marshfield farm ice cream limited Company Information
Company Number
05652264
Next Accounts
Dec 2025
Shareholders
hawking holdings limited
Group Structure
View All
Industry
Manufacture of ice cream
Registered Address
oldfield farm, marshfield, chippenham, wilts, SN14 8LE
marshfield farm ice cream limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHFIELD FARM ICE CREAM LIMITED at £20.1m based on a Turnover of £16.1m and 1.25x industry multiple (adjusted for size and gross margin).
marshfield farm ice cream limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHFIELD FARM ICE CREAM LIMITED at £37.1m based on an EBITDA of £4.7m and a 7.84x industry multiple (adjusted for size and gross margin).
marshfield farm ice cream limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHFIELD FARM ICE CREAM LIMITED at £24m based on Net Assets of £8.5m and 2.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Marshfield Farm Ice Cream Limited Overview
Marshfield Farm Ice Cream Limited is a live company located in wilts, SN14 8LE with a Companies House number of 05652264. It operates in the manufacture of ice cream sector, SIC Code 10520. Founded in December 2005, it's largest shareholder is hawking holdings limited with a 100% stake. Marshfield Farm Ice Cream Limited is a mature, mid sized company, Pomanda has estimated its turnover at £16.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Marshfield Farm Ice Cream Limited Health Check
Pomanda's financial health check has awarded Marshfield Farm Ice Cream Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
4 Regular
3 Weak
Size
annual sales of £16.1m, make it smaller than the average company (£20.5m)
£16.1m - Marshfield Farm Ice Cream Limited
£20.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 40%, show it is growing at a faster rate (8.2%)
- Marshfield Farm Ice Cream Limited
8.2% - Industry AVG
Production
with a gross margin of 50.3%, this company has a lower cost of product (31.1%)
50.3% - Marshfield Farm Ice Cream Limited
31.1% - Industry AVG
Profitability
an operating margin of 22.9% make it more profitable than the average company (5.2%)
22.9% - Marshfield Farm Ice Cream Limited
5.2% - Industry AVG
Employees
with 59 employees, this is below the industry average (82)
59 - Marshfield Farm Ice Cream Limited
82 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£37.6k)
£38.4k - Marshfield Farm Ice Cream Limited
£37.6k - Industry AVG
Efficiency
resulting in sales per employee of £273.5k, this is equally as efficient (£256.1k)
£273.5k - Marshfield Farm Ice Cream Limited
£256.1k - Industry AVG
Debtor Days
it gets paid by customers after 51 days, this is near the average (44 days)
51 days - Marshfield Farm Ice Cream Limited
44 days - Industry AVG
Creditor Days
its suppliers are paid after 70 days, this is slower than average (34 days)
70 days - Marshfield Farm Ice Cream Limited
34 days - Industry AVG
Stock Days
it holds stock equivalent to 80 days, this is in line with average (73 days)
80 days - Marshfield Farm Ice Cream Limited
73 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (12 weeks)
6 weeks - Marshfield Farm Ice Cream Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.6%, this is a lower level of debt than the average (53.5%)
35.6% - Marshfield Farm Ice Cream Limited
53.5% - Industry AVG
MARSHFIELD FARM ICE CREAM LIMITED financials
Marshfield Farm Ice Cream Limited's latest turnover from March 2024 is £16.1 million and the company has net assets of £8.5 million. According to their latest financial statements, Marshfield Farm Ice Cream Limited has 59 employees and maintains cash reserves of £418.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Mar 2024 | 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 | 16,138,169 | 12,517,729 | 10,410,713 | ||||||||||||
Other Income Or Grants | 0 | 0 | 0 | ||||||||||||
Cost Of Sales | 8,024,820 | 6,847,136 | 5,471,233 | ||||||||||||
Gross Profit | 8,113,349 | 5,670,593 | 4,939,480 | ||||||||||||
Admin Expenses | 4,421,983 | 3,768,459 | 2,715,906 | ||||||||||||
Operating Profit | 3,691,366 | 1,902,134 | 2,223,574 | ||||||||||||
Interest Payable | 0 | 0 | 0 | ||||||||||||
Interest Receivable | 923 | 1,546 | 2,432 | ||||||||||||
Pre-Tax Profit | 3,692,289 | 1,903,680 | 2,226,006 | ||||||||||||
