Fristling Hall Farm Limited

POWER SEARCH PRICING

SOLUTIONS

fristling hall farm limited Company Information

Company Number

05325462

Next Accounts

Jul 2025

Directors

Gary Sharp

Shareholders

gary paul sharp

julie sharp

Group Structure

View All

Industry

Mixed farming

Registered Address

a12 commercial hub london road, marks tey, colchester, essex, CO6 1ED

Website

fristling hall farm limited Estimated Valuation

£679.9k

Pomanda estimates the enterprise value of FRISTLING HALL FARM LIMITED at £679.9k based on a Turnover of £1.5m and 0.46x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Fristling Hall Farm Limited is a live company located in colchester, CO6 1ED with a Companies House number of 05325462. It operates in the mixed farming sector, SIC Code 01500. Founded in January 2005, it's largest shareholder is gary paul sharp with a 50% stake. Fristling Hall Farm Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.5m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Fristling Hall Farm Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

8 Weak

Size

annual sales of £1.5m, make it larger than the average company (£1m)

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (10.3%)

EXPORT

Fristling Hall Farm Limited's latest turnover from October 2023 is estimated at £1.5 million and the company has net assets of -£2.6 million. According to their latest financial statements, Fristling Hall Farm Limited has 2 employees and maintains cash reserves of £3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	1,487,057	1,386,575	1,058,463	1,685,169	718,280	13,053,349	8,828,372	9,696,909	777,120	719,430	464,500	222,214	404,024	376,269	100,349
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,203,658	1,090,035	825,899	1,352,587	571,910	10,374,366	6,974,840	8,091,712	610,713	579,492	366,819	168,398	319,251	297,183	84,177
Gross Profit	283,399	296,539	232,564	332,582	146,370	2,678,983	1,853,532	1,605,197	166,407	139,939	97,681	53,816	84,773	79,086	16,172
Admin Expenses	1,903,613	-304,680	1,349,067	341,295	87,337	2,120,176	2,202,938	1,981,452	338,180	139,533	123,122	82,677	557	1,748	49,917
Operating Profit	-1,620,214	601,219	-1,116,503	-8,713	59,033	558,807	-349,406	-376,255	-171,773	406	-25,441	-28,861	84,216	77,338	-33,745
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	303	100	20	29	63	0	0	9	30	12	7	7	15	67	52
Pre-Tax Profit	-1,619,911	601,319	-1,116,483	-8,684	59,096	558,807	-349,406	-376,246	-171,743	418	-25,434	-28,854	84,231	77,404	-33,693
Tax	0	-114,251	0	0	-11,228	-106,173	0	0	0	-88	0	0	-21,900	-21,673	0
Profit After Tax	-1,619,911	487,068	-1,116,483	-8,684	47,868	452,634	-349,406	-376,246	-171,743	330	-25,434	-28,854	62,331	55,731	-33,693
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-1,619,911	487,068	-1,116,483	-8,684	47,868	452,634	-349,406	-376,246	-171,743	330	-25,434	-28,854	62,331	55,731	-33,693
Employee Costs	54,005	50,352	48,383	47,237	49,252	1,468,482	1,211,026	1,395,614	106,659	108,099	78,480	49,404	72,435	69,953	21,761
Number Of Employees	2	2	2	2	2	64	52	56	4	4	3	2	3	3	1
EBITDA*	-1,540,754	638,782	-1,078,997	10,149	59,033	558,807	-349,406	-376,255	-81,252	56,516	20,596	10,059	97,890	77,428	-24,674

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	8,349,816	7,403,694	7,100,725	6,888,425	6,846,021	6,490,161	6,296,292	5,824,324	4,522,710	3,928,351	2,527,989	1,180,671	725,064	324,678	50,699
Intangible Assets	0	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	0	0	0	0	0
Debtors (Due After 1 year)	530	20,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	8,350,346	7,423,694	7,100,725	6,888,425	6,846,021	6,490,161	6,296,292	5,824,324	4,522,710	3,928,351	2,527,989	1,180,671	725,064	324,678	50,699
Stock & work in progress	4,573,500	4,573,500	4,600,000	4,500,000	3,910,000	0	0	0	1,880,000	1,555,000	930,000	470,000	339,000	140,000	37,500
Trade Debtors	256,160	155,927	106,536	338,321	36,780	3,709,147	2,563,006	2,345,815	147,036	97,164	69,149	39,809	40,581	27,842	3,165
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,900
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	3,043	8,515	334	40,480	16,849	0	0	0	7,202	4,821	0	2,710	0	5,878	20,730
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	4,832,703	4,737,942	4,706,870	4,878,801	3,963,629	3,709,147	2,563,006	2,345,815	2,034,238	1,656,985	999,149	512,519	379,581	173,720	74,295
total assets	13,183,049	12,161,636	11,807,595	11,767,226	10,809,650	10,199,308	8,859,298	8,170,139	6,556,948	5,585,336	3,527,138	1,693,190	1,104,645	498,398	124,994
Bank overdraft	0	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	0
Trade Creditors	187,167	365,824	262,373	154,786	97,657	54,641	77,503	18,025	33,601	61,516	35,640	25,485	364,575	476,358	153,866
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,819
other short term finances	0	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	0
other current liabilities	164,065	0	236,478	180,097	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	351,232	365,824	498,851	334,883	97,657	54,641	77,503	18,025	33,601	61,516	35,640	25,485	364,575	476,358	158,685
loans	0	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	15,462,943	12,807,027	12,807,027	11,814,143	11,085,109	10,559,017	9,648,779	8,669,692	6,663,679	5,492,409	3,460,417	1,612,188	655,699	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	15,462,943	12,807,027	12,807,027	11,814,143	11,085,109	10,559,017	9,648,779	8,669,692	6,663,679	5,492,409	3,460,417	1,612,188	655,699	0	0
total liabilities	15,814,175	13,172,851	13,305,878	12,149,026	11,182,766	10,613,658	9,726,282	8,687,717	6,697,280	5,553,925	3,496,057	1,637,673	1,020,274	476,358	158,685
net assets	-2,631,126	-1,011,215	-1,498,283	-381,800	-373,116	-414,350	-866,984	-517,578	-140,332	31,411	31,081	55,517	84,371	22,040	-33,691
total shareholders funds	-2,631,126	-1,011,215	-1,498,283	-381,800	-373,116	-414,350	-866,984	-517,578	-140,332	31,411	31,081	55,517	84,371	22,040	-33,691

