farmer jacks limited Company Information
Company Number
05335786
Website
www.farmerjacks.co.ukRegistered Address
east quay kite hill, wootton bridge, isle of wight, PO33 4LA
Industry
Retail sale of meat and meat products in specialised stores
Retail sale of fruit and vegetables in specialised stores
Telephone
01983527530
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
ae brown (farm) limited 100%
farmer jacks limited Estimated Valuation
Pomanda estimates the enterprise value of FARMER JACKS LIMITED at £683.2k based on a Turnover of £2.2m and 0.31x industry multiple (adjusted for size and gross margin).
farmer jacks limited Estimated Valuation
Pomanda estimates the enterprise value of FARMER JACKS LIMITED at £0 based on an EBITDA of £-10.6k and a 3.48x industry multiple (adjusted for size and gross margin).
farmer jacks limited Estimated Valuation
Pomanda estimates the enterprise value of FARMER JACKS LIMITED at £82.3k based on Net Assets of £18.9k and 4.35x industry multiple (adjusted for liquidity).
Farmer Jacks 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.
Farmer Jacks Limited Overview
Farmer Jacks Limited is a live company located in isle of wight, PO33 4LA with a Companies House number of 05335786. It operates in the retail sale of fruit and vegetables in specialised stores sector, SIC Code 47210. Founded in January 2005, it's largest shareholder is ae brown (farm) limited with a 100% stake. Farmer Jacks Limited is a established, small sized company, Pomanda has estimated its turnover at £2.2m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Farmer Jacks Limited Health Check
Pomanda's financial health check has awarded Farmer Jacks Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 1 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
1 Weak
Size
annual sales of £2.2m, make it larger than the average company (£1m)
- Farmer Jacks Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (6.2%)
- Farmer Jacks Limited
6.2% - Industry AVG
Production
with a gross margin of 20.3%, this company has a comparable cost of product (20.3%)
- Farmer Jacks Limited
20.3% - Industry AVG
Profitability
an operating margin of -0.5% make it less profitable than the average company (3.4%)
- Farmer Jacks Limited
3.4% - Industry AVG
Employees
with 22 employees, this is above the industry average (9)
22 - Farmer Jacks Limited
9 - Industry AVG
Pay Structure
on an average salary of £19.1k, the company has an equivalent pay structure (£19.1k)
- Farmer Jacks Limited
£19.1k - Industry AVG
Efficiency
resulting in sales per employee of £101k, this is equally as efficient (£101k)
- Farmer Jacks Limited
£101k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Farmer Jacks Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Farmer Jacks Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Farmer Jacks Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 377 weeks, this is more cash available to meet short term requirements (28 weeks)
377 weeks - Farmer Jacks Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.7%, this is a lower level of debt than the average (65.9%)
3.7% - Farmer Jacks Limited
65.9% - Industry AVG
farmer jacks limited Credit Report and Business Information
Farmer Jacks Limited Competitor Analysis
Perform a competitor analysis for farmer jacks limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
farmer jacks limited Ownership
FARMER JACKS LIMITED group structure
Farmer Jacks Limited has no subsidiary companies.
