Silsoe Livestock Systems Limited

POWER SEARCH PRICING

SOLUTIONS

silsoe livestock systems limited Company Information

Company Number

05455668

Next Accounts

Jun 2026

Directors

Jeffrey Lines

Shareholders

mr jeffrey andrew lines

mrs r. lines

Group Structure

View All

Industry

Other research and experimental development on natural sciences and engineering

Registered Address

8 the grove, silsoe, beds, MK45 4EY

Website

http://silsoeresearch.org.uk

silsoe livestock systems limited Estimated Valuation

£713.8k

Pomanda estimates the enterprise value of SILSOE LIVESTOCK SYSTEMS LIMITED at £713.8k based on Net Assets of £344.8k and 2.07x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Silsoe Livestock Systems Limited is a live company located in beds, MK45 4EY with a Companies House number of 05455668. It operates in the other research and experimental development on natural sciences and engineering sector, SIC Code 72190. Founded in May 2005, it's largest shareholder is mr jeffrey andrew lines with a 95% stake. Silsoe Livestock Systems Limited is a mature, small sized company, Pomanda has estimated its turnover at £668.3k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Silsoe Livestock Systems Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £668.3k, make it smaller than the average company (£4.1m)

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (7.9%)

EXPORT

Silsoe Livestock Systems Limited's latest turnover from September 2024 is estimated at £668.3 thousand and the company has net assets of £344.8 thousand. According to their latest financial statements, Silsoe Livestock Systems Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2024	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	668,326	615,510	491,216	488,322	471,981	671,888	466,150	326,700	160,390	127,945	11,036	177,526	42,760	30,002	13,031	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	477,098	453,982	363,224	358,344	342,674	468,291	330,880	241,804	117,173	92,624	8,076	126,189	32,875	24,271	10,054	0
Gross Profit	191,228	161,528	127,992	129,978	129,307	203,597	135,270	84,896	43,217	35,321	2,960	51,337	9,885	5,731	2,978	0
Admin Expenses	134,013	46,584	138,153	53,338	160,462	169,297	76,437	116,803	-5,114	32,975	-40,245	-46,339	63,417	7,786	-6,944	-66,447
Operating Profit	57,215	114,944	-10,161	76,640	-31,155	34,300	58,833	-31,907	48,331	2,346	43,205	97,676	-53,532	-2,055	9,922	66,447
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	156	250	462	468	294	235	295	275	115
Pre-Tax Profit	57,215	114,944	-10,161	76,640	-31,155	34,300	58,833	-31,751	48,581	2,809	43,673	97,970	-53,297	-1,760	10,197	66,563
Tax	-14,304	-28,736	0	-14,562	0	-6,517	-11,178	0	-9,716	-562	-9,171	-22,533	0	0	-2,855	-18,637
Profit After Tax	42,911	86,208	-10,161	62,078	-31,155	27,783	47,655	-31,751	38,865	2,247	34,502	75,437	-53,297	-1,760	7,342	47,925
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	42,911	86,208	-10,161	62,078	-31,155	27,783	47,655	-31,751	38,865	2,247	34,502	75,437	-53,297	-1,760	7,342	47,925
Employee Costs	265,210	252,871	241,259	234,423	290,901	223,710	170,558	106,853	50,741	51,139	48,242	94,273	46,478	46,774	45,043	0
Number Of Employees	4	4	4	4	5	4	3	2	1	1	1	2	1	1	1	0
EBITDA*	57,215	114,944	-10,161	76,640	-31,155	34,300	58,833	-31,907	51,055	5,977	46,513	100,371	-52,680	-1,015	11,089	67,650

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2024	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	3,673	2,960	2,826	3,099	4,131	3,576	4,768	6,128	8,170	10,894	9,925	8,082	2,558	3,118	3,505	3,608
Intangible Assets	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	3,673	2,960	2,826	3,099	4,131	3,576	4,768	6,128	8,170	10,894	9,925	8,082	2,558	3,118	3,505	3,608
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	380,895	325,850	240,062	243,109	197,109	227,258	165,485	120,446	51,031	43,786	1,836	48,630	2,281	7,770	1,770	2,885
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	124,516	75,315	109,649	77,602	39,863	54,191	63,975	46,025
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	380,895	325,850	240,062	243,109	197,109	227,258	165,485	120,446	175,547	119,101	111,485	126,232	42,144	61,961	65,745	48,910
total assets	384,568	328,810	242,888	246,208	201,240	230,834	170,253	126,574	183,717	129,995	121,410	134,314	44,702	65,079	69,250	52,518
Bank overdraft	0	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	0
Trade Creditors	38,059	25,332	25,678	18,873	36,247	34,716	2,128	6,128	31,456	16,599	10,261	57,667	43,492	10,572	12,983	3,593
Group/Directors Accounts	0	0	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	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	38,059	25,332	25,678	18,873	36,247	34,716	2,128	6,128	31,456	16,599	10,261	57,667	43,492	10,572	12,983	3,593
loans	0	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	0
Accruals and Deferred Income	1,680	1,560	1,500	1,464	1,200	1,170	960	936	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	1,680	1,560	1,500	1,464	1,200	1,170	960	936	0	0	0	0	0	0	0	0
total liabilities	39,739	26,892	27,178	20,337	37,447	35,886	3,088	7,064	31,456	16,599	10,261	57,667	43,492	10,572	12,983	3,593
net assets	344,829	301,918	215,710	225,871	163,793	194,948	167,165	119,510	152,261	113,396	111,149	76,647	1,210	54,507	56,267	48,925
total shareholders funds	344,829	301,918	215,710	225,871	163,793	194,948	167,165	119,510	152,261	113,396	111,149	76,647	1,210	54,507	56,267	48,925

