Blackler Barton (farms) Limited

POWER SEARCH PRICING

SOLUTIONS

blackler barton (farms) limited Company Information

Live

MatureSmallHealthy

Company Number

05187585

Next Accounts

Mar 2025

Industry

Mixed farming

Directors

Andrew Hayllor

Stewart Hayllor

Shareholders

stewart hayllor

andrew hayllor

Group Structure

View All

Contact

Registered Address

c/o 14 st. owen street, hereford, HR1 2PL

Website

blackler barton (farms) limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of BLACKLER BARTON (FARMS) LIMITED at £2.5m based on Net Assets of £1.7m and 1.46x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Blackler Barton (farms) Limited is a live company located in hereford, HR1 2PL with a Companies House number of 05187585. It operates in the mixed farming sector, SIC Code 01500. Founded in July 2004, it's largest shareholder is stewart hayllor with a 50% stake. Blackler Barton (farms) Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Blackler Barton (Farms) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

4 Regular

5 Weak

Size

annual sales of £2.8m, make it larger than the average company (£974.5k)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (10%)

EXPORT

Blackler Barton (Farms) Limited's latest turnover from June 2023 is estimated at £2.8 million and the company has net assets of £1.7 million. According to their latest financial statements, Blackler Barton (Farms) Limited has 8 employees and maintains cash reserves of £34.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 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	2,778,779	4,224,668	4,931,348	2,402,137	1,873,052	1,963,221	1,481,667	2,428,668	2,711,941	2,024,397	1,721,753	4,300,554	3,673,717	4,009,034
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,794,584	2,657,428	3,229,632	1,582,360	1,238,049	1,234,206	966,065	1,563,189	1,722,811	1,341,565	1,130,512	2,627,151	2,283,921	2,471,131
Gross Profit	984,195	1,567,240	1,701,717	819,777	635,003	729,016	515,602	865,479	989,129	682,832	591,241	1,673,403	1,389,796	1,537,903
Admin Expenses	888,048	1,443,612	1,500,146	800,009	542,100	547,387	476,861	650,007	821,980	363,557	593,142	1,611,648	1,241,350	775,116
Operating Profit	96,147	123,628	201,571	19,768	92,903	181,629	38,741	215,472	167,149	319,275	-1,901	61,755	148,446	762,787
Interest Payable	0	459	386	0	48,318	92,431	53,928	10,183	0	0	0	0	0	0
Interest Receivable	1,688	206	0	0	0	23	16	323	314	0	0	0	25	25
Pre-Tax Profit	97,835	123,375	201,185	19,768	44,585	89,221	-15,171	205,613	167,463	319,275	-1,901	61,755	148,470	762,811
Tax	-24,459	-23,441	-38,225	-3,756	-8,471	-16,952	0	-41,122	-33,492	-67,048	0	-14,821	-38,602	-213,587
Profit After Tax	73,376	99,934	162,960	16,012	36,114	72,269	-15,171	164,490	133,970	252,227	-1,901	46,934	109,868	549,224
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	73,376	99,934	162,960	16,012	36,114	72,269	-15,171	164,490	133,970	252,227	-1,901	46,934	109,868	549,224
Employee Costs	208,751	201,409	191,116	191,711	197,752	460,892	356,131	619,763	612,477	446,881	332,240	870,069	792,127	1,019,372
Number Of Employees	8	8	8	8	8	19	15	24	22	17	13	35	33	45
EBITDA*	96,147	123,628	201,571	19,768	180,252	194,073	51,840	283,274	266,843	362,656	48,892	131,154	206,871	808,238

