Pomanda estimates the enterprise value of BUTTONS FARM LIMITED at £217.7k based on a Turnover of £449.1k and 0.48x industry multiple (adjusted for size and gross margin).
buttons farm limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BUTTONS FARM LIMITED at £0 based on an EBITDA of £-2.6k and a 3x industry multiple (adjusted for size and gross margin).
buttons farm limitedEstimated Valuation
£4.7m
Pomanda estimates the enterprise value of BUTTONS FARM LIMITED at £4.7m based on Net Assets of £3.6m and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Buttons Farm LimitedOverview
Buttons Farm Limited is a live company located in heathfield, TN21 0TY with a Companies House number of 07210907. It operates in the mixed farming sector, SIC Code 01500. Founded in April 2010, it's largest shareholder is
daisy2017 limited
with a 100% stake. Buttons Farm Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£449.1k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Buttons Farm Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
2 Regular
5 Weak
Size
annual sales of £449.1k, make it smaller than the average company (£1m)
£449.1k - Buttons Farm Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 75%, show it is growing at a faster rate (11.1%)
75% - Buttons Farm Limited
11.1% - Industry AVG
Production
with a gross margin of 18.9%, this company has a higher cost of product (30.7%)
18.9% - Buttons Farm Limited
30.7% - Industry AVG
Profitability
an operating margin of -4.4% make it less profitable than the average company (5.1%)
-4.4% - Buttons Farm Limited
5.1% - Industry AVG
Employees
with 4 employees, this is below the industry average (14)
4 - Buttons Farm Limited
14 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
£29.7k - Buttons Farm Limited
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £112.3k, this is equally as efficient (£98.1k)
£112.3k - Buttons Farm Limited
£98.1k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is later than average (18 days)
52 days - Buttons Farm Limited
18 days - Industry AVG
Creditor Days
its suppliers are paid after 255 days, this is slower than average (39 days)
255 days - Buttons Farm Limited
39 days - Industry AVG
Stock Days
it holds stock equivalent to 39 days, this is less than average (110 days)
39 days - Buttons Farm Limited
110 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 78 weeks, this is more cash available to meet short term requirements (14 weeks)
78 weeks - Buttons Farm Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.8%, this is a lower level of debt than the average (42.2%)
6.8% - Buttons Farm Limited
42.2% - Industry AVG
BUTTONS FARM LIMITED financials
EXPORT
Buttons Farm Limited's latest turnover from June 2024 is estimated at £449.1 thousand and the company has net assets of £3.6 million. According to their latest financial statements, Buttons Farm Limited has 4 employees and maintains cash reserves of £385.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Turnover
449,105
445,397
125,148
84,303
94,941
147,211
168,129
112,487
200,202
223,468
356,048
401,687
178,360
85,025
Other Income Or Grants
Cost Of Sales
364,030
360,233
98,113
66,717
75,370
117,384
136,561
89,533
167,014
175,958
291,005
315,720
137,827
68,630
Gross Profit
85,074
85,164
27,035
17,586
19,571
29,826
31,568
22,954
33,188
47,510
65,043
85,967
40,532
16,394
Admin Expenses
104,730
-10,504
6,857
15,340
-10,651
-42,882
-54,160
-2,187
102,973
79,088
-381,044
76,896
88,693
-3,096,572
Operating Profit
-19,656
95,668
20,178
2,246
30,222
72,708
85,728
25,141
-69,785
-31,578
446,087
9,071
-48,161
3,112,966
Interest Payable
1,695
2,291
2,021
2,108
5,881
9,044
4,351
Interest Receivable
15,602
10,112
2,366
174
173
1,148
362
165
726
885
1,105
683
42
25
Pre-Tax Profit
-4,054
104,084
20,253
399
28,288
67,974
77,046
20,956
-69,059
-30,693
447,191
9,755
-48,119
3,112,991
Tax
-26,021
-3,848
-76
-5,375
-12,915
-14,639
-3,982
-93,910
-2,244
-809,378
Profit After Tax
-4,054
78,063
16,405
323
22,913
55,059
62,407
16,974
-69,059
-30,693
353,281
7,511
-48,119
2,303,613
Dividends Paid
Retained Profit
-4,054
78,063
16,405
323
22,913
55,059
62,407
16,974
-69,059
-30,693
353,281
7,511
-48,119
2,303,613
Employee Costs
118,700
108,009
100,705
96,490
96,354
99,057
97,030
92,982
52,012
56,246
52,933
51,139
25,013
24,145
Number Of Employees
4
4
4
4
4
4
4
4
2
2
2
2
1
1
EBITDA*
-2,571
106,199
31,687
16,284
40,652
83,470
85,728
25,141
-52,611
-31,578
474,805
41,071
-17,078
3,142,294
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Tangible Assets
3,344,736
3,475,414
1,955,333
1,964,863
1,971,976
1,917,730
2,081,691
2,153,353
1,906,805
1,891,882
1,881,713
1,054,214
1,073,460
1,083,021
Intangible Assets
1,322
2,747
7,469
12,192
Investments & Other
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,312,058
1,312,058
1,312,058
Debtors (Due After 1 year)
Total Fixed Assets
3,344,736
3,475,414
3,455,333
3,464,863
3,471,976
3,417,730