Tax | -806,367 | -330,119 | -509,283 | ||||||||||||
Profit After Tax | 2,885,922 | 1,573,561 | 1,716,723 | ||||||||||||
Dividends Paid | 900,000 | 900,000 | 900,000 | ||||||||||||
Retained Profit | 1,985,922 | 673,561 | 816,723 | ||||||||||||
Employee Costs | 2,268,175 | 1,829,672 | 1,330,226 | ||||||||||||
Number Of Employees | 59 | 62 | 52 | 31 | 43 | 37 | 36 | 34 | |||||||
EBITDA* | 4,726,041 | 2,611,632 | 2,799,410 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024 | 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 | 5,540,731 | 3,802,667 | 2,454,667 | 1,447,579 | 1,649,923 | 1,554,077 | 1,433,438 | 1,159,884 | 1,022,157 | 1,126,990 | 890,956 | 797,638 | 760,067 | 461,800 | 382,092 |
Intangible Assets | 100,000 | 125,000 | 150,000 | 175,000 | 200,000 | 225,000 | 250,000 | 275,000 | 300,000 | 320,000 | 350,000 | 380,000 | 400,000 | 425,000 | 450,000 |
Investments & Other | 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 |
Total Fixed Assets | 5,640,731 | 3,927,667 | 2,604,667 | 1,622,579 | 1,849,923 | 1,779,077 | 1,683,438 | 1,434,884 | 1,322,157 | 1,446,990 | 1,240,956 | 1,177,638 | 1,160,067 | 886,800 | 832,092 |
Stock & work in progress | 1,769,796 | 1,978,075 | 1,048,197 | 1,208,833 | 985,000 | 1,221,805 | 900,466 | 733,052 | 707,929 | 634,909 | 560,270 | 379,740 | 282,294 | 209,450 | 190,762 |
Trade Debtors | 2,294,124 | 1,485,097 | 2,128,866 | 664,171 | 658,886 | 1,040,039 | 968,216 | 799,369 | 805,913 | 709,100 | 590,515 | 357,049 | 522,448 | 281,985 | 210,192 |
Group Debtors | 2,990,313 | 1,694,622 | 2,401,215 | 2,369,925 | 2,266,752 | 1,296,938 | 332,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 63,180 | 16,918 | 19,383 | 18,660 | 13,577 | 11,246 | 0 | 330,247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 418,457 | 418,778 | 225,944 | 382,443 | 172,830 | 482,394 | 957,169 | 737,240 | 759,154 | 258,256 | 234,352 | 98,349 | 126,913 | 246,829 | 65,090 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 7,535,870 | 5,593,490 | 5,823,605 | 4,644,032 | 4,097,045 | 4,052,422 | 3,158,648 | 2,599,908 | 2,272,996 | 1,602,265 | 1,385,137 | 835,138 | 931,655 | 738,264 | 466,044 |
total assets | 13,176,601 | 9,521,157 | 8,428,272 | 6,266,611 | 5,946,968 | 5,831,499 | 4,842,086 | 4,034,792 | 3,595,153 | 3,049,255 | 2,626,093 | 2,012,776 | 2,091,722 | 1,625,064 | 1,298,136 |
Bank overdraft | 1,354 | 945 | 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 | 1,559,357 | 1,531,618 | 1,296,563 | 660,408 | 663,980 | 807,089 | 461,250 | 510,734 | 802,216 | 699,645 | 797,602 | 447,108 | 641,424 | 479,992 | 317,537 |
Group/Directors Accounts | 292,037 | 33,606 | 0 | 0 | 0 | 513,129 | 1,055,185 | 768,465 | 198,130 | 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 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 1,497,914 | 592,259 | 767,660 | 399,534 | 322,294 | 380,197 | 272,127 | 213,211 | 261,559 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 3,350,662 | 2,158,428 | 2,064,223 | 1,059,942 | 986,274 | 1,700,415 | 1,788,562 | 1,492,410 | 1,261,905 | 699,645 | 797,602 | 447,108 | 641,424 | 479,992 | 317,537 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,771 | 198,496 | 299,263 | 427,530 | 596,876 |
provisions | 1,344,464 | 867,176 | 542,057 | 201,400 | 196,994 | 160,573 | 122,793 | 113,647 | 112,571 | 114,213 | 78,801 | 51,776 | 52,078 | 33,774 | 22,720 |
total long term liabilities | 1,344,464 | 867,176 | 542,057 | 201,400 | 196,994 | 160,573 | 122,793 | 113,647 | 112,571 | 114,213 | 156,572 | 250,272 | 351,341 | 461,304 | 619,596 |
total liabilities | 4,695,126 | 3,025,604 | 2,606,280 | 1,261,342 | 1,183,268 | 1,860,988 | 1,911,355 | 1,606,057 | 1,374,476 | 813,858 | 954,174 | 697,380 | 992,765 | 941,296 | 937,133 |
net assets | 8,481,475 | 6,495,553 | 5,821,992 | 5,005,269 | 4,763,700 | 3,970,511 | 2,930,731 | 2,428,735 | 2,220,677 | 2,235,397 | 1,671,919 | 1,315,396 | 1,098,957 | 683,768 | 361,003 |
total shareholders funds | 8,481,475 | 6,495,553 | 5,821,992 | 5,005,269 | 4,763,700 | 3,970,511 | 2,930,731 | 2,428,735 | 2,220,677 | 2,235,397 | 1,671,919 | 1,315,396 | 1,098,957 | 683,768 | 361,003 |
Mar 2024 | 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 | 3,691,366 | 1,902,134 | 2,223,574 | ||||||||||||
