W. & F. Elliot Limited

POWER SEARCH PRICING

SOLUTIONS

w. & f. elliot limited Company Information

Company Number

04968697

Next Accounts

Jan 2026

Directors

William Elliot

Christopher Elliot

View All

Shareholders

william thomas gilbert elliot & fiona jane elliot

christopher thomas gilbert elliot

View All

Group Structure

View All

Industry

Raising of sheep and goats

Registered Address

17 walkergate, berwick-upon-tweed, northumberland, TD15 1DJ

Website

w. & f. elliot limited Estimated Valuation

£61.4k

Pomanda estimates the enterprise value of W. & F. ELLIOT LIMITED at £61.4k based on a Turnover of £164.4k and 0.37x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

W. & F. Elliot Limited is a live company located in northumberland, TD15 1DJ with a Companies House number of 04968697. It operates in the raising of sheep and goats sector, SIC Code 01450. Founded in November 2003, it's largest shareholder is william thomas gilbert elliot & fiona jane elliot with a 80% stake. W. & F. Elliot Limited is a mature, micro sized company, Pomanda has estimated its turnover at £164.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded W. & F. Elliot Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £164.4k, make it smaller than the average company (£636.6k)

Growth

3 year (CAGR) sales growth of -45%, show it is growing at a slower rate (6.4%)

EXPORT

W. & F. Elliot Limited's latest turnover from April 2024 is estimated at £164.4 thousand and the company has net assets of £100. According to their latest financial statements, W. & F. Elliot Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	164,389	390,222	653,454	1,012,932	546,362	771,564	912,548	1,308,026	1,669,817	166,296	188,171	105,536	159,097	162,267	184,311
Other Income Or Grants
Cost Of Sales	142,675	356,277	546,614	850,388	462,911	656,788	791,508	1,111,802	1,488,711	146,402	169,637	100,910	152,268	134,104	34,532
Gross Profit	21,714	33,945	106,840	162,544	83,451	114,776	121,040	196,224	181,106	19,895	18,533	4,627	6,829	28,163	149,779
Admin Expenses	185,845	260,419	262,333	-107,302	111,729	131,724	73,998	134,475	174,496	11,404	1,431	-15,275	-59,608	-40,777	39,198
Operating Profit	-164,131	-226,474	-155,493	269,846	-28,278	-16,948	47,042	61,749	6,610	8,491	17,102	19,902	66,437	68,940	110,581
Interest Payable														2,798
Interest Receivable									316	478	337	341	462	592	2
Pre-Tax Profit	-164,131	-226,474	-155,493	269,846	-28,278	-16,948	47,042	61,749	6,926	8,970	17,439	20,243	66,899	66,733	110,583
Tax				-51,271			-8,938	-12,350	-1,385	-1,884	-4,011	-4,858	-17,394	-18,685	-23,197
Profit After Tax	-164,131	-226,474	-155,493	218,575	-28,278	-16,948	38,104	49,399	5,541	7,086	13,428	15,385	49,505	48,048	87,386
Dividends Paid															25,000
Retained Profit	-164,131	-226,474	-155,493	218,575	-28,278	-16,948	38,104	49,399	5,541	7,086	13,428	15,385	49,505	48,048	62,386
Employee Costs	67,465	64,702	64,672	63,942	65,524	61,206	59,625	249,135	170,145	21,349	22,628	23,362	22,956	23,627	24,116
Number Of Employees	2	2	2	2	2	2	2	9	8	1	1	1	1	1	1
EBITDA*	-164,131	-226,474	-155,493	269,846	-28,278	-16,948	47,042	61,749	6,610	23,827	25,688	31,535	74,732	75,991	114,828

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets		32,246	34,543	40,034	40,654	66,480	87,888	89,067	51,502	60,553	68,639	57,015	57,995	36,104	15,487
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets		32,246	34,543	40,034	40,654	66,480	87,888	89,067	51,502	60,553	68,639	57,015	57,995	36,104	15,487
Stock & work in progress										225,458	234,889	224,946	221,496	202,260	173,921
Trade Debtors	82,412	172,870	378,891	581,104	339,436	395,572	406,687	363,392	313,017	16,449	23,342	16,484	28,360	34,459	7,473
Group Debtors
Misc Debtors		1,156	1,103	2,342	3,119	3,216									5,566
Cash										126,443	64,945	69,951	66,527	118,142	118,718
misc current assets							3,242	2,959	3,429
total current assets	82,412	174,026	379,994	583,446	342,555	398,788	409,929	366,351	316,446	368,350	323,176	311,381	316,383	354,861	305,678
total assets	82,412	206,272	414,537	623,480	383,209	465,268	497,817	455,418	367,948	428,903	391,815	368,396	374,378	390,965	321,165
Bank overdraft
Bank loan
Trade Creditors	82,312	42,041	23,832	77,282	55,586	95,366	96,966	78,670	72,351	70,260	66,193	70,692	74,178	74,231	5,969
Group/Directors Accounts															50,000
other short term finances
hp & lease commitments
other current liabilities															31,451
total current liabilities	82,312	42,041	23,832	77,282	55,586	95,366	96,966	78,670	72,351	70,260	66,193	70,692	74,178	74,231	87,420
loans															86,107
hp & lease commitments
Accruals and Deferred Income						14,001	28,002	42,003
other liabilities										66,727	39,225	27,110	44,845	115,092
provisions									10,251	12,011	13,578	11,203	11,349	7,141	1,185
total long term liabilities						14,001	28,002	42,003	10,251	78,738	52,803	38,313	56,194	122,233	87,292
total liabilities	82,312	42,041	23,832	77,282	55,586	109,367	124,968	120,673	82,602	148,998	118,996	109,005	130,372	196,464	174,712
net assets	100	164,231	390,705	546,198	327,623	355,901	372,849	334,745	285,346	279,905	272,819	259,391	244,006	194,501	146,453
total shareholders funds	100	164,231	390,705	546,198	327,623	355,901	372,849	334,745	285,346	279,905	272,819	259,391	244,006	194,501	146,453

