Pomanda estimates the enterprise value of MEADOWS FARM VETS LIMITED at £502.7k based on a Turnover of £845.4k and 0.59x industry multiple (adjusted for size and gross margin).
meadows farm vets limitedEstimated Valuation
£192.3k
Pomanda estimates the enterprise value of MEADOWS FARM VETS LIMITED at £192.3k based on an EBITDA of £59.8k and a 3.22x industry multiple (adjusted for size and gross margin).
meadows farm vets limitedEstimated Valuation
£220.2k
Pomanda estimates the enterprise value of MEADOWS FARM VETS LIMITED at £220.2k based on Net Assets of £171.1k and 1.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Meadows Farm Vets LimitedOverview
Meadows Farm Vets Limited is a live company located in bromsgrove, B60 4BH with a Companies House number of 07128214. It operates in the veterinary activities sector, SIC Code 75000. Founded in January 2010, it's largest shareholder is
sophie michelle aylett
with a 100% stake. Meadows Farm Vets Limited is a established,
small sized company, Pomanda has estimated its turnover at
£845.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Meadows Farm Vets Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
7 Weak
Size
annual sales of £845.4k, make it smaller than the average company (£1.4m)
£845.4k - Meadows Farm Vets Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -41%, show it is growing at a slower rate (10.7%)
-41% - Meadows Farm Vets Limited
10.7% - Industry AVG
Production
with a gross margin of 78.6%, this company has a comparable cost of product (78.6%)
78.6% - Meadows Farm Vets Limited
78.6% - Industry AVG
Profitability
an operating margin of 5.3% make it less profitable than the average company (9.8%)
5.3% - Meadows Farm Vets Limited
9.8% - Industry AVG
Employees
with 13 employees, this is below the industry average (21)
13 - Meadows Farm Vets Limited
21 - Industry AVG
Pay Structure
on an average salary of £35.4k, the company has an equivalent pay structure (£35.4k)
£35.4k - Meadows Farm Vets Limited
£35.4k - Industry AVG
Efficiency
resulting in sales per employee of £65k, this is equally as efficient (£69.6k)
£65k - Meadows Farm Vets Limited
£69.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Meadows Farm Vets Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 276 days, this is slower than average (59 days)
276 days - Meadows Farm Vets Limited
59 days - Industry AVG
Stock Days
it holds stock equivalent to 337 days, this is more than average (32 days)
337 days - Meadows Farm Vets Limited
32 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 13 weeks, this is less cash available to meet short term requirements (19 weeks)
13 weeks - Meadows Farm Vets Limited
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 79.1%, this is a higher level of debt than the average (45.7%)
79.1% - Meadows Farm Vets Limited
45.7% - Industry AVG
MEADOWS FARM VETS LIMITED financials
EXPORT
Meadows Farm Vets Limited's latest turnover from March 2024 is estimated at £845.4 thousand and the company has net assets of £171.1 thousand. According to their latest financial statements, Meadows Farm Vets Limited has 13 employees and maintains cash reserves of £144 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
Turnover
845,384
597,521
1,268,097
4,176,863
3,010,397
8,711,729
9,784,319
3,294,483
2,997,060
3,085,099
6,344,647
5,602,585
3,750,403
1,290,148
Other Income Or Grants
Cost Of Sales
180,771
132,625
289,020
922,385
657,599
1,942,393
2,204,978
721,668
630,154
656,887
1,361,962
1,212,305
828,436
288,125
Gross Profit
664,613
464,896
979,076
3,254,478
2,352,798
6,769,335
7,579,341
2,572,815
2,366,906
2,428,213
4,982,685
4,390,280
2,921,967
1,002,023
Admin Expenses
619,872
438,671
882,117
3,251,899
2,349,745
6,763,668
7,576,961
2,558,478
2,355,424
2,421,145
4,935,271
4,365,134
2,927,042
1,012,340
Operating Profit
44,741
26,225
96,959
2,579
3,053
5,667
2,380
14,337
11,482
7,068
47,414
25,146
-5,075
-10,317
Interest Payable
10,927
8,125
2,840
2,260
4,728
8,336
5,678
3,294
7,211
3,917
Interest Receivable
5,598
1,859
69
64
32
18
42
24
Pre-Tax Profit
39,412
19,959
94,188
2,579
3,053
5,667
184
9,640
3,146
1,390
44,119
17,953
-8,950
-10,293
Tax
-9,853
-3,792
-17,896
-490
-580
-1,077
-35
-1,928
-629
-292
-10,147
-4,309
Profit After Tax
29,559
16,167
76,292
2,089
2,473
4,590
149
7,712
2,517
1,098
33,972
13,644
-8,950
-10,293
Dividends Paid
Retained Profit
29,559
16,167
76,292
2,089
2,473
4,590
149
7,712
2,517
1,098
33,972
13,644
-8,950
-10,293
Employee Costs
459,914
463,347
459,019
301,153
310,127
4,417,500
4,592,687
1,615,593
1,391,554
1,272,210
2,586,574
2,371,952
1,479,672
525,185
Number Of Employees
13
14
15
10
10
155
172
58
53
51
108
104
70
25
EBITDA*
59,775
45,003
96,959
2,579
3,053
5,667
2,380
26,014
23,750
15,825
56,635
30,761
772
-7,281
* 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
Tangible Assets
60,076
75,110
17,458
21,822
18,877
17,588
22,136
32,439
39,070
33,768
34,223
18,895
21,135
11,222
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
60,076
75,110
17,458
21,822
18,877
