Hockerwood Eggs Limited

POWER SEARCH PRICING

SOLUTIONS

hockerwood eggs limited Company Information

Company Number

07182999

Next Accounts

Dec 2025

Directors

Iain Lynn

Esther Lynn

Shareholders

iain patrick lynn

esther margaret lynn

Group Structure

View All

Industry

Raising of poultry

Registered Address

hockerwood park hockerwood lane, southwell, nottinghamshire, NG25 0PZ

Website

hockerwood eggs limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of HOCKERWOOD EGGS LIMITED at £1.4m based on Net Assets of £667.7k and 2.05x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hockerwood Eggs Limited is a live company located in nottinghamshire, NG25 0PZ with a Companies House number of 07182999. It operates in the raising of poultry sector, SIC Code 01470. Founded in March 2010, it's largest shareholder is iain patrick lynn with a 60% stake. Hockerwood Eggs Limited is a established, small sized company, Pomanda has estimated its turnover at £992k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Hockerwood Eggs Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

3 Strong

4 Regular

5 Weak

Size

annual sales of £992k, make it smaller than the average company (£16.4m)

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (8.8%)

EXPORT

Hockerwood Eggs Limited's latest turnover from March 2024 is estimated at £992 thousand and the company has net assets of £667.7 thousand. According to their latest financial statements, Hockerwood Eggs Limited has 4 employees and maintains cash reserves of £476.1 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	991,964	629,825	1,227,876	633,085	500,175	1,129,194	811,428	748,171	278,993	614,896	1,352,811	284,688	268,113	2,102
Other Income Or Grants
Cost Of Sales	817,965	530,001	1,001,801	520,416	422,524	932,341	659,147	612,605	230,346	492,349	1,031,172	214,541	202,844	1,558
Gross Profit	174,000	99,824	226,075	112,668	77,651	196,853	152,280	135,566	48,646	122,547	321,638	70,146	65,268	544
Admin Expenses	50,593	-89,079	146,641	102,535	-77,535	142,266	194,016	33,741	13,064	-48,147	191,411	-46,902	-50,279	97,628
Operating Profit	123,407	188,903	79,434	10,133	155,186	54,587	-41,736	101,825	35,582	170,694	130,227	117,048	115,547	-97,084
Interest Payable	27,322	29,035	21,760	20,588	21,848	27,577	29,275	25,055	21,883	20,245	16,223	16,110	9,147
Interest Receivable	23,017	12,968	1,034	126	157	479	720	734	1,365	1,191	806	267	100	65
Pre-Tax Profit	119,103	172,836	58,709	-10,329	133,495	27,489	-70,291	77,504	15,065	151,639	114,810	101,205	106,500	-97,019
Tax	-29,776	-32,839	-11,155		-25,364	-5,223		-15,501	-3,013	-31,844	-26,406	-24,289	-27,690
Profit After Tax	89,327	139,997	47,554	-10,329	108,131	22,266	-70,291	62,003	12,052	119,795	88,404	76,916	78,810	-97,019
Dividends Paid
Retained Profit	89,327	139,997	47,554	-10,329	108,131	22,266	-70,291	62,003	12,052	119,795	88,404	76,916	78,810	-97,019
Employee Costs	133,088	124,677	120,897	126,443	116,502	104,290	97,912	105,962	24,975	51,818	122,365	50,111	49,107	23,254
Number Of Employees	4	4	4	4	4	4	4	4	1	2	5	2	2	1
EBITDA*	188,745	261,112	156,909	94,621	246,469	147,769	59,692	162,522	87,822	227,018	150,621	139,707	171,285	-28,243

