A F Hirst (farms) Limited

POWER SEARCH PRICING

SOLUTIONS

a f hirst (farms) limited Company Information

Live

MatureSmallHealthy

Company Number

04608507

Website

Registered Address

barnby hall farm, lane head road, cawthorne, barnsley, south yorkshire, S75 4DT

Industry

Mixed farming

Telephone

01226790245

Next Accounts Due

December 2024

Group Structure

View All

Directors

Margaret Hirst21 Years

Henry Hirst5 Years

View All

Shareholders

margaret hirst 50%

trustees of alan hirst discretionary will trust 50%

a f hirst (farms) limited Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of A F HIRST (FARMS) LIMITED at £2.4m based on Net Assets of £1.8m and 1.35x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

A F Hirst (farms) Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

A F Hirst (farms) Limited is a live company located in barnsley, S75 4DT with a Companies House number of 04608507. It operates in the mixed farming sector, SIC Code 01500. Founded in December 2002, it's largest shareholder is margaret hirst with a 50% stake. A F Hirst (farms) Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.9m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded A F Hirst (Farms) Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

5 Strong

1 Regular

4 Weak

Size

annual sales of £3.9m, make it larger than the average company (£1.5m)

Growth

3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (8%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for a f hirst (farms) limited. Get real-time insights into a f hirst (farms) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for a f hirst (farms) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

A F HIRST (FARMS) LIMITED group structure

A F Hirst (Farms) Limited has no subsidiary companies.

Ultimate parent company

A F HIRST (FARMS) LIMITED

04608507

A F HIRST (FARMS) LIMITED Shareholders

margaret hirst	50%
trustees of alan hirst discretionary will trust	50%

A F Hirst (Farms) Limited currently has 3 directors. The longest serving directors include Ms Margaret Hirst (Dec 2002) and Mr Henry Hirst (Apr 2019).

officer	age	start	end	role
Ms Margaret Hirst	82 years	Dec 2002	-	Director
Mr Henry Hirst	40 years	Apr 2019	-	Director
Mr William Hirst	51 years	Apr 2019	-	Director

EXPORT

A F Hirst (Farms) Limited's latest turnover from March 2023 is estimated at £3.9 million and the company has net assets of £1.8 million. According to their latest financial statements, A F Hirst (Farms) Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	3,929,014	2,556,256	3,594,365	2,667,443	2,542,333	2,422,791	1,900,230	462,570	397,019	263,229	420,628	524,462	245,279	147,721
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,133,401	2,041,279	2,902,212	2,141,316	2,027,231	1,962,595	1,512,474	385,804	312,206	215,142	330,353	405,078	197,668	115,085
Gross Profit	795,613	514,977	692,154	526,127	515,103	460,196	387,757	76,767	84,812	48,087	90,275	119,384	47,612	32,637
Admin Expenses	399,973	269,457	512,756	405,273	338,881	422,076	273,576	10,250	76,411	-34,260	-1,446	-48,129	-128,706	-339,774
Operating Profit	395,640	245,520	179,398	120,854	176,222	38,120	114,181	66,517	8,401	82,347	91,721	167,513	176,318	372,411
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	522	2,102	1,965	1,790	1,679	1,408	1,156	546
Pre-Tax Profit	395,640	245,520	179,398	120,854	176,222	38,120	114,704	68,619	10,366	84,137	93,400	168,921	177,474	372,957
Tax	-75,172	-46,649	-34,086	-22,962	-33,482	-7,243	-21,794	-13,724	-2,073	-17,669	-21,482	-40,541	-46,143	-104,428
Profit After Tax	320,468	198,871	145,312	97,892	142,740	30,877	92,910	54,895	8,293	66,468	71,918	128,380	131,331	268,529
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	320,468	198,871	145,312	97,892	142,740	30,877	92,910	54,895	8,293	66,468	71,918	128,380	131,331	268,529
Employee Costs	152,625	151,057	120,730	122,667	124,527	129,162	124,113	129,107	55,680	52,574	76,406	74,116	47,726	22,653
Number Of Employees	6	6	5	5	5	5	5	5	2	2	3	3	2	1
EBITDA*	395,640	245,520	179,398	120,854	176,222	38,120	114,181	90,289	42,720	111,686	117,835	196,815	196,194	390,639

