foodari limited

Live EstablishedMidHigh

foodari limited Company Information

Share FOODARI LIMITED

Company Number

06269589

Shareholders

thomas parker

evgeniya prisyaznyuk

View All

Group Structure

View All

Industry

Wholesale of fruit and vegetables

 

Registered Address

howletts farm knockwood lane, molash, canterbury, kent, CT4 8HW

foodari limited Estimated Valuation

£4.6m

Pomanda estimates the enterprise value of FOODARI LIMITED at £4.6m based on a Turnover of £13.4m and 0.34x industry multiple (adjusted for size and gross margin).

foodari limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of FOODARI LIMITED at £1.8m based on an EBITDA of £411.4k and a 4.37x industry multiple (adjusted for size and gross margin).

foodari limited Estimated Valuation

£814.5k

Pomanda estimates the enterprise value of FOODARI LIMITED at £814.5k based on Net Assets of £426.9k and 1.91x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Foodari Limited Overview

Foodari Limited is a live company located in canterbury, CT4 8HW with a Companies House number of 06269589. It operates in the wholesale of fruit and vegetables sector, SIC Code 46310. Founded in June 2007, it's largest shareholder is thomas parker with a 23.8% stake. Foodari Limited is a established, mid sized company, Pomanda has estimated its turnover at £13.4m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Foodari Limited Health Check

Pomanda's financial health check has awarded Foodari Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £13.4m, make it smaller than the average company (£26.8m)

£13.4m - Foodari Limited

£26.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (9.9%)

21% - Foodari Limited

9.9% - Industry AVG

production

Production

with a gross margin of 11.8%, this company has a comparable cost of product (11.8%)

11.8% - Foodari Limited

11.8% - Industry AVG

profitability

Profitability

an operating margin of 2.9% make it more profitable than the average company (2.3%)

2.9% - Foodari Limited

2.3% - Industry AVG

employees

Employees

with 60 employees, this is above the industry average (43)

60 - Foodari Limited

43 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)

£38.2k - Foodari Limited

£38.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £224.1k, this is less efficient (£495.1k)

£224.1k - Foodari Limited

£495.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 43 days, this is later than average (36 days)

43 days - Foodari Limited

36 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 26 days, this is quicker than average (34 days)

26 days - Foodari Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 2 days, this is less than average (8 days)

2 days - Foodari Limited

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (14 weeks)

6 weeks - Foodari Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 80%, this is a higher level of debt than the average (61.8%)

80% - Foodari Limited

61.8% - Industry AVG

FOODARI LIMITED financials

EXPORTms excel logo

Foodari Limited's latest turnover from June 2024 is estimated at £13.4 million and the company has net assets of £426.9 thousand. According to their latest financial statements, Foodari Limited has 60 employees and maintains cash reserves of £192.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover13,445,83011,378,35611,016,3647,647,1565,612,7528,037,04410,494,5988,232,2517,595,2443,687,2002,773,9693,138,1832,149,1521,926,9861,191,266
Other Income Or Grants000000000000000
Cost Of Sales11,858,61410,061,6779,739,0996,792,2775,014,9177,157,8479,397,4317,333,7166,759,1733,269,7602,487,7242,806,3351,933,5761,728,7541,061,202
Gross Profit1,587,2161,316,6791,277,265854,878597,835879,1971,097,167898,535836,071417,440286,245331,848215,576198,231130,064
Admin Expenses1,193,8481,018,1261,230,1931,122,956619,975792,6211,096,497829,030752,141336,210177,097265,072207,692335,822195,036
Operating Profit393,368298,55347,072-268,078-22,14086,57667069,50583,93081,230109,14866,7767,884-137,591-64,972
Interest Payable24,27448,57036,47212,57600000000000
Interest Receivable6,2161,26235860351622716216178301617157
Pre-Tax Profit375,309251,24410,958-280,594-22,10586,59189669,66784,09081,308109,17866,7927,901-137,576-64,965
Tax-93,827-62,811-2,08200-16,452-170-13,237-16,818-16,261-22,927-15,362-1,89600
Profit After Tax281,482188,4338,876-280,594-22,10570,13972656,43067,27265,04686,25151,4306,005-137,576-64,965
Dividends Paid000000000000000
Retained Profit281,482188,4338,876-280,594-22,10570,13972656,43067,27265,04686,25151,4306,005-137,576-64,965
Employee Costs2,294,6341,877,1381,877,1591,477,3711,409,5361,219,3211,414,5201,391,6951,252,484284,892224,908256,970179,159155,56189,327
Number Of Employees6053564543394546421089653
EBITDA*411,378320,49670,437-245,630-1,031101,26814,19783,86498,54094,089117,62470,21910,017-135,595-63,715