* 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	805,615	816,068	855,388	929,459	944,636	962,169	1,049,839	751,207	739,058	775,803	792,371	341,059	360,083	412,492
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	805,615	816,068	855,388	929,459	944,636	962,169	1,049,839	751,207	739,058	775,803	792,371	341,059	360,083	412,492
Stock & work in progress	84,185		189,182	100,979	27,100	188,451	128,782
Trade Debtors	80,211	41,468	1,492	330	983	28,609	44,639	33,668	29,889	39,254	71,539	2,969	2,010	214
Group Debtors
Misc Debtors		10,404	6,408	11,783	7,630	11,329	46,914	26,840	7,913
Cash	476,116	400,736	209,530	66,209	185,542	127,840	9	288,079	299,414	246,756	229,557	92,811	14,006	25,899
misc current assets								63,323	20,123	19,742		65,000	64,629
total current assets	640,512	452,608	406,612	179,301	221,255	356,229	220,344	411,910	357,339	305,752	301,096	160,780	80,645	26,113
total assets	1,446,127	1,268,676	1,262,000	1,108,760	1,165,891	1,318,398	1,270,183	1,163,117	1,096,397	1,081,555	1,093,467	501,839	440,728	438,605
Bank overdraft	40,237	40,592	41,573	30,759	41,770	47,506	52,835
Bank loan								42,053	41,653
Trade Creditors	35,176	26,261	239,096	77,317	68,297	249,574	115,376	96,927	29,832	104,666	253,873	82,454	71,921
Group/Directors Accounts								54,131	57,081
other short term finances
hp & lease commitments			25,555	59,039	83,355	83,812	78,590	27,312	25,336
other current liabilities	350,397	314,014	168,008	120,073	92,255	68,498	60,033	18,809	19,438
total current liabilities	425,810	380,867	474,232	287,188	285,677	449,390	306,834	239,232	173,340	104,666	253,873	82,454	71,921
loans	182,181	222,712	261,669	310,730	291,742	335,297	381,470	424,414	293,647	338,017	284,911	214,255	281,436
hp & lease commitments	40,900			25,556	84,595	167,950	251,762	88,113
Accruals and Deferred Income
other liabilities									288,037	309,173	370,645	138,460	105,480	535,524
provisions	129,520	86,708	87,707	94,448	102,710	72,725	59,347	70,297	62,315	62,693	36,827	7,863
total long term liabilities	352,601	309,420	349,376	430,734	479,047	575,972	692,579	582,824	643,999	709,883	692,383	360,578	386,916	535,524
total liabilities	778,411	690,287	823,608	717,922	764,724	1,025,362	999,413	822,056	817,339	814,549	946,256	443,032	458,837	535,524
net assets	667,716	578,389	438,392	390,838	401,167	293,036	270,770	341,061	279,058	267,006	147,211	58,807	-18,109	-96,919
total shareholders funds	667,716	578,389	438,392	390,838	401,167	293,036	270,770	341,061	279,058	267,006	147,211	58,807	-18,109	-96,919

