Hamilton Organic Limited

POWER SEARCH PRICING

SOLUTIONS

hamilton organic limited Company Information

Live

EstablishedSmallDeclining

Company Number

06470767

Next Accounts

Dec 2025

Industry

Growing of cereals (except rice), leguminous crops and oil seeds

Directors

Vanessa Hamilton

James Hamilton

View All

Shareholders

vanessa elizabeth hamilton

john gordon hamilton

View All

Group Structure

View All

Contact

Registered Address

17 walkergate, berwick-upon-tweed, northumberland, TD15 1DJ

Website

www.organicnation.co.nz

hamilton organic limited Estimated Valuation

£14m

Pomanda estimates the enterprise value of HAMILTON ORGANIC LIMITED at £14m based on an EBITDA of £3.7m and a 3.82x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Hamilton Organic Limited is a live company located in northumberland, TD15 1DJ with a Companies House number of 06470767. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in January 2008, it's largest shareholder is vanessa elizabeth hamilton with a 46% stake. Hamilton Organic Limited is a established, small sized company, Pomanda has estimated its turnover at £2.9m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

3 Regular

4 Weak

Size

annual sales of £2.9m, make it smaller than the average company (£4.8m)

Growth

3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (7.2%)

EXPORT

Hamilton Organic Limited's latest turnover from March 2024 is estimated at £2.9 million and the company has net assets of £3.8 million. According to their latest financial statements, Hamilton Organic Limited has 3 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	2,853,607	4,556,444	5,321,401	4,099,697	3,069,980	1,990,254	1,517,408	3,796,890	3,881,291	917,283	269,040	204,784	402,724	893,269	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,948,544	3,242,021	3,909,549	3,010,092	2,140,637	1,426,007	1,051,661	2,700,843	2,735,628	624,458	179,366	129,462	250,009	567,769	0
Gross Profit	905,063	1,314,423	1,411,852	1,089,605	929,343	564,248	465,747	1,096,047	1,145,663	292,825	89,675	75,322	152,714	325,500	0
Admin Expenses	-2,578,290	1,061,624	779,262	539,805	511,447	265,813	242,346	858,357	699,107	165,740	71,704	-23,171	103,134	242,481	-85,004
Operating Profit	3,483,353	252,799	632,590	549,800	417,896	298,435	223,401	237,690	446,556	127,085	17,971	98,493	49,580	83,019	85,004
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	36,474	14,266	473	313	1,011	285	12	0	0	0	0	0	0	0	0
Pre-Tax Profit	3,519,827	267,064	633,063	550,112	418,907	298,720	223,414	237,690	446,556	127,085	17,971	98,493	49,580	83,019	85,004
Tax	-879,957	-50,742	-120,282	-104,521	-79,592	-56,757	-42,449	-47,538	-89,311	-26,688	-4,133	-23,638	-12,891	-23,245	-23,801
Profit After Tax	2,639,870	216,322	512,781	445,591	339,315	241,963	180,965	190,152	357,245	100,397	13,838	74,855	36,689	59,774	61,203
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	2,639,870	216,322	512,781	445,591	339,315	241,963	180,965	190,152	357,245	100,397	13,838	74,855	36,689	59,774	61,203
Employee Costs	110,277	95,214	97,780	119,805	125,540	113,203	108,333	112,549	795,203	193,207	56,803	57,339	109,124	216,935	0
Number Of Employees	3	3	3	4	4	4	4	4	27	7	2	2	4	8	0
EBITDA*	3,660,276	382,820	741,166	658,376	526,472	407,011	223,401	237,690	446,556	127,085	17,971	98,493	49,580	83,019	85,004

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	1,789,716	1,882,473	1,757,216	1,865,792	1,974,368	2,082,944	2,191,520	97,978	336,791	96,000	96,000	96,000	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	243,290	0	226,713	237,613	223,960	218,320	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	1,789,716	1,882,473	1,757,216	1,865,792	1,974,368	2,082,944	2,191,520	341,268	336,791	322,713	333,613	319,960	218,320	0	0
Stock & work in progress	1,486,286	1,063,403	1,033,164	1,046,397	986,706	906,452	1,020,666	0	0	42,525	58,272	76,563	65,656	21,972	52,916
Trade Debtors	258,820	1,118,922	1,224,470	932,256	746,191	483,953	228,618	911,826	570,231	188,985	27,274	12,012	44,291	211,671	105,552
Group Debtors	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
Cash	1,389,485	743,067	524,983	421,447	203,760	65,958	9,923	0	0	0	0	0	0	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	3,134,591	2,925,392	2,782,617	2,400,100	1,936,657	1,456,363	1,259,207	911,826	570,231	231,510	85,546	88,575	109,947	233,643	158,468
total assets	4,924,307	4,807,865	4,539,833	4,265,892	3,911,025	3,539,307	3,450,727	1,253,094	907,022	554,223	419,159	408,535	328,267	233,643	158,468
Bank overdraft	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
Trade Creditors	682,780	327,894	166,550	295,755	276,842	135,863	185,966	262,841	203,021	111,367	76,700	79,914	170,501	112,566	97,165
Group/Directors Accounts	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
hp & lease commitments	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
total current liabilities	682,780	327,894	166,550	295,755	276,842	135,863	185,966	262,841	203,021	111,367	76,700	79,914	170,501	112,566	97,165
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	0	0	0	0	0
provisions	468,479	465,585	435,329	353,301	374,991	395,620	411,008	14,147	0	0	0	0	0	0	0
total long term liabilities	468,479	465,585	435,329	353,301	374,991	395,620	411,008	14,147	0	0	0	0	0	0	0
total liabilities	1,151,259	793,479	601,879	649,056	651,833	531,483	596,974	276,988	203,021	111,367	76,700	79,914	170,501	112,566	97,165
net assets	3,773,048	4,014,386	3,937,954	3,616,836	3,259,192	3,007,824	2,853,753	976,106	704,001	442,856	342,459	328,621	157,766	121,077	61,303
total shareholders funds	3,773,048	4,014,386	3,937,954	3,616,836	3,259,192	3,007,824	2,853,753	976,106	704,001	442,856	342,459	328,621	157,766	121,077	61,303