Ultimate parent company
2 parents
FARMER JACKS LIMITED
05335786
farmer jacks limited directors
Farmer Jacks Limited currently has 2 directors. The longest serving directors include Mr David Brown (Apr 2005) and Mr Benjamin Brown (Apr 2005).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr David Brown | England | 70 years | Apr 2005 | - | Director |
Mr Benjamin Brown | 46 years | Apr 2005 | - | Director |
FARMER JACKS LIMITED financials
Farmer Jacks Limited's latest turnover from March 2023 is estimated at £2.2 million and the company has net assets of £18.9 thousand. According to their latest financial statements, Farmer Jacks Limited has 22 employees and maintains cash reserves of £5.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
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 | 129,012 | |||||||||||||
Other Income Or Grants | 0 | |||||||||||||
Cost Of Sales | 94,550 | |||||||||||||
Gross Profit | 34,462 | |||||||||||||
Admin Expenses | 39,777 | |||||||||||||
Operating Profit | -5,315 | |||||||||||||
Interest Payable | 95 | |||||||||||||
Interest Receivable | 0 | |||||||||||||
Pre-Tax Profit | -5,411 | |||||||||||||
Tax | 0 | |||||||||||||
Profit After Tax | -5,411 | |||||||||||||
Dividends Paid | 0 | |||||||||||||
Retained Profit | -5,411 | |||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 22 | 22 | 18 | 14 | 13 | 13 | 12 | |||||||
EBITDA* | -1,059 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
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 | 0 | 8,844 | 20,804 | 32,802 | 44,848 | 48,978 | 60,735 | 72,585 | 84,551 | 96,662 | 108,954 | 111,694 | 123,714 | 47,495 |
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 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 0 | 8,844 | 20,804 | 32,802 | 44,848 | 48,978 | 60,735 | 72,585 | 84,551 | 96,662 | 108,954 | 111,694 | 123,714 | 47,495 |
Stock & work in progress | 0 | 15,405 | 20,550 | 19,400 | 19,080 | 18,110 | 15,960 | 14,585 | 13,750 | 14,950 | 19,650 | 10,500 | 14,800 | 3,685 |
Trade Debtors | 0 | 317 | 0 | 0 | 66 | 309 | 472 | 163 | 90,638 | 100,450 | 1,231 | 2,472 | 4,178 | 548 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 14,431 | 1,572 | 22,613 | 29,477 | 42,651 | 54,324 | 67,354 | 74,987 | 0 | 0 | 108,091 | 119,532 | 122,871 | 72,453 |
Cash | 5,223 | 67,126 | 126,399 | 87,672 | 54,349 | 48,003 | 68,965 | 79,686 | 47,880 | 30,730 | 39,320 | 18,530 | 1,219 | 1,027 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 19,654 | 84,420 | 169,562 | 136,549 | 116,146 | 120,746 | 152,751 | 169,421 | 152,268 | 146,130 | 168,292 | 151,034 | 143,068 | 77,713 |
total assets | 19,654 | 93,264 | 190,366 | 169,351 | 160,994 | 169,724 | 213,486 | 242,006 | 236,819 | 242,792 | 277,246 | 262,728 | 266,782 | 125,208 |
Bank overdraft | 0 | 0 | 0 | 6,656 | 6,418 | 6,252 | 6,021 | 5,748 | 0 | 0 | 0 | 0 | 90,515 | 9,538 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 62,063 | 118,757 | 76,496 | 55,152 | 40,663 | 60,582 | 68,630 | 164,776 | 168,442 | 60,075 | 165,078 | 182,135 | 120,132 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 2,648 | 2,648 | 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 | 720 | 2,809 | 25,460 | 34,338 | 44,819 | 61,952 | 76,853 | 96,497 | 0 | 0 | 133,107 | 2,647 | 3,482 | 1,477 |
total current liabilities | 720 | 64,872 | 144,217 | 117,490 | 106,389 | 108,867 | 146,104 | 173,523 | 164,776 | 168,442 | 193,182 | 167,725 | 276,132 | 131,147 |
loans | 0 | 0 | 0 | 31,667 | 38,561 | 45,144 | 51,627 | 57,921 | 0 | 0 | 80,314 | 85,457 | 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 | 0 | 63,862 | 69,417 | 0 | 0 | 0 | 0 |