3,581,691
3,654,675
3,409,552
3,399,351
3,393,905
2,366,272
2,385,518
2,395,079
Stock & work in progress
39,000
38,000
40,500
40,000
38,000
43,000
42,000
41,000
40,500
39,500
37,000
12,000
14,597
12,581
Trade Debtors
64,777
80,986
18,461
3,952
7,917
23,949
25,044
7,500
43,807
46,090
82,930
22,393
21,531
5,821
Group Debtors
Misc Debtors
11,877
20,722
30,881
11,906
7,363
23,798
Cash
385,179
209,172
195,296
183,233
164,958
181,621
124,462
20,513
111,875
178,462
175,346
266,495
6,775
9,985
misc current assets
total current assets
488,956
328,158
266,134
247,907
241,756
260,476
198,869
92,811
196,182
264,052
295,276
300,888
42,903
28,387
total assets
3,833,692
3,803,572
3,721,467
3,712,770
3,713,732
3,678,206
3,780,560
3,747,486
3,605,734
3,663,403
3,689,181
2,667,160
2,428,421
2,423,466
Bank overdraft
2,574
1,591
1,400
1,400
Bank loan
Trade Creditors
254,706
220,372
103,580
94,732
89,657
392,128
161,916
107,773
Group/Directors Accounts
24,941
24,941
24,941
24,941
4,941
other short term finances
hp & lease commitments
other current liabilities
96,601
102,771
102,205
104,357
93,288
95,496
total current liabilities
254,706
220,372
124,116
129,303
128,546
130,698
98,229
95,496
103,580
94,732
89,657
392,128
161,916
107,773
loans
28,251
30,772
32,494
33,806
139,055
139,231
hp & lease commitments
Accruals and Deferred Income
other liabilities
5,760
5,920
6,080
6,080
6,400
6,880
7,040
7,200
7,360
7,520
7,680
provisions
63,803
63,803
63,803
47,566
60,182
6,369
3,667
3,667
3,667
2,491
3,400
total long term liabilities
5,760
5,920
98,134
100,655
102,697
81,372
199,237
139,231
13,249
10,707
10,867
11,027
10,011
11,080
total liabilities
260,466
226,292
222,250
229,958
231,243
212,070
297,466
234,727
116,829
105,439
100,524
403,155
171,927
118,853
net assets
3,573,226
3,577,280
3,499,217
3,482,812
3,482,489
3,466,136
3,483,094
3,512,759
3,488,905
3,557,964
3,588,657
2,264,005
2,256,494
2,304,613
total shareholders funds
3,573,226
3,577,280
3,499,217
3,482,812
3,482,489
3,466,136
3,483,094
3,512,759
3,488,905
3,557,964
3,588,657
2,264,005
2,256,494
2,304,613
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Operating Activities
Operating Profit
-19,656
95,668
20,178
2,246
30,222
72,708
85,728
25,141
-69,785
-31,578
446,087
9,071
-48,161
3,112,966
Depreciation
17,085
10,531
11,509
14,038
10,430
10,762
12,452
23,996
32,000
31,083
29,328
Amortisation
4,722
4,722
Tax
-26,021
-3,848
-76
-5,375
-12,915
-14,639
-3,982
-93,910
-2,244
-809,378
Stock
1,000
-2,500
500
2,000
-5,000
1,000
1,000
500
1,000
2,500
25,000
-2,597
2,016
12,581
Debtors
-16,209
50,648
5,664
-14,124
2,943
3,448
1,109
-12,509
-2,283
-36,840
60,537
862
15,710
5,821
Creditors
34,334
220,372
-103,580
8,848
5,075
-302,471
230,212
54,143
107,773
Accruals and Deferred Income
-96,601
-6,170
566
-2,152
11,069
-2,208
95,496
Deferred Taxes & Provisions
-63,803
16,237
-12,616
60,182
-6,369
2,702
1,176
-909
3,400
Cash flow from operations
46,972
91,998
15,505
28,898
51,419
64,560
126,954
18,715
-39,778
7,837
-7,113
271,950
18,430
2,425,687
Investing Activities
capital expenditure
113,593
-1,530,612
-1,979
-6,925
-64,676
153,199
72,984
-245,123
-27,375
-5,446
-868,409
-12,754
-21,522
-1,112,349
Change in Investments
-1,500,000
187,942
1,312,058
cash flow from investments
113,593
-30,612
-1,979
-6,925
-64,676
153,199
72,984
-245,123
-27,375
-5,446
-1,056,351
-12,754
-21,522
-2,424,407
Financing Activities
Bank loans
Group/Directors Accounts
-24,941
20,000
4,941
Other Short Term Loans
Long term loans
-28,251
-2,521
-1,722
-1,312
-105,249
-176
139,231
Hire Purchase and Lease Commitments
other long term liabilities
-160
-160
-320
6,400
-6,880
-160
-160
-160
-160
-160
7,680
share issue
-6,560
-72,017
-92,072
6,880
971,371
1,000
interest
15,602
8,417
75
-1,847
-1,935
-4,733
-8,682
-4,186
726
885
1,105
683
42
25
cash flow from financing
15,442
-44,935
-2,446
-3,889
-3,407
-161,999
-95,989
135,045
566
725
972,316
523
-118
8,705
cash and cash equivalents
cash
176,007
13,876
12,063
18,275
-16,663
57,159
103,949
-91,362
-66,587
3,116
-91,149
259,720
-3,210
9,985
overdraft
-2,574
983
191
1,400
change in cash
176,007
16,450
11,080
18,084
-16,663
55,759
103,949
-91,362
-66,587
3,116
-91,149
259,720
-3,210
9,985
buttons farm 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 buttons farm limited. Get real-time insights into buttons farm limited's credit score, group structure and payment trends.
Perform a competitor analysis for buttons farm limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in TN21 area or any other competitors across 12 key performance metrics.
buttons farm meres lane, cross-in-hand, heathfield, east sussex, TN21 0TY
Bank
-
Legal Advisor
-
buttons 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 buttons farm limited.
buttons farm 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 BUTTONS FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
buttons farm limitedCompanies House Filings - See Documents