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 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	2,457,700	2,349,068	2,316,965	2,205,470	2,168,046	2,090,860	2,035,632	1,838,924	1,645,152	574,977	408,482	249,963	194,362	152,181
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	0	0	0	48,533	48,533	48,533	48,533
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,457,700	2,349,068	2,316,965	2,205,470	2,168,046	2,090,860	2,035,632	1,838,924	1,645,152	574,977	457,015	298,496	242,895	200,714
Stock & work in progress	641,915	528,865	510,103	590,936	688,703	680,100	701,670	618,880	592,695	559,364	363,328	266,003	399,470	364,166
Trade Debtors	142,673	479,496	534,961	289,207	215,162	251,949	184,563	402,610	322,442	215,194	192,742	670,827	607,656	601,421
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	54,213	100,063	0	0	0	0	0	0
Cash	34,610	32,908	0	0	0	0	9,301	3,599	125,456	0	0	0	0	9,809
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	819,198	1,041,269	1,045,064	880,143	903,865	932,049	949,747	1,125,152	1,040,593	774,558	556,070	936,830	1,007,126	975,396
total assets	3,276,898	3,390,337	3,362,029	3,085,613	3,071,911	3,022,909	2,985,379	2,964,076	2,685,745	1,349,535	1,013,085	1,235,326	1,250,021	1,176,110
Bank overdraft	0	0	12,654	0	0	279,488	251,280	313,309	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	1,210,165	1,297,822	1,364,411	461,403	450,041	127,605	121,051	134,072	387,393	393,083	308,860	529,200	590,829	626,786
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	24,073	98,146	75,165	0	0	0	0	0	0
total current liabilities	1,210,165	1,297,822	1,377,065	461,403	450,041	431,166	470,477	522,546	387,393	393,083	308,860	529,200	590,829	626,786
loans	0	0	0	0	0	1,152,148	1,161,111	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	164,106	287,210	287,800	1,104,401	1,131,181	0	0	1,186,618	1,207,930	0	0	0	0	0
provisions	202,221	178,275	170,068	155,673	142,565	127,585	114,050	0	0	0	0	0	0	0
total long term liabilities	366,327	465,485	457,868	1,260,074	1,273,746	1,279,733	1,275,161	1,186,618	1,207,930	0	0	0	0	0
total liabilities	1,576,492	1,763,307	1,834,933	1,721,477	1,723,787	1,710,899	1,745,638	1,709,164	1,595,323	393,083	308,860	529,200	590,829	626,786
net assets	1,700,406	1,627,030	1,527,096	1,364,136	1,348,124	1,312,010	1,239,741	1,254,912	1,090,422	956,452	704,225	706,126	659,192	549,324
total shareholders funds	1,700,406	1,627,030	1,527,096	1,364,136	1,348,124	1,312,010	1,239,741	1,254,912	1,090,422	956,452	704,225	706,126	659,192	549,324

