blake house farm limited
blake house farm limited Company Information
Company Number
06965767
Website
-Registered Address
gable cottage blake house farm, thurstonland, HD4 6XD
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Telephone
-
Next Accounts Due
April 2025
Group Structure
View All
Shareholders
simon peter farrar 28.6%
malcolm hinchcliffe stead 14.3%
View Allblake house farm limited Estimated Valuation
Pomanda estimates the enterprise value of BLAKE HOUSE FARM LIMITED at £21.4k based on a Turnover of £9.9k and 2.17x industry multiple (adjusted for size and gross margin).
blake house farm limited Estimated Valuation
Pomanda estimates the enterprise value of BLAKE HOUSE FARM LIMITED at £2k based on an EBITDA of £396 and a 4.95x industry multiple (adjusted for size and gross margin).
blake house farm limited Estimated Valuation
Pomanda estimates the enterprise value of BLAKE HOUSE FARM LIMITED at £0 based on Net Assets of £-1.3k and 1.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blake House Farm Limited Overview
Blake House Farm Limited is a live company located in thurstonland, HD4 6XD with a Companies House number of 06965767. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in July 2009, it's largest shareholder is simon peter farrar with a 28.6% stake. Blake House Farm Limited is a established, micro sized company, Pomanda has estimated its turnover at £9.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Blake House Farm Limited Health Check
Pomanda's financial health check has awarded Blake House Farm Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 9 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
9 Weak
Size
annual sales of £9.9k, make it smaller than the average company (£833k)
- Blake House Farm Limited
£833k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (2.4%)
- Blake House Farm Limited
2.4% - Industry AVG
Production
with a gross margin of 29.2%, this company has a higher cost of product (73.1%)
- Blake House Farm Limited
73.1% - Industry AVG
Profitability
an operating margin of 4% make it less profitable than the average company (26.4%)
- Blake House Farm Limited
26.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Blake House Farm Limited
4 - Industry AVG
Pay Structure
on an average salary of £31.2k, the company has an equivalent pay structure (£31.2k)
- Blake House Farm Limited
£31.2k - Industry AVG
Efficiency
resulting in sales per employee of £9.9k, this is less efficient (£178.1k)
- Blake House Farm Limited
£178.1k - Industry AVG
Debtor Days
it gets paid by customers after 104 days, this is later than average (32 days)
- Blake House Farm Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (36 days)
- Blake House Farm Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Blake House Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blake House Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 101.2%, this is a higher level of debt than the average (68.3%)
101.2% - Blake House Farm Limited
68.3% - Industry AVG
BLAKE HOUSE FARM LIMITED financials
Blake House Farm Limited's latest turnover from July 2023 is estimated at £9.9 thousand and the company has net assets of -£1.3 thousand. According to their latest financial statements, we estimate that Blake House Farm Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 105,215 | 105,215 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 0 | 0 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 105,215 | 105,215 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 105,000 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 2,826 | 2,738 | 2,510 | 3,589 | 3,307 | 2,977 | 2,580 | 2,236 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 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 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,345 | 261 | 378 | 38 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,826 | 2,738 | 2,510 | 3,589 | 3,307 | 2,977 | 2,580 | 2,236 | 5,345 | 261 | 378 | 38 | 0 | 0 |
| total assets | 108,041 | 107,953 | 107,510 | 108,589 | 108,307 | 107,977 | 107,580 | 107,236 | 110,345 | 105,261 | 105,378 | 105,038 | 0 | 0 |
| Bank overdraft | 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 |
| Trade Creditors | 126 | 335 | 108 | 183 | 168 | 91 | 91 | 104 | 74 | 13,087 | 8,573 | 4,060 | 0 | 0 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 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 |
| total current liabilities | 126 | 335 | 108 | 183 | 168 | 91 | 91 | 104 | 74 | 13,087 | 8,573 | 4,060 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112,700 | 95,200 | 100,200 | 104,700 | 0 | 0 |
| hp & lease commitments | 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 |
| other liabilities | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 109,200 | 112,700 | 95,200 | 100,200 | 104,700 | 0 | 0 |
| total liabilities | 109,326 | 109,535 | 109,308 | 109,383 | 109,368 | 109,291 | 109,291 | 109,304 | 112,774 | 108,287 | 108,773 | 108,760 | 0 | 0 |
| net assets | -1,285 | -1,582 | -1,798 | -794 | -1,061 | -1,314 | -1,711 | -2,068 | -2,429 | -3,026 | -3,395 | -3,722 | 0 | 0 |
| total shareholders funds | -1,285 | -1,582 | -1,798 | -794 | -1,061 | -1,314 | -1,711 | -2,068 | -2,429 | -3,026 | -3,395 | -3,722 | 0 | 0 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 88 | 228 | -1,079 | 282 | 330 | 397 | 344 | 2,236 | 0 | 0 | 0 | 0 | 0 | 0 |
| Creditors | -209 | 227 | -75 | 15 | 77 | 0 | -13 | 30 | -13,013 | 4,514 | 4,513 | 4,060 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -112,700 | 17,500 | -5,000 | -4,500 | 104,700 | 0 | 0 |
| Hire Purchase and Lease Commitments | 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 | 109,200 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,345 | 5,084 | -117 | 340 | 38 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,345 | 5,084 | -117 | 340 | 38 | 0 | 0 |
blake house farm limited Credit Report and Business Information
Blake House Farm Limited Competitor Analysis
Perform a competitor analysis for blake house farm limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in HD4 area or any other competitors across 12 key performance metrics.
blake house farm limited Ownership
BLAKE HOUSE FARM LIMITED group structure
Blake House Farm Limited has no subsidiary companies.
Ultimate parent company
BLAKE HOUSE FARM LIMITED
06965767
blake house farm limited directors
Blake House Farm Limited currently has 5 directors. The longest serving directors include Mr Simon Farrar (Jul 2009) and Mr Andrew Corbett (Jul 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Farrar | 60 years | Jul 2009 | - | Director | |
| Mr Andrew Corbett | 61 years | Jul 2009 | - | Director | |
| Mr William Beeley | England | 52 years | Aug 2016 | - | Director |
| Mr Marcus Thornton | England | 50 years | Oct 2021 | - | Director |
| Dr Joseph Firmin | England | 36 years | Mar 2024 | - | Director |
P&L
July 2023turnover
9.9k
+3%
operating profit
396
0%
gross margin
29.2%
+8.57%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
-1.3k
-0.19%
total assets
108k
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
blake house farm limited company details
company number
06965767
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
July 2009
age
15
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
KJA KILNER JOHNSON LTD
auditor
-
address
gable cottage blake house farm, thurstonland, HD4 6XD
Bank
-
Legal Advisor
-
blake house farm 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 blake house farm limited.
blake house farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
