swinhay farming limited

3.5

swinhay farming limited Company Information

Share SWINHAY FARMING LIMITED
Live 
EstablishedSmallHigh

Company Number

05538789

Website

-

Registered Address

cornerstone house, midland way thornbury, bristol, BS35 2BS

Industry

Raising of sheep and goats

 

Telephone

-

Next Accounts Due

May 2024

Group Structure

View All

Directors

Yvette Pridmore18 Years

Ben McMurtry18 Years

View All

Shareholders

ben quinton mcmurtry 33.3%

richard dyke mcmurtry 33.3%

View All

swinhay farming limited Estimated Valuation

£864.6k

Pomanda estimates the enterprise value of SWINHAY FARMING LIMITED at £864.6k based on a Turnover of £3.2m and 0.27x industry multiple (adjusted for size and gross margin).

swinhay farming limited Estimated Valuation

£213.7k

Pomanda estimates the enterprise value of SWINHAY FARMING LIMITED at £213.7k based on an EBITDA of £65.9k and a 3.25x industry multiple (adjusted for size and gross margin).

swinhay farming limited Estimated Valuation

£739.5k

Pomanda estimates the enterprise value of SWINHAY FARMING LIMITED at £739.5k based on Net Assets of £608.7k and 1.22x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from August 2022 

Swinhay Farming 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

Swinhay Farming Limited Overview

Swinhay Farming Limited is a live company located in bristol, BS35 2BS with a Companies House number of 05538789. It operates in the raising of sheep and goats sector, SIC Code 01450. Founded in August 2005, it's largest shareholder is ben quinton mcmurtry with a 33.3% stake. Swinhay Farming Limited is a established, small sized company, Pomanda has estimated its turnover at £3.2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Swinhay Farming Limited Health Check

Pomanda's financial health check has awarded Swinhay Farming Limited a 3.5 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 Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £3.2m, make it larger than the average company (£553.8k)

£3.2m - Swinhay Farming Limited

£553.8k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (1.2%)

18% - Swinhay Farming Limited

1.2% - Industry AVG

production

Production

with a gross margin of 16.5%, this company has a higher cost of product (30.7%)

16.5% - Swinhay Farming Limited

30.7% - Industry AVG

profitability

Profitability

an operating margin of 2.1% make it less profitable than the average company (11.8%)

2.1% - Swinhay Farming Limited

11.8% - Industry AVG

employees

Employees

with 6 employees, this is below the industry average (8)

6 - Swinhay Farming Limited

8 - Industry AVG

paystructure

Pay Structure

on an average salary of £26.4k, the company has an equivalent pay structure (£26.4k)

£26.4k - Swinhay Farming Limited

£26.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £531.3k, this is more efficient (£103.3k)

£531.3k - Swinhay Farming Limited

£103.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 73 days, this is later than average (21 days)

73 days - Swinhay Farming Limited

21 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 5 days, this is quicker than average (28 days)

5 days - Swinhay Farming Limited

28 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Swinhay Farming Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Swinhay Farming Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 8%, this is a lower level of debt than the average (46.2%)

8% - Swinhay Farming Limited

46.2% - Industry AVG

swinhay farming 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 swinhay farming limited. Get real-time insights into swinhay farming 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

Swinhay Farming Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for swinhay farming limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

swinhay farming limited Ownership

SWINHAY FARMING LIMITED group structure

Swinhay Farming Limited has no subsidiary companies.

Ultimate parent company

SWINHAY FARMING LIMITED

05538789

SWINHAY FARMING LIMITED Shareholders

ben quinton mcmurtry 33.33%
richard dyke mcmurtry 33.33%
yvette ann pridmore 33.33%

swinhay farming limited directors

Swinhay Farming Limited currently has 3 directors. The longest serving directors include Ms Yvette Pridmore (Aug 2005) and Mr Ben McMurtry (Aug 2005).

officercountryagestartendrole
Ms Yvette PridmoreUnited Kingdom49 years Aug 2005- Director
Mr Ben McMurtryUnited Kingdom52 years Aug 2005- Director
Mr Richard McMurtryUnited Kingdom54 years Aug 2005- Director