	Jun 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	96,147	123,628	201,571	19,768	92,903	181,629	38,741	215,472	167,149	319,275	-1,901	61,755	148,446	762,787
Depreciation	0	0	0	0	87,349	12,444	13,099	67,802	99,694	43,381	50,793	69,399	58,425	45,451
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-24,459	-23,441	-38,225	-3,756	-8,471	-16,952	0	-41,122	-33,492	-67,048	0	-14,821	-38,602	-213,587
Stock	113,050	18,762	-80,833	-97,767	8,603	-21,570	82,790	26,185	33,331	196,036	97,325	-133,467	35,304	364,166
Debtors	-336,823	-55,465	245,754	74,045	-36,787	13,173	-263,897	180,231	107,248	22,452	-478,085	63,171	6,235	601,421
Creditors	-87,657	-66,589	903,008	11,362	322,436	6,554	-13,021	-253,321	-5,690	84,223	-220,340	-61,629	-35,957	626,786
Accruals and Deferred Income	0	0	0	0	-24,073	-74,073	22,981	75,165	0	0	0	0	0	0
Deferred Taxes & Provisions	23,946	8,207	14,395	13,108	14,980	13,535	114,050	0	0	0	0	0	0	0
Cash flow from operations	231,750	78,508	915,828	64,204	513,308	131,534	356,957	-142,420	87,082	161,343	209,312	125,000	90,773	255,850
Investing Activities
capital expenditure	-108,632	-32,103	-111,495	-37,424	-164,535	-67,672	-209,807	-261,574	-1,169,869	-209,876	-209,312	-125,000	-100,606	-197,632
Change in Investments	0	0	0	0	0	0	0	0	0	-48,533	0	0	0	48,533
cash flow from investments	-108,632	-32,103	-111,495	-37,424	-164,535	-67,672	-209,807	-261,574	-1,169,869	-161,343	-209,312	-125,000	-100,606	-246,165
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	-1,152,148	-8,963	1,161,111	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	-123,104	-590	-816,601	-26,780	1,131,181	0	-1,186,618	-21,312	1,207,930	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	1,688	-253	-386	0	-48,318	-92,408	-53,912	-9,860	314	0	0	0	25	25
cash flow from financing	-121,416	-843	-816,987	-26,780	-69,285	-101,371	-79,419	-31,172	1,208,244	0	0	0	25	125
cash and cash equivalents
cash	1,702	32,908	0	0	0	-9,301	5,702	-121,857	125,456	0	0	0	-9,809	9,809
overdraft	0	-12,654	12,654	0	-279,488	28,208	-62,029	313,309	0	0	0	0	0	0
change in cash	1,702	45,562	-12,654	0	279,488	-37,509	67,731	-435,166	125,456	0	0	0	-9,809	9,809

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for blackler barton (farms) limited. Get real-time insights into blackler barton (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 blackler barton (farms) limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in HR1 area or any other competitors across 12 key performance metrics.

BLACKLER BARTON (FARMS) LIMITED group structure

Blackler Barton (Farms) Limited has no subsidiary companies.

Ultimate parent company

BLACKLER BARTON (FARMS) LIMITED

05187585

BLACKLER BARTON (FARMS) LIMITED Shareholders

stewart hayllor	50%
andrew hayllor	50%

Blackler Barton (Farms) Limited currently has 2 directors. The longest serving directors include Mr Andrew Hayllor (Aug 2004) and Mr Stewart Hayllor (Jul 2012).

officer	country	age	start	end	role
Mr Andrew Hayllor		61 years	Aug 2004	-	Director
Mr Stewart Hayllor	United Kingdom	65 years	Jul 2012	-	Director

P&L

June 2023

turnover

2.8m

-34%

operating profit

96.1k

gross margin

35.5%

-4.53%

turnover

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

Balance Sheet

June 2023

net assets

1.7m

+0.05%

total assets

3.3m

-0.03%

cash

34.6k

+0.05%

net assets

Total assets minus all liabilities

Similar Companies

t l whittall limited

4.5

andrew grant services limited

3.5

p t baker (farms) limited

4.5

scotts of norton limited

tillwhim farms limited

company number

05187585

Type

Private limited with Share Capital

industry

01500 - Mixed farming

incorporation date

July 2004

ultimate parent company

None

previous names

N/A

address

c/o 14 st. owen street, hereford, HR1 2PL

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 blackler barton (farms) 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 BLACKLER BARTON (FARMS) LIMITED. This can take several minutes, an email will notify you when this has completed.

blackler barton (farms) limited Company Information

blackler barton (farms) limited Estimated Valuation

blackler barton (farms) limited Estimated Valuation

blackler barton (farms) limited Estimated Valuation

Blackler Barton (farms) Limited Overview

Blackler Barton (farms) Limited Health Check

BLACKLER BARTON (FARMS) LIMITED financials

blackler barton (farms) limited Credit Report and Business Information

Blackler Barton (farms) Limited Competitor Analysis

blackler barton (farms) limited Ownership

blackler barton (farms) limited directors

blackler barton (farms) limited company details

blackler barton (farms) limited Charges & Mortgages

blackler barton (farms) limited Capital Raised & Share Issues BETA

blackler barton (farms) limited Companies House Filings - See Documents