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets84,23147,59965,56078,52290,95971,28669,50864,73641,10050,82531,83011,7691,0142,6442,333
Intangible Assets0000000000090180270360
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets84,23147,59965,56078,52290,95971,28669,50864,73641,10050,82531,83011,8591,1942,9142,693
Stock & work in progress82,98780,27663,73461,78922,69440,49939,81745,57034,08329,63924,48233,62520,53321,45412,638
Trade Debtors1,607,0741,328,4891,246,682761,953488,938918,4941,150,369762,623692,861455,911304,254320,800199,687170,553129,663
Group Debtors000000000000000
Misc Debtors166,342147,884208,534122,86000000000000
Cash192,28544,5205,94051,30569,3781,3372,87487,76441,97122,2288,9533,0523,4603,3592,785
misc current assets000000000000000
total current assets2,048,6881,601,1691,524,890997,907581,010960,3301,193,060895,957768,915507,778337,689357,477223,680195,366145,086
total assets2,132,9191,648,7681,590,4501,076,429671,9691,031,6161,262,568960,693810,015558,603369,519369,336224,874198,280147,779
Bank overdraft50,569147,643402,115170,66400000000000
Bank loan000000000000000
Trade Creditors 872,886724,473676,395472,840310,791698,333999,424698,275604,027419,887295,849381,929284,428273,952108,768
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities684,864396,596280,813160,67400000000000
total current liabilities1,608,3191,268,7121,359,323804,178310,791698,333999,424698,275604,027419,887295,849381,929284,428273,952108,768
loans91,667141,667191,667241,66700000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000050,00000000004,46976,86953,976
provisions6,05810,4960000000000000
total long term liabilities97,725152,163191,667241,66750,00000000004,46976,86953,976
total liabilities1,706,0441,420,8751,550,9901,045,845360,791698,333999,424698,275604,027419,887295,849381,929288,897350,821162,744
net assets426,875227,89339,46030,584311,178333,283263,144262,418205,988138,71673,670-12,593-64,023-152,541-14,965
total shareholders funds426,875227,89339,46030,584311,178333,283263,144262,418205,988138,71673,670-12,593-64,023-152,541-14,965
Jun 2024Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit393,368298,55347,072-268,078-22,14086,57667069,50583,93081,230109,14866,7767,884-137,591-64,972
Depreciation18,01021,94323,36522,44821,10914,69213,52714,35914,61012,8598,3863,4432,0431,9061,167
Amortisation0000000000900909090
Tax-93,827-62,811-2,08200-16,452-170-13,237-16,818-16,261-22,927-15,362-1,89600
Stock2,71116,5421,94539,095-17,805682-5,75311,4874,4445,157-9,14313,092-9218,81612,638
Debtors297,04321,157570,403395,875-429,556-231,875387,74669,762236,950151,657-16,546121,11329,13440,890129,663
Creditors148,41348,078203,555162,049-387,542-301,091301,14994,248184,140124,038-86,08097,50110,476165,184108,768
Accruals and Deferred Income288,268115,783120,139160,67400000000000
Deferred Taxes & Provisions-4,43810,4960000000000000
Cash flow from operations450,040394,343-180,299-357,87758,78814,918-66,81783,62624,46845,05234,30618,153-9,616-20,117-97,248
Investing Activities
capital expenditure-54,642-3,982-10,403-10,011-40,782-16,470-18,299-37,995-4,885-31,854-28,447-14,108-413-2,217-3,950
Change in Investments000000000000000
cash flow from investments-54,642-3,982-10,403-10,011-40,782-16,470-18,299-37,995-4,885-31,854-28,447-14,108-413-2,217-3,950
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans-50,000-50,000-50,000241,66700000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000-50,00050,000000000-4,469-72,40022,89353,976
share issue-82,50000000000012082,513050,000
interest-18,058-47,308-36,114-12,516351622716216178301617157
cash flow from financing-150,558-97,308-86,114179,15150,035162271621617842-4,45310,13022,908103,983
cash and cash equivalents
cash147,76538,580-45,365-18,07368,041-1,537-84,89045,79319,74313,2755,901-4081015742,785
overdraft-97,074-254,472231,451170,66400000000000
change in cash244,839293,052-276,816-188,73768,041-1,537-84,89045,79319,74313,2755,901-4081015742,785

foodari 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 foodari limited. Get real-time insights into foodari 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

Foodari Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for foodari limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in CT4 area or any other competitors across 12 key performance metrics.

foodari limited Ownership

FOODARI LIMITED group structure

Foodari Limited has no subsidiary companies.

Ultimate parent company

FOODARI LIMITED

06269589

FOODARI LIMITED Shareholders

thomas parker 23.81%
evgeniya prisyaznyuk 23.81%
douglas wanstall 22.5%
jonathan parker 19.17%
christopher parker 8.46%
evgeniya prisyazhnyuk 1.19%
tom parker 1.07%

foodari limited directors

Foodari Limited currently has 2 directors. The longest serving directors include Mr Jonathan Parker (Jun 2007) and Mr Tom Parker (Jun 2007).

officercountryagestartendrole
Mr Jonathan ParkerUnited Kingdom50 years Jun 2007- Director
Mr Tom ParkerUnited Kingdom52 years Jun 2007- Director

P&L

June 2024

turnover

13.4m

+18%

operating profit

393.4k

0%

gross margin

11.9%

+2.01%

turnover

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

Balance Sheet

June 2024

net assets

426.9k

+0.87%

total assets

2.1m

+0.29%

cash

192.3k

+3.32%

net assets

Total assets minus all liabilities

foodari limited company details

company number

06269589

Type

Private limited with Share Capital

industry

46310 - Wholesale of fruit and vegetables

incorporation date

June 2007

age

18

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

June 2024

previous names

N/A

accountant

BRIGHTLING & CO ACCOUNTANTS LTD

auditor

-

address

howletts farm knockwood lane, molash, canterbury, kent, CT4 8HW

Bank

-

Legal Advisor

-

foodari 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 2 charges/mortgages relating to foodari limited. Currently there are 2 open charges and 0 have been satisfied in the past.

foodari 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 FOODARI LIMITED. This can take several minutes, an email will notify you when this has completed.

foodari limited Companies House Filings - See Documents

datedescriptionview/download