SWINHAY FARMING LIMITED financials

EXPORTms excel logo

Swinhay Farming Limited's latest turnover from August 2022 is estimated at £3.2 million and the company has net assets of £608.7 thousand. According to their latest financial statements, we estimate that Swinhay Farming Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover3,187,9852,958,8781,488,6051,951,7861,331,9931,044,066102,486103,018135,114101,383106,03985,85653,7730
Other Income Or Grants00000000000000
Cost Of Sales2,661,6782,473,7841,256,9601,655,5401,179,009899,24286,72194,651169,38896,939102,42475,50231,9760
Gross Profit526,307485,094231,646296,245152,984144,82415,7658,367-34,2744,4453,61510,35421,7970
Admin Expenses460,453424,677172,882238,689113,01180,287-31,935-38,041-84,441-45,503-50,814-39,275-20,349-84,593
Operating Profit65,85460,41758,76457,55639,97364,53747,70046,40850,16749,94854,42949,62942,14684,593
Interest Payable00000000000000
Interest Receivable000003927311,2391,076937735537366144
Pre-Tax Profit65,85460,41758,76457,55639,97364,93048,43147,64651,24350,88455,16450,16642,51384,738
Tax-12,512-11,479-11,165-10,936-7,595-12,337-9,686-9,529-10,761-11,703-13,239-13,043-11,903-23,726
Profit After Tax53,34248,93847,59946,62032,37852,59338,74538,11740,48239,18141,92537,12330,60961,011
Dividends Paid00000000000000
Retained Profit53,34248,93847,59946,62032,37852,59338,74538,11740,48239,18141,92537,12330,60961,011
Employee Costs158,653320,588238,783367,877236,048219,02621,56520,27220,44120,41417,72419,66321,4000
Number Of Employees613101510911111110
EBITDA*65,85460,41758,76457,55639,97364,53751,67951,31356,38049,94854,42949,62942,14684,593

* Earnings Before Interest, Tax, Depreciation and Amortisation

Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets17,9132,8743,8325,1086,8089,07510,48613,98018,63900000
Intangible Assets0000001,695985000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets17,9132,8743,8325,1086,8089,07512,18114,96518,63900000
Stock & work in progress0000000000003,2853,285
Trade Debtors643,735605,983543,777483,365430,516386,78418,58418,58318,58318,93419,06919,56914,56913,116
Group Debtors00000000000000
Misc Debtors00000000000000
Cash000000313,842271,305224,138206,292168,340125,79688,92157,645
misc current assets00000000000000
total current assets643,735605,983543,777483,365430,516386,784332,426289,888242,721225,226187,409145,365106,77574,046
total assets661,648608,857547,609488,473437,324395,859344,607304,853261,360225,226187,409145,365106,77574,046
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 38,43253,53641,22613,61510,34116,07317,41116,40211,02615,37416,73816,61915,15213,032
Group/Directors Accounts00016,07414,819000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities00000000000000
total current liabilities38,43253,53641,22629,68925,16016,07317,41116,40211,02615,37416,73816,61915,15213,032
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income14,5530000000000000
other liabilities00000000000000
provisions00000000000000
total long term liabilities14,5530000000000000
total liabilities52,98553,53641,22629,68925,16016,07317,41116,40211,02615,37416,73816,61915,15213,032
net assets608,663555,321506,383458,784412,164379,786327,196288,451250,334209,852170,671128,74691,62361,014
total shareholders funds608,663555,321506,383458,784412,164379,786327,196288,451250,334209,852170,671128,74691,62361,014
Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit65,85460,41758,76457,55639,97364,53747,70046,40850,16749,94854,42949,62942,14684,593
Depreciation0000003,4944,6596,21300000
Amortisation000000485246000000
Tax-12,512-11,479-11,165-10,936-7,595-12,337-9,686-9,529-10,761-11,703-13,239-13,043-11,903-23,726
Stock00000000000-3,28503,285
Debtors37,75262,20660,41252,84943,732368,20010-351-135-5005,0001,45313,116
Creditors-15,10412,31027,6113,274-5,732-1,3381,0095,376-4,348-1,3641191,4672,12013,032
Accruals and Deferred Income14,5530000000000000
Deferred Taxes & Provisions00000000000000
Cash flow from operations15,039-95814,798-2,955-17,086-317,33843,00147,16041,62237,01641,80936,33830,91057,498
Investing Activities
capital expenditure-15,0399581,2761,7002,2673,106-1,195-1,231-24,85200000
Change in Investments00000000000000
cash flow from investments-15,0399581,2761,7002,2673,106-1,195-1,231-24,85200000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00-16,0741,25514,819000000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000000000000
share issue00000-300000003
interest000003927311,2391,076937735537366144
cash flow from financing00-16,0741,25514,8193897311,2391,076937735537366147
cash and cash equivalents
cash00000-313,84242,53747,16717,84637,95242,54436,87531,27657,645
overdraft00000000000000
change in cash00000-313,84242,53747,16717,84637,95242,54436,87531,27657,645

P&L

August 2022

turnover

3.2m

+8%

operating profit

65.9k

0%

gross margin

16.6%

+0.7%

turnover

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

Balance Sheet

August 2022

net assets

608.7k

+0.1%

total assets

661.6k

+0.09%

cash

0

0%

net assets

Total assets minus all liabilities

swinhay farming limited company details

company number

05538789

Type

Private limited with Share Capital

industry

01450 - Raising of sheep and goats

incorporation date

August 2005

age

19

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

cornerstone house, midland way thornbury, bristol, BS35 2BS

last accounts submitted

August 2022

swinhay farming 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 did not find charges/mortgages relating to swinhay farming limited.

charges

swinhay farming limited Companies House Filings - See Documents

datedescriptionview/download