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	752,378	768,742	148,742	181,837	145,810	143,283	156,189	135,704	156,876	210,373	168,712	158,305	131,119	101,843
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	1	1	1	1	1	1	1
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	752,378	768,742	148,742	181,837	145,810	143,283	156,189	135,705	156,877	210,374	168,713	158,306	131,120	101,844
Stock & work in progress	0	0	0	0	0	0	0	129,189	141,814	165,956	157,265	118,044	148,711	102,464
Trade Debtors	1,204,541	786,382	1,179,172	984,406	938,924	782,973	744,950	167,741	96,836	55,358	101,652	140,674	63,412	33,706
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	417,899	422,771	363,350	352,602	319,154	243,992	218,427
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,204,541	786,382	1,179,172	984,406	938,924	782,973	744,950	714,829	661,421	584,664	611,519	577,872	456,115	354,597
total assets	1,956,919	1,555,124	1,327,914	1,166,243	1,084,734	926,256	901,139	850,534	818,298	795,038	780,232	736,178	587,235	456,441
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	198,035	116,708	88,369	72,010	88,393	72,655	78,415	46,890	66,909	35,644	89,338	110,817	88,928	82,081
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	198,035	116,708	88,369	72,010	88,393	72,655	78,415	46,890	66,909	35,644	89,338	110,817	88,928	82,081
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	47,036	45,441	51,896	59,053	68,376	76,424	90,533
provisions	0	0	0	0	0	0	0	26,792	31,027	40,870	31,681	28,743	22,021	15,296
total long term liabilities	0	0	0	0	0	0	0	73,828	76,468	92,766	90,734	97,119	98,445	105,829
total liabilities	198,035	116,708	88,369	72,010	88,393	72,655	78,415	120,718	143,377	128,410	180,072	207,936	187,373	187,910
net assets	1,758,884	1,438,416	1,239,545	1,094,233	996,341	853,601	822,724	729,816	674,921	666,628	600,160	528,242	399,862	268,531
total shareholders funds	1,758,884	1,438,416	1,239,545	1,094,233	996,341	853,601	822,724	729,816	674,921	666,628	600,160	528,242	399,862	268,531

	Mar 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	395,640	245,520	179,398	120,854	176,222	38,120	114,181	66,517	8,401	82,347	91,721	167,513	176,318	372,411
Depreciation	0	0	0	0	0	0	0	23,772	34,319	29,339	26,114	29,302	19,876	18,228
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-75,172	-46,649	-34,086	-22,962	-33,482	-7,243	-21,794	-13,724	-2,073	-17,669	-21,482	-40,541	-46,143	-104,428
Stock	0	0	0	0	0	0	-129,189	-12,625	-24,142	8,691	39,221	-30,667	46,247	102,464
Debtors	418,159	-392,790	194,766	45,482	155,951	38,023	577,209	70,905	41,478	-46,294	-39,022	77,262	29,706	33,706
Creditors	81,327	28,339	16,359	-16,383	15,738	-5,760	31,525	-20,019	31,265	-53,694	-21,479	21,889	6,847	82,081
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	-26,792	-4,235	-9,843	9,189	2,938	6,722	6,725	15,296
Cash flow from operations	-16,364	620,000	-33,095	36,027	2,527	-12,906	-350,900	-5,969	44,733	87,115	77,613	138,290	87,670	247,418
Investing Activities
capital expenditure	16,364	-620,000	33,095	-36,027	-2,527	12,906	-20,485	-2,600	19,178	-71,000	-36,521	-56,488	-49,152	-120,071
Change in Investments	0	0	0	0	0	0	-1	0	0	0	0	0	0	1
cash flow from investments	16,364	-620,000	33,095	-36,027	-2,527	12,906	-20,484	-2,600	19,178	-71,000	-36,521	-56,488	-49,152	-120,072
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-47,036	1,595	-6,455	-7,157	-9,323	-8,048	-14,109	90,533
share issue	0	0	0	0	0	0	-2	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	522	2,102	1,965	1,790	1,679	1,408	1,156	546
cash flow from financing	0	0	0	0	0	0	-46,516	3,697	-4,490	-5,367	-7,644	-6,640	-12,953	91,081
cash and cash equivalents
cash	0	0	0	0	0	0	-417,899	-4,872	59,421	10,748	33,448	75,162	25,565	218,427
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-417,899	-4,872	59,421	10,748	33,448	75,162	25,565	218,427

P&L

March 2023

turnover

3.9m

+54%

operating profit

395.6k

gross margin

20.3%

+0.52%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

1.8m

+0.22%

total assets

+0.26%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

3.5

3.5

3.5

fridlington farms limited

4.5

company number

04608507

Type

Private limited with Share Capital

industry

01500 - Mixed farming

incorporation date

December 2002

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

barnby hall farm, lane head road, cawthorne, barnsley, south yorkshire, S75 4DT

last accounts submitted

March 2023

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We did not find charges/mortgages relating to a f hirst (farms) limited.

a f hirst (farms) limited Company Information

a f hirst (farms) limited Estimated Valuation

a f hirst (farms) limited Estimated Valuation

a f hirst (farms) limited Estimated Valuation

A F Hirst (farms) Limited AI Business Plan

A F Hirst (farms) Limited Overview

A F Hirst (farms) Limited Health Check

a f hirst (farms) limited Credit Report and Business Information

A F Hirst (farms) Limited Competitor Analysis

a f hirst (farms) limited Ownership

a f hirst (farms) limited directors

A F HIRST (FARMS) LIMITED financials

a f hirst (farms) limited company details

a f hirst (farms) limited Charges & Mortgages

a f hirst (farms) limited Companies House Filings - See Documents