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	-1,620,214	601,219	-1,116,503	-8,713	59,033	558,807	-349,406	-376,255	-171,773	406	-25,441	-28,861	84,216	77,338	-33,745
Depreciation	79,460	37,563	37,506	18,862	0	0	0	0	90,521	56,110	46,037	38,920	13,674	90	9,071
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-114,251	0	0	-11,228	-106,173	0	0	0	-88	0	0	-21,900	-21,673	0
Stock	0	-26,500	100,000	590,000	3,910,000	0	0	-1,880,000	325,000	625,000	460,000	131,000	199,000	102,500	37,500
Debtors	80,763	69,391	-231,785	301,541	-2,526,226	1,146,141	217,191	2,198,779	49,872	28,015	29,340	-772	12,739	11,777	16,065
Creditors	-178,657	103,451	107,587	57,129	20,154	-22,862	59,478	-15,576	-27,915	25,876	10,155	-339,090	-111,783	322,492	153,866
Accruals and Deferred Income	164,065	-236,478	56,381	180,097	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-1,636,109	348,613	-783,244	-644,166	-1,315,815	-716,369	-507,119	-710,610	-484,039	-570,711	-458,589	-459,259	-247,532	263,970	75,627
Investing Activities
capital expenditure	-1,025,582	-340,532	-249,806	-61,266	-549,729	-193,869	-471,968	-1,301,614	-684,880	-1,456,472	-1,393,355	-494,527	-414,060	-274,069	-59,770
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,025,582	-340,532	-249,806	-61,266	-549,729	-193,869	-471,968	-1,301,614	-684,880	-1,456,472	-1,393,355	-494,527	-414,060	-274,069	-59,770
Financing Activities
Bank loans	0	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	-4,819	4,819
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	2,655,916	0	992,884	729,034	1,436,330	910,238	979,087	2,006,013	1,171,270	2,031,992	1,848,229	956,489	655,699	0	0
share issue	0	0	0	0	446,000	0	0	-1,000	0	0	998	0	0	0	2
interest	303	100	20	29	63	0	0	9	30	12	7	7	15	67	52
cash flow from financing	2,656,219	100	992,904	729,063	1,882,393	910,238	979,087	2,005,022	1,171,300	2,032,004	1,849,234	956,496	655,714	-4,752	4,873
cash and cash equivalents
cash	-5,472	8,181	-40,146	23,631	16,849	0	0	-7,202	2,381	4,821	-2,710	2,710	-5,878	-14,852	20,730
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-5,472	8,181	-40,146	23,631	16,849	0	0	-7,202	2,381	4,821	-2,710	2,710	-5,878	-14,852	20,730

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for fristling hall farm limited. Get real-time insights into fristling hall farm 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 fristling hall farm limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in CO6 area or any other competitors across 12 key performance metrics.

FRISTLING HALL FARM LIMITED group structure

Fristling Hall Farm Limited has no subsidiary companies.

Ultimate parent company

FRISTLING HALL FARM LIMITED

05325462

FRISTLING HALL FARM LIMITED Shareholders

gary paul sharp	50%
julie sharp	50%

Fristling Hall Farm Limited currently has 1 director, Mr Gary Sharp serving since Jan 2005.

officer	country	age	start	end	role
Mr Gary Sharp	United Kingdom	63 years	Jan 2005	-	Director

P&L

October 2023

turnover

1.5m

+7%

operating profit

-1.6m

gross margin

19.1%

-10.89%

turnover

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

Balance Sheet

October 2023

net assets

-2.6m

+1.6%

total assets

13.2m

+0.08%

cash

-0.64%

net assets

Total assets minus all liabilities

Similar Companies

g.staveley parker and sons limited

ranalah farms limited

faber brook farm limited

3.5

hugh lowe farms limited

3.5

daniel harding limited

3.5

company number

05325462

Type

Private limited with Share Capital

industry

01500 - Mixed farming

incorporation date

January 2005

ultimate parent company

None

previous names

frislings hall farm limited (March 2005)

address

a12 commercial hub london road, marks tey, colchester, essex, CO6 1ED

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 fristling hall farm 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 FRISTLING HALL FARM LIMITED. This can take several minutes, an email will notify you when this has completed.

fristling hall farm limited Company Information

fristling hall farm limited Estimated Valuation

fristling hall farm limited Estimated Valuation

fristling hall farm limited Estimated Valuation

Fristling Hall Farm Limited Overview

Fristling Hall Farm Limited Health Check

FRISTLING HALL FARM LIMITED financials

fristling hall farm limited Credit Report and Business Information

Fristling Hall Farm Limited Competitor Analysis

fristling hall farm limited Ownership

fristling hall farm limited directors

fristling hall farm limited company details

fristling hall farm limited Charges & Mortgages

fristling hall farm limited Capital Raised & Share Issues BETA

fristling hall farm limited Companies House Filings - See Documents