Depreciation | 1,009,675 | 684,498 | 550,836 | 373,137 | 381,925 | 307,331 | 313,825 | 287,529 | 256,561 | 221,063 | 214,379 | 188,353 | 109,309 | 79,434 | 70,964 |
Amortisation | 25,000 | 25,000 | 25,000 | 25,000 | 0 | 25,000 | 25,000 | 25,000 | 20,000 | 30,000 | 30,000 | 20,000 | 25,000 | 25,000 | 25,000 |
Tax | -806,367 | -330,119 | -509,283 | ||||||||||||
Stock | -208,279 | 929,878 | -160,636 | 223,833 | -236,805 | 321,339 | 167,414 | 25,123 | 73,020 | 74,639 | 180,530 | 97,446 | 72,844 | 18,688 | 190,762 |
Debtors | 2,150,980 | -1,352,827 | 1,496,708 | 113,541 | 590,992 | 1,047,210 | 171,397 | 323,703 | 96,813 | 118,585 | 233,466 | -165,399 | 240,463 | 71,793 | 210,192 |
Creditors | 27,739 | 235,055 | 636,155 | -3,572 | -143,109 | 345,839 | -49,484 | -291,482 | 102,571 | -97,957 | 350,494 | -194,316 | 161,432 | 162,455 | 317,537 |
Accruals and Deferred Income | 905,655 | -175,401 | 368,126 | 77,240 | -57,903 | 108,070 | 58,916 | -48,348 | 261,559 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 477,288 | 325,119 | 340,657 | 4,406 | 36,421 | 37,780 | 9,146 | 1,076 | -1,642 | 35,412 | 27,025 | -302 | 18,304 | 11,054 | 22,720 |
Cash flow from operations | 3,387,655 | 3,089,235 | 2,298,993 | ||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | 0 | 0 | 0 | ||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | 0 | 0 | 0 | ||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 258,431 | 33,606 | 0 | 0 | -513,129 | -542,056 | 286,720 | 570,335 | 198,130 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77,771 | -120,725 | -100,767 | -128,267 | -169,346 | 596,876 |
share issue | |||||||||||||||
interest | 923 | 1,546 | 2,432 | ||||||||||||
cash flow from financing | 259,354 | 35,152 | 2,432 | ||||||||||||
cash and cash equivalents | |||||||||||||||
cash | -321 | 192,834 | -156,499 | 209,613 | -309,564 | -474,775 | 219,929 | -21,914 | 500,898 | 23,904 | 136,003 | -28,564 | -119,916 | 181,739 | 65,090 |
overdraft | 409 | 945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -730 | 191,889 | -156,499 | 209,613 | -309,564 | -474,775 | 219,929 | -21,914 | 500,898 | 23,904 | 136,003 | -28,564 | -119,916 | 181,739 | 65,090 |
marshfield farm ice cream limited Credit Report and Business Information
Marshfield Farm Ice Cream Limited Competitor Analysis
Perform a competitor analysis for marshfield farm ice cream limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in SN14 area or any other competitors across 12 key performance metrics.
marshfield farm ice cream limited Ownership
MARSHFIELD FARM ICE CREAM LIMITED group structure
Marshfield Farm Ice Cream Limited has no subsidiary companies.
Ultimate parent company
1 parent
MARSHFIELD FARM ICE CREAM LIMITED
05652264
marshfield farm ice cream limited directors
Marshfield Farm Ice Cream Limited currently has 3 directors. The longest serving directors include Mrs Dawn Hawking (Dec 2005) and Mr William Hawking (Dec 2005).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mrs Dawn Hawking | United Kingdom | 57 years | Dec 2005 | - | Director |
Mr William Hawking | United Kingdom | 59 years | Dec 2005 | - | Director |
Mr Timothy Hawking | United Kingdom | 80 years | Mar 2008 | - | Director |
P&L
March 2024turnover
16.1m
+29%
operating profit
3.7m
+94%
gross margin
50.3%
+10.98%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
8.5m
+0.31%
total assets
13.2m
+0.38%
cash
418.5k
0%
net assets
Total assets minus all liabilities
marshfield farm ice cream limited company details
company number
05652264
Type
Private limited with Share Capital
industry
10520 - Manufacture of ice cream
incorporation date
December 2005
age
20
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
marshfield ice cream limited (April 2008)
accountant
-
auditor
OLD MILL AUDIT LIMITED
address
oldfield farm, marshfield, chippenham, wilts, SN14 8LE
Bank
-
Legal Advisor
-
marshfield farm ice cream 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 marshfield farm ice cream limited.
marshfield farm ice cream limited Capital Raised & Share Issues BETA
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 MARSHFIELD FARM ICE CREAM LIMITED. This can take several minutes, an email will notify you when this has completed.
marshfield farm ice cream limited Companies House Filings - See Documents
date | description | view/download |
---|