farmer jacks limited

4.5

farmer jacks limited Company Information

Share FARMER JACKS LIMITED
Live 
EstablishedSmallRapid

Company Number

05335786

Registered 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

Directors

David Brown18 Years

Benjamin Brown18 Years

Shareholders

ae brown (farm) limited 100%

farmer jacks limited Estimated Valuation

£683.2k

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

£0

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

£82.3k

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).

Valuation Calculator
This valuation is estimated based on financial data from March 2023 

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.

View Sample

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

1 Weak

size

Size

annual sales of £2.2m, make it larger than the average company (£1m)

£2.2m - Farmer Jacks Limited

£1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (6.2%)

38% - Farmer Jacks Limited

6.2% - Industry AVG

production

Production

with a gross margin of 20.3%, this company has a comparable cost of product (20.3%)

20.3% - Farmer Jacks Limited

20.3% - Industry AVG

profitability

Profitability

an operating margin of -0.5% make it less profitable than the average company (3.4%)

-0.5% - Farmer Jacks Limited

3.4% - Industry AVG

employees

Employees

with 22 employees, this is above the industry average (9)

22 - Farmer Jacks Limited

9 - Industry AVG

paystructure

Pay Structure

on an average salary of £19.1k, the company has an equivalent pay structure (£19.1k)

£19.1k - Farmer Jacks Limited

£19.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £101k, this is equally as efficient (£101k)

£101k - Farmer Jacks Limited

£101k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Farmer Jacks Limited

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Farmer Jacks Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Farmer Jacks Limited

- - Industry AVG

cashbalance

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

debtlevel

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

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for farmer jacks limited. Get real-time insights into farmer jacks 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

Farmer Jacks Limited Competitor Analysis

BETA
competitor_analysis_table_img

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 Shareholders

ae brown (farm) limited 100%

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).

officercountryagestartendrole
Mr David BrownEngland70 years Apr 2005- Director
Mr Benjamin Brown46 years Apr 2005- Director

FARMER JACKS LIMITED financials

EXPORTms excel logo

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 HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover2,222,786800,5191,178,802839,964654,722613,628571,469417,2221,513,1271,376,126515,461983,7961,171,058129,012
Other Income Or Grants00000000000000
Cost Of Sales1,770,858631,160891,954649,092502,765470,432433,114322,2381,174,9361,059,232390,022719,407854,64094,550
Gross Profit451,929169,359286,849190,873151,957143,195138,35694,984338,191316,894125,438264,389316,41834,462
Admin Expenses462,547185,855251,360180,980148,352137,497126,31288,505346,547312,923125,991233,184316,78039,777
Operating Profit-10,618-16,49635,4899,8933,6055,69812,0446,479-8,3563,971-55331,205-362-5,315
Interest Payable001,1692,5413,2533,5443,7912,06902,6105,3885,7193,25295
Interest Receivable1,537726107713842921863191971751454960
Pre-Tax Profit-9,081-15,77034,4277,4237362,4478,4394,729-8,1591,536-5,79625,535-3,608-5,411
Tax00-6,541-1,410-140-465-1,688-9460-3530-6,63900
Profit After Tax-9,081-15,77027,8866,0135961,9826,7513,783-8,1591,183-5,79618,896-3,608-5,411
Dividends Paid00000000000000
Retained Profit-9,081-15,77027,8866,0135961,9826,7513,783-8,1591,183-5,79618,896-3,608-5,411
Employee Costs419,489397,226318,644303,155298,121261,936232,95885,744279,595200,34695,234149,348242,80935,173
Number Of Employees222218141313124141058132
EBITDA*-10,618-4,53647,48721,93914,13717,45523,89418,4453,75516,26311,57543,22512,625-1,059