17,588
22,136
32,439
39,070
33,768
34,223
18,895
21,135
11,222
Stock & work in progress
167,000
167,000
155,000
140,000
150,000
130,000
110,000
70,000
42,500
10,500
Trade Debtors
8,497
68,855
344,014
328,160
277,220
289,030
108,067
111,352
109,365
186,986
140,434
83,677
28,391
Group Debtors
Misc Debtors
449,377
545,387
547,119
1,006
1,006
50,696
61,726
34,509
16,429
Cash
144,020
69,227
18,271
25,477
7,150
9,696
misc current assets
16,097
16,097
336,840
97,523
56,001
total current assets
760,397
790,111
789,245
345,020
329,166
293,317
305,127
661,080
420,601
295,366
296,986
210,434
167,836
65,016
total assets
820,473
865,221
806,703
366,842
348,043
310,905
327,263
693,519
459,671
329,134
331,209
229,329
188,971
76,238
Bank overdraft
7,231
13,113
22,608
104,369
Bank loan
Trade Creditors
136,777
136,980
51,862
230,316
263,606
266,466
245,174
298,975
155,630
33,804
216,632
133,467
87,592
86,431
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
392,712
512,293
545,299
285,212
190,176
91,043
total current liabilities
536,720
649,273
597,161
230,316
263,606
266,466
245,174
597,300
368,414
229,216
216,632
133,467
87,592
86,431
loans
112,634
74,388
84,149
56,419
59,169
70,347
101,361
120,522
hp & lease commitments
Accruals and Deferred Income
other liabilities
87,525
37,525
42,240
86,104
provisions
total long term liabilities
112,634
74,388
84,149
87,525
37,525
42,240
56,419
59,169
70,347
86,104
101,361
120,522
total liabilities
649,354
723,661
681,310
317,841
301,131
266,466
287,414
653,719
427,583
299,563
302,736
234,828
208,114
86,431
net assets
171,119
141,560
125,393
49,001
46,912
44,439
39,849
39,800
32,088
29,571
28,473
-5,499
-19,143
-10,193
total shareholders funds
171,119
141,560
125,393
49,001
46,912
44,439
39,849
39,800
32,088
29,571
28,473
-5,499
-19,143
-10,193
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
Operating Activities
Operating Profit
44,741
26,225
96,959
2,579
3,053
5,667
2,380
14,337
11,482
7,068
47,414
25,146
-5,075
-10,317
Depreciation
15,034
18,778
11,677
12,268
8,757
9,221
5,615
5,847
3,036
Amortisation
Tax
-9,853
-3,792
-17,896
-490
-580
-1,077
-35
-1,928
-629
-292
-10,147
-4,309
Stock
12,000
155,000
-140,000
-10,000
20,000
20,000
40,000
27,500
32,000
10,500
Debtors
-104,507
-62,090
270,954
15,854
51,946
-11,810
130,267
-14,315
63,713
-77,621
46,552
22,248
73,366
44,820
Creditors
-203
85,118
-178,454
-33,290
-2,860
21,292
-53,801
143,345
121,826
-182,828
83,165
45,875
1,161
86,431
Accruals and Deferred Income
-119,581
-33,006
545,299
-285,212
95,036
99,133
91,043
Deferred Taxes & Provisions
Cash flow from operations
34,645
143,413
19,954
-47,055
-52,333
37,692
-326,935
286,782
160,367
-18,631
43,101
22,579
-103,433
23,830
Investing Activities
capital expenditure
-76,430
4,364
-2,945
-1,289
4,548
10,303
-5,046
-17,570
-8,302
-24,549
-3,375
-15,760
-14,258
Change in Investments
cash flow from investments
-76,430
4,364
-2,945
-1,289
4,548
10,303
-5,046
-17,570
-8,302
-24,549
-3,375
-15,760
-14,258
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
38,246
-9,761
84,149
-56,419
-2,750
-11,178
70,347
-101,361
-19,161
120,522
Hire Purchase and Lease Commitments
other long term liabilities
-87,525
50,000
37,525
-42,240
42,240
-86,104
86,104
share issue
100
-100
100
interest
-5,329
-6,266
-2,771
-2,196
-4,696
-8,336
-5,678
-3,294
-7,193
-3,875
24
cash flow from financing
32,917
-16,027
-6,047
50,000
37,525
-42,240
-16,475
-7,446
-19,514
-21,435
-18,551
-26,354
116,647
124
cash and cash equivalents
cash
74,793
50,956
18,271
-25,477
25,477
-7,150
-2,546
9,696
overdraft
7,231
-13,113
-9,495
-81,761
104,369
change in cash
67,562
50,956
18,271
-12,364
34,972
81,761
-104,369
-7,150
-2,546
9,696
meadows farm vets 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 meadows farm vets limited. Get real-time insights into meadows farm vets limited's credit score, group structure and payment trends.
Perform a competitor analysis for meadows farm vets limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in B60 area or any other competitors across 12 key performance metrics.
meadows farm vets limited Ownership
MEADOWS FARM VETS LIMITED group structure
Meadows Farm Vets Limited has no subsidiary companies.
Ultimate parent company
MEADOWS FARM VETS LIMITED
07128214
MEADOWS FARM VETS LIMITED Shareholders
The sole shareholder of Meadows Farm Vets Limited is Sophie Michelle Aylett.
sophie michelle aylett
100%
meadows farm vets limited directors
Meadows Farm Vets Limited currently has 2 directors.
The longest serving directors include
Ms Sophie Aylett (Jan 2010) and
Mr Richard Aylett (Jul 2016).
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 3 charges/mortgages relating to meadows farm vets limited. Currently there are 2 open charges and 1 have been satisfied in the past.
meadows farm vets 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 MEADOWS FARM VETS LIMITED. This can take several minutes, an email will notify you when this has completed.
meadows farm vets limitedCompanies House Filings - See Documents