provisions | 0 | 377 | 2,364 | 4,295 | 6,158 | 6,423 | 8,447 | 10,005 | 11,407 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 377 | 2,364 | 35,962 | 44,719 | 51,567 | 60,074 | 67,926 | 75,269 | 69,417 | 80,314 | 85,457 | 0 | 0 |
total liabilities | 720 | 65,249 | 146,581 | 153,452 | 151,108 | 160,434 | 206,178 | 241,449 | 240,045 | 237,859 | 273,496 | 253,182 | 276,132 | 131,147 |
net assets | 18,934 | 28,015 | 43,785 | 15,899 | 9,886 | 9,290 | 7,308 | 557 | -3,226 | 4,933 | 3,750 | 9,546 | -9,350 | -5,939 |
total shareholders funds | 18,934 | 28,015 | 43,785 | 15,899 | 9,886 | 9,290 | 7,308 | 557 | -3,226 | 4,933 | 3,750 | 9,546 | -9,350 | -5,939 |
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 | -5,315 | |||||||||||||
Depreciation | 0 | 11,960 | 11,998 | 12,046 | 10,532 | 11,757 | 11,850 | 11,966 | 12,111 | 12,292 | 12,128 | 12,020 | 12,987 | 4,256 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 0 | |||||||||||||
Stock | -15,405 | -5,145 | 1,150 | 320 | 970 | 2,150 | 1,375 | 835 | -1,200 | -4,700 | 9,150 | -4,300 | 11,115 | 3,685 |
Debtors | 12,542 | -20,724 | -6,864 | -13,240 | -11,916 | -13,193 | -7,324 | -15,488 | -9,812 | -8,872 | -12,682 | -5,045 | 54,048 | 73,001 |
Creditors | -62,063 | -56,694 | 42,261 | 21,344 | 14,489 | -19,919 | -8,048 | -96,146 | -3,666 | 108,367 | -105,003 | -17,057 | 62,003 | 120,132 |
Accruals and Deferred Income | -2,089 | -22,651 | -8,878 | -10,481 | -17,133 | -14,901 | -19,644 | 96,497 | 0 | -133,107 | 130,460 | -835 | 2,005 | 1,477 |
Deferred Taxes & Provisions | -377 | -1,987 | -1,931 | -1,863 | -265 | -2,024 | -1,558 | -1,402 | 11,407 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 43,864 | |||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
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 | -2,648 | 0 | 2,648 | 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 | -31,667 | -6,894 | -6,583 | -6,483 | -6,294 | 57,921 | 0 | -80,314 | -5,143 | 85,457 | 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 | 0 | -63,862 | -5,555 | 69,417 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | -95 | |||||||||||||
cash flow from financing | -623 | |||||||||||||
cash and cash equivalents | ||||||||||||||
cash | -61,903 | -59,273 | 38,727 | 33,323 | 6,346 | -20,962 | -10,721 | 31,806 | 17,150 | -8,590 | 20,790 | 17,311 | 192 | 1,027 |
overdraft | 0 | 0 | -6,656 | 238 | 166 | 231 | 273 | 5,748 | 0 | 0 | 0 | -90,515 | 80,977 | 9,538 |
change in cash | -61,903 | -59,273 | 45,383 | 33,085 | 6,180 | -21,193 | -10,994 | 26,058 | 17,150 | -8,590 | 20,790 | 107,826 | -80,785 | -8,511 |
P&L
March 2023turnover
2.2m
+178%
operating profit
-10.6k
0%
gross margin
20.4%
-3.9%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
18.9k
-0.32%
total assets
19.7k
-0.79%
cash
5.2k
-0.92%
net assets
Total assets minus all liabilities
farmer jacks limited company details
company number
05335786
Type
Private limited with Share Capital
industry
47220 - Retail sale of meat and meat products in specialised stores
47210 - Retail sale of fruit and vegetables in specialised stores
incorporation date
January 2005
age
19
accounts
Total Exemption Full
ultimate parent company
previous names
rp 320 limited (May 2005)
incorporated
UK
address
east quay kite hill, wootton bridge, isle of wight, PO33 4LA
last accounts submitted
March 2023
farmer jacks limited Charges & Mortgages
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 found 1 charges/mortgages relating to farmer jacks limited. Currently there are 0 open charges and 1 have been satisfied in the past.
farmer jacks limited Companies House Filings - See Documents
date | description | view/download |
---|