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets08,84420,80432,80244,84848,97860,73572,58584,55196,662108,954111,694123,71447,495
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets08,84420,80432,80244,84848,97860,73572,58584,55196,662108,954111,694123,71447,495
Stock & work in progress015,40520,55019,40019,08018,11015,96014,58513,75014,95019,65010,50014,8003,685
Trade Debtors0317006630947216390,638100,4501,2312,4724,178548
Group Debtors00000000000000
Misc Debtors14,4311,57222,61329,47742,65154,32467,35474,98700108,091119,532122,87172,453
Cash5,22367,126126,39987,67254,34948,00368,96579,68647,88030,73039,32018,5301,2191,027
misc current assets00000000000000
total current assets19,65484,420169,562136,549116,146120,746152,751169,421152,268146,130168,292151,034143,06877,713
total assets19,65493,264190,366169,351160,994169,724213,486242,006236,819242,792277,246262,728266,782125,208
Bank overdraft0006,6566,4186,2526,0215,748000090,5159,538
Bank loan00000000000000
Trade Creditors 062,063118,75776,49655,15240,66360,58268,630164,776168,44260,075165,078182,135120,132
Group/Directors Accounts0000002,6482,648000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities7202,80925,46034,33844,81961,95276,85396,49700133,1072,6473,4821,477
total current liabilities72064,872144,217117,490106,389108,867146,104173,523164,776168,442193,182167,725276,132131,147
loans00031,66738,56145,14451,62757,9210080,31485,45700
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities0000000063,86269,4170000
provisions03772,3644,2956,1586,4238,44710,00511,40700000
total long term liabilities03772,36435,96244,71951,56760,07467,92675,26969,41780,31485,45700
total liabilities72065,249146,581153,452151,108160,434206,178241,449240,045237,859273,496253,182276,132131,147
net assets18,93428,01543,78515,8999,8869,2907,308557-3,2264,9333,7509,546-9,350-5,939
total shareholders funds18,93428,01543,78515,8999,8869,2907,308557-3,2264,9333,7509,546-9,350-5,939
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-10,618-16,49635,4899,8933,6055,69812,0446,479-8,3563,971-55331,205-362-5,315
Depreciation011,96011,99812,04610,53211,75711,85011,96612,11112,29212,12812,02012,9874,256
Amortisation00000000000000
Tax00-6,541-1,410-140-465-1,688-9460-3530-6,63900
Stock-15,405-5,1451,1503209702,1501,375835-1,200-4,7009,150-4,30011,1153,685
Debtors12,542-20,724-6,864-13,240-11,916-13,193-7,324-15,488-9,812-8,872-12,682-5,04554,04873,001
Creditors-62,063-56,69442,26121,34414,489-19,919-8,048-96,146-3,666108,367-105,003-17,05762,003120,132
Accruals and Deferred Income-2,089-22,651-8,878-10,481-17,133-14,901-19,64496,4970-133,107130,460-8352,0051,477
Deferred Taxes & Provisions-377-1,987-1,931-1,863-265-2,024-1,558-1,40211,40700000
Cash flow from operations-72,284-59,99978,11242,44922,034-8,811-1,09531,10122,5084,74240,56428,03911,47043,864
Investing Activities
capital expenditure8,844000-6,40200000-9,3880-89,206-51,751
Change in Investments00000000000000
cash flow from investments8,844000-6,40200000-9,3880-89,206-51,751
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000-2,64802,648000000
Other Short Term Loans 00000000000000
Long term loans00-31,667-6,894-6,583-6,483-6,29457,9210-80,314-5,14385,45700
Hire Purchase and Lease Commitments00000000000000
other long term liabilities0000000-63,862-5,55569,4170000
share issue000000000000197-528
interest1,537726-1,062-2,470-2,869-3,252-3,605-1,750197-2,435-5,243-5,670-3,246-95
cash flow from financing1,537726-32,729-9,364-9,452-12,383-9,899-5,043-5,358-13,332-10,38679,787-3,049-623
cash and cash equivalents
cash-61,903-59,27338,72733,3236,346-20,962-10,72131,80617,150-8,59020,79017,3111921,027
overdraft00-6,6562381662312735,748000-90,51580,9779,538
change in cash-61,903-59,27345,38333,0856,180-21,193-10,99426,05817,150-8,59020,790107,826-80,785-8,511

P&L

March 2023

turnover

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 2023

net 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.

charges

farmer jacks limited Companies House Filings - See Documents

datedescriptionview/download