	Mar 2024	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	3,483,353	252,799	632,590	549,800	417,896	298,435	223,401	237,690	446,556	127,085	17,971	98,493	49,580	83,019	85,004
Depreciation	176,923	130,021	108,576	108,576	108,576	108,576	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-879,957	-50,742	-120,282	-104,521	-79,592	-56,757	-42,449	-47,538	-89,311	-26,688	-4,133	-23,638	-12,891	-23,245	-23,801
Stock	1,486,286	30,239	-13,233	59,691	80,254	-114,214	1,020,666	0	-42,525	-15,747	-18,291	10,907	43,684	-30,944	52,916
Debtors	258,820	-105,548	292,214	186,065	262,238	255,335	-683,208	341,595	381,246	161,711	15,262	-32,279	-167,380	106,119	105,552
Creditors	682,780	161,344	-129,205	18,913	140,979	-50,103	-76,875	59,820	91,654	34,667	-3,214	-90,587	57,935	15,401	97,165
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	468,479	30,256	82,028	-21,690	-20,629	-15,388	396,861	14,147	0	0	0	0	0	0	0
Cash flow from operations	2,186,472	598,987	294,726	305,322	224,738	143,642	163,480	-77,476	110,178	-10,900	13,653	5,640	218,320	0	-100
Investing Activities
capital expenditure	-1,966,639	-255,278	0	0	0	0	-2,093,542	238,813	-240,791	0	0	-96,000	0	0	0
Change in Investments	0	0	0	0	0	0	-243,290	243,290	-226,713	-10,900	13,653	5,640	218,320	0	0
cash flow from investments	-1,966,639	-255,278	0	0	0	0	-1,850,252	-4,477	-14,078	10,900	-13,653	-101,640	-218,320	0	0
Financing Activities
Bank loans	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
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	0	0	0	0	0	0
share issue	1,133,178	-139,890	-191,663	-87,947	-87,947	-87,892	1,696,682	81,953	-96,100	0	0	96,000	0	0	100
interest	36,474	14,266	473	313	1,011	285	12	0	0	0	0	0	0	0	0
cash flow from financing	1,169,652	-125,624	-191,190	-87,634	-86,936	-87,607	1,696,694	81,953	-96,100	0	0	96,000	0	0	100
cash and cash equivalents
cash	1,389,485	218,084	103,536	217,687	137,802	56,035	9,923	0	0	0	0	0	0	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	1,389,485	218,084	103,536	217,687	137,802	56,035	9,923	0	0	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hamilton organic limited. Get real-time insights into hamilton organic 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 hamilton organic limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in TD15 area or any other competitors across 12 key performance metrics.

HAMILTON ORGANIC LIMITED group structure

Hamilton Organic Limited has no subsidiary companies.

Ultimate parent company

HAMILTON ORGANIC LIMITED

06470767

HAMILTON ORGANIC LIMITED Shareholders

vanessa elizabeth hamilton	46.02%
john gordon hamilton	46.02%
charles john hamilton	2.66%
hames scott hamilton	2.66%
harry duncan hamilton	2.65%

Hamilton Organic Limited currently has 4 directors. The longest serving directors include Ms Vanessa Hamilton (Jan 2008) and Mr James Hamilton (Mar 2010).

officer	country	age	start	end	role
Ms Vanessa Hamilton		66 years	Jan 2008	-	Director
Mr James Hamilton		39 years	Mar 2010	-	Director
Mr Charles Hamilton		38 years	Mar 2010	-	Director
Mr Harry Hamilton	United Kingdom	32 years	Mar 2024	-	Director

P&L

March 2024

turnover

2.9m

operating profit

3.5m

gross margin

31.8%

turnover

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

Balance Sheet

March 2024

net assets

3.8m

total assets

4.9m

cash

1.4m

net assets

Total assets minus all liabilities

Similar Companies

j.j. peace & sons ltd

3.5

greenshields agri limited

2.5

j moor farming limited

edward fisher & co. limited

graeme renton farming limited

company number

06470767

Type

Private limited with Share Capital

industry

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

incorporation date

January 2008

ultimate parent company

None

previous names

N/A

address

17 walkergate, berwick-upon-tweed, northumberland, TD15 1DJ

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 hamilton organic 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 HAMILTON ORGANIC LIMITED. This can take several minutes, an email will notify you when this has completed.

hamilton organic limited Company Information

hamilton organic limited Estimated Valuation

hamilton organic limited Estimated Valuation

hamilton organic limited Estimated Valuation

Hamilton Organic Limited Overview

Hamilton Organic Limited Health Check

HAMILTON ORGANIC LIMITED financials

hamilton organic limited Credit Report and Business Information

Hamilton Organic Limited Competitor Analysis

hamilton organic limited Ownership

hamilton organic limited directors

hamilton organic limited company details

hamilton organic limited Charges & Mortgages

hamilton organic limited Capital Raised & Share Issues BETA

hamilton organic limited Companies House Filings - See Documents