	Sep 2024	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	57,215	114,944	-10,161	76,640	-31,155	34,300	58,833	-31,907	48,331	2,346	43,205	97,676	-53,532	-2,055	9,922	66,447
Depreciation	0	0	0	0	0	0	0	0	2,724	3,631	3,308	2,695	852	1,040	1,167	1,203
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-14,304	-28,736	0	-14,562	0	-6,517	-11,178	0	-9,716	-562	-9,171	-22,533	0	0	-2,855	-18,637
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	55,045	85,788	-3,047	46,000	-30,149	61,773	45,039	69,415	7,245	41,950	-46,794	46,349	-5,489	6,000	-1,115	2,885
Creditors	12,727	-346	6,805	-17,374	1,531	32,588	-4,000	-25,328	14,857	6,338	-47,406	14,175	32,920	-2,411	9,390	3,593
Accruals and Deferred Income	120	60	36	264	30	210	24	936	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	0
Cash flow from operations	713	134	-273	-1,032	555	-1,192	-1,360	-125,714	48,951	-30,197	36,730	45,664	-14,271	-9,426	18,739	49,721
Investing Activities
capital expenditure	-713	-134	273	1,032	-555	1,192	1,360	2,042	0	-4,600	-5,151	-8,219	-292	-653	-1,064	-4,811
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-713	-134	273	1,032	-555	1,192	1,360	2,042	0	-4,600	-5,151	-8,219	-292	-653	-1,064	-4,811
Financing Activities
Bank loans	0	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	0	0	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	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	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	-1,000	0	0	0	0	0	0	0	1,000
interest	0	0	0	0	0	0	0	156	250	462	468	294	235	295	275	115
cash flow from financing	0	0	0	0	0	0	0	-844	250	462	468	294	235	295	275	1,115
cash and cash equivalents
cash	0	0	0	0	0	0	0	-124,516	49,201	-34,334	32,047	37,739	-14,328	-9,784	17,950	46,025
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-124,516	49,201	-34,334	32,047	37,739	-14,328	-9,784	17,950	46,025

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for silsoe livestock systems limited. Get real-time insights into silsoe livestock systems 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 silsoe livestock systems limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in MK45 area or any other competitors across 12 key performance metrics.

SILSOE LIVESTOCK SYSTEMS LIMITED group structure

Silsoe Livestock Systems Limited has no subsidiary companies.

Ultimate parent company

SILSOE LIVESTOCK SYSTEMS LIMITED

05455668

SILSOE LIVESTOCK SYSTEMS LIMITED Shareholders

mr jeffrey andrew lines	95%
mrs r. lines	5%

Silsoe Livestock Systems Limited currently has 1 director, Dr Jeffrey Lines serving since May 2005.

officer	country	age	start	end	role
Dr Jeffrey Lines	England	66 years	May 2005	-	Director

P&L

September 2024

turnover

668.3k

+9%

operating profit

57.2k

gross margin

28.7%

+9.03%

turnover

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

Balance Sheet

September 2024

net assets

344.8k

+0.14%

total assets

384.6k

+0.17%

cash

net assets

Total assets minus all liabilities

Similar Companies

ball burnishing machine tools limited

aurix limited

0.5

flint research limited

ortelio ltd

site analytical drilling services limited

company number

05455668

Type

Private limited with Share Capital

industry

72190 - Other research and experimental development on natural sciences and engineering

incorporation date

May 2005

ultimate parent company

None

previous names

N/A

address

8 the grove, silsoe, beds, MK45 4EY

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 silsoe livestock systems 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 SILSOE LIVESTOCK SYSTEMS LIMITED. This can take several minutes, an email will notify you when this has completed.

silsoe livestock systems limited Company Information

silsoe livestock systems limited Estimated Valuation

silsoe livestock systems limited Estimated Valuation

silsoe livestock systems limited Estimated Valuation

Silsoe Livestock Systems Limited Overview

Silsoe Livestock Systems Limited Health Check

SILSOE LIVESTOCK SYSTEMS LIMITED financials

silsoe livestock systems limited Credit Report and Business Information

Silsoe Livestock Systems Limited Competitor Analysis

silsoe livestock systems limited Ownership

silsoe livestock systems limited directors

silsoe livestock systems limited company details

silsoe livestock systems limited Charges & Mortgages

silsoe livestock systems limited Capital Raised & Share Issues BETA

silsoe livestock systems limited Companies House Filings - See Documents