	Apr 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-164,131	-226,474	-155,493	269,846	-28,278	-16,948	47,042	61,749	6,610	8,491	17,102	19,902	66,437	68,940	110,581
Depreciation										15,336	8,586	11,633	8,295	7,051	4,247
Amortisation
Tax				-51,271			-8,938	-12,350	-1,385	-1,884	-4,011	-4,858	-17,394	-18,685	-23,197
Stock									-225,458	-9,431	9,943	3,450	19,236	28,339	173,921
Debtors	-91,614	-205,968	-203,452	240,891	-56,233	-7,899	43,295	50,375	296,568	-6,893	6,858	-11,876	-6,099	21,420	13,039
Creditors	40,271	18,209	-53,450	21,696	-39,780	-1,600	18,296	6,319	2,091	4,067	-4,499	-3,486	-53	68,262	5,969
Accruals and Deferred Income					-14,001	-14,001	-14,001	42,003						-31,451	31,451
Deferred Taxes & Provisions								-10,251	-1,760	-1,567	2,375	-146	4,208	5,956	1,185
Cash flow from operations	-32,246	-2,297	-5,491	-620	-25,826	-24,650	-896	37,095	-65,554	40,767	2,752	31,471	48,356	50,314	-56,724
Investing Activities
capital expenditure	32,246	2,297	5,491	620	25,826	21,408	1,179	-37,565	9,051	-7,250	-20,210	-10,653	-30,186	-27,668	-19,734
Change in Investments
cash flow from investments	32,246	2,297	5,491	620	25,826	21,408	1,179	-37,565	9,051	-7,250	-20,210	-10,653	-30,186	-27,668	-19,734
Financing Activities
Bank loans
Group/Directors Accounts														-50,000	50,000
Other Short Term Loans
Long term loans														-86,107	86,107
Hire Purchase and Lease Commitments
other long term liabilities									-66,727	27,502	12,115	-17,735	-70,247	115,092
share issue									-100						84,067
interest									316	478	337	341	462	-2,206	2
cash flow from financing									-66,511	27,980	12,452	-17,394	-69,785	-23,221	220,176
cash and cash equivalents
cash									-126,443	61,498	-5,006	3,424	-51,615	-576	118,718
overdraft
change in cash									-126,443	61,498	-5,006	3,424	-51,615	-576	118,718

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for w. & f. elliot limited. Get real-time insights into w. & f. elliot 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 w. & f. elliot limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in TD15 area or any other competitors across 12 key performance metrics.

W. & F. ELLIOT LIMITED group structure

W. & F. Elliot Limited has no subsidiary companies.

Ultimate parent company

W. & F. ELLIOT LIMITED

04968697

W. & F. ELLIOT LIMITED Shareholders

william thomas gilbert elliot & fiona jane elliot	80%
christopher thomas gilbert elliot	10%
nicola aileen elliot	10%

W. & F. Elliot Limited currently has 3 directors. The longest serving directors include Mr William Elliot (Dec 2003) and Mr Christopher Elliot (Feb 2016).

officer	country	age	start	end	role
Mr William Elliot	United Kingdom	70 years	Dec 2003	-	Director
Mr Christopher Elliot	United Kingdom	42 years	Feb 2016	-	Director
Ms Nicola Elliot	United Kingdom	40 years	Feb 2016	-	Director

P&L

April 2024

turnover

164.4k

-58%

operating profit

-164.1k

gross margin

13.3%

+51.84%

turnover

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

Balance Sheet

April 2024

net assets

100

-1%

total assets

82.4k

-0.6%

cash

net assets

Total assets minus all liabilities

Similar Companies

cheviot farming limited

3.5

d c campbell limited

3.5

stj lewis & son limited

1.5

h.knowles-brown limited

david barnett farms limited

2.5

company number

04968697

Type

Private limited with Share Capital

industry

01450 - Raising of sheep and goats

incorporation date

November 2003

ultimate parent company

None

previous names

N/A

address

17 walkergate, berwick-upon-tweed, northumberland, TD15 1DJ

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 w. & f. elliot limited.

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for W. & F. ELLIOT LIMITED. This can take several minutes, an email will notify you when this has completed.

w. & f. elliot limited Company Information

w. & f. elliot limited Estimated Valuation

w. & f. elliot limited Estimated Valuation

w. & f. elliot limited Estimated Valuation

W. & F. Elliot Limited Overview

W. & F. Elliot Limited Health Check

W. & F. ELLIOT LIMITED financials

w. & f. elliot limited Credit Report and Business Information

W. & F. Elliot Limited Competitor Analysis

w. & f. elliot limited Ownership

w. & f. elliot limited directors

w. & f. elliot limited company details

w. & f. elliot limited Charges & Mortgages

w. & f. elliot limited Capital Raised & Share Issues BETA

w. & f. elliot limited Companies House Filings - See Documents