	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	123,407	188,903	79,434	10,133	155,186	54,587	-41,736	101,825	35,582	170,694	130,227	117,048	115,547	-97,084
Depreciation	65,338	72,209	77,475	84,488	91,283	93,182	101,428	60,697	52,240	56,324	20,394	22,659	55,738	68,841
Amortisation
Tax	-29,776	-32,839	-11,155		-25,364	-5,223		-15,501	-3,013	-31,844	-26,406	-24,289	-27,690
Stock	84,185	-189,182	88,203	73,879	-161,351	59,669	128,782
Debtors	28,339	43,972	-4,213	3,500	-31,325	-51,615	31,045	22,706	-1,452	-32,285	68,570	959	1,796	214
Creditors	8,915	-212,835	161,779	9,020	-181,277	134,198	18,449	67,095	-74,834	-149,207	171,419	10,533	71,921
Accruals and Deferred Income	36,383	146,006	47,935	27,818	23,757	8,465	41,224	-629	19,438
Deferred Taxes & Provisions	42,812	-999	-6,741	-8,262	29,985	13,378	-10,950	7,982	-378	25,866	28,964	7,863
Cash flow from operations	134,555	305,655	264,737	45,818	286,246	290,533	-51,412	198,763	30,487	104,118	256,028	132,855	213,720	-28,457
Investing Activities
capital expenditure	-54,885	-32,889	-3,404	-69,311	-73,750	-5,512	-400,060	-72,846	-15,495	-39,756	-471,706	-3,635	-3,329	-481,333
Change in Investments
cash flow from investments	-54,885	-32,889	-3,404	-69,311	-73,750	-5,512	-400,060	-72,846	-15,495	-39,756	-471,706	-3,635	-3,329	-481,333
Financing Activities
Bank loans							-42,053	400	41,653
Group/Directors Accounts							-54,131	-2,950	57,081
Other Short Term Loans
Long term loans	-40,531	-38,957	-49,061	18,988	-43,555	-46,173	-42,944	130,767	-44,370	53,106	70,656	-67,181	281,436
Hire Purchase and Lease Commitments	40,900	-25,555	-59,040	-83,355	-83,812	-78,590	214,927	90,089	25,336
other long term liabilities								-288,037	-21,136	-61,472	232,185	32,980	-430,044	535,524
share issue														100
interest	-4,305	-16,067	-20,726	-20,462	-21,691	-27,098	-28,555	-24,321	-20,518	-19,054	-15,417	-15,843	-9,047	65
cash flow from financing	-3,936	-80,579	-128,827	-84,829	-149,058	-151,861	47,244	-94,052	38,046	-27,420	287,424	-50,044	-157,655	535,689
cash and cash equivalents
cash	75,380	191,206	143,321	-119,333	57,702	127,831	-288,070	-11,335	52,658	17,199	136,746	78,805	-11,893	25,899
overdraft	-355	-981	10,814	-11,011	-5,736	-5,329	52,835
change in cash	75,735	192,187	132,507	-108,322	63,438	133,160	-340,905	-11,335	52,658	17,199	136,746	78,805	-11,893	25,899

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hockerwood eggs limited. Get real-time insights into hockerwood eggs 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 hockerwood eggs limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in NG25 area or any other competitors across 12 key performance metrics.

HOCKERWOOD EGGS LIMITED group structure

Hockerwood Eggs Limited has no subsidiary companies.

Ultimate parent company

HOCKERWOOD EGGS LIMITED

07182999

HOCKERWOOD EGGS LIMITED Shareholders

iain patrick lynn	60%
esther margaret lynn	40%

Hockerwood Eggs Limited currently has 2 directors. The longest serving directors include Mr Iain Lynn (Mar 2010) and Mrs Esther Lynn (Mar 2010).

officer	country	age	start	end	role
Mr Iain Lynn	United Kingdom	46 years	Mar 2010	-	Director
Mrs Esther Lynn	England	49 years	Mar 2010	-	Director

P&L

March 2024

turnover

992k

+57%

operating profit

123.4k

gross margin

17.6%

+10.67%

turnover

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

Balance Sheet

March 2024

net assets

667.7k

+0.15%

total assets

1.4m

+0.14%

cash

476.1k

+0.19%

net assets

Total assets minus all liabilities

Similar Companies

primavera meadows limited

bentley growers limited

spring garden eggs limited

sherriff's wood eggs limited

castle quail limited

1.5

company number

07182999

Type

Private limited with Share Capital

industry

01470 - Raising of poultry

incorporation date

March 2010

ultimate parent company

None

previous names

N/A

address

hockerwood park hockerwood lane, southwell, nottinghamshire, NG25 0PZ

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 hockerwood eggs 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 HOCKERWOOD EGGS LIMITED. This can take several minutes, an email will notify you when this has completed.

hockerwood eggs limited Company Information

hockerwood eggs limited Estimated Valuation

hockerwood eggs limited Estimated Valuation

hockerwood eggs limited Estimated Valuation

Hockerwood Eggs Limited Overview

Hockerwood Eggs Limited Health Check

HOCKERWOOD EGGS LIMITED financials

hockerwood eggs limited Credit Report and Business Information

Hockerwood Eggs Limited Competitor Analysis

hockerwood eggs limited Ownership

hockerwood eggs limited directors

hockerwood eggs limited company details

hockerwood eggs limited Charges & Mortgages

hockerwood eggs limited Capital Raised & Share Issues BETA

hockerwood eggs limited Companies House Filings - See Documents