Walsingham Estate Farming Limited

POWER SEARCH PRICING

SOLUTIONS

walsingham estate farming limited Company Information

Live

EstablishedSmallDeclining

Company Number

07541165

Next Accounts

Sep 2025

Industry

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

Directors

William Meath Baker

Priscilla Meath Baker

View All

Shareholders

the walsingham estate company

Group Structure

View All

Contact

Registered Address

walsingham abbey sunk road, walsingham, norfolk, NR22 6DQ

Website

www.walsingham-estate.co.uk

walsingham estate farming limited Estimated Valuation

£20m

Pomanda estimates the enterprise value of WALSINGHAM ESTATE FARMING LIMITED at £20m based on Net Assets of £12.9m and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Walsingham Estate Farming Limited is a live company located in norfolk, NR22 6DQ with a Companies House number of 07541165. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in February 2011, it's largest shareholder is the walsingham estate company with a 100% stake. Walsingham Estate Farming Limited is a established, small sized company, Pomanda has estimated its turnover at £1.3m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Walsingham Estate Farming Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

3 Strong

3 Regular

6 Weak

Size

annual sales of £1.3m, make it smaller than the average company (£5.1m)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (7.7%)

EXPORT

Walsingham Estate Farming Limited's latest turnover from December 2023 is estimated at £1.3 million and the company has net assets of £12.9 million. According to their latest financial statements, Walsingham Estate Farming Limited has 5 employees and maintains cash reserves of £590 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Turnover	1,339,906	1,409,967	1,109,573	1,403,603	962,396	939,704	749,407	889,141	1,153,035	3,085,100	1,880,988	1,434,175	685,803
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	944,454	997,537	795,816	1,033,172	693,841	668,165	521,516	631,761	812,446	2,150,633	1,269,289	913,981	425,278
Gross Profit	395,452	412,429	313,756	370,431	268,555	271,539	227,891	257,380	340,589	934,467	611,698	520,194	260,526
Admin Expenses	681,127	-303,858	800,792	-727,945	-1,420	-23,860	264,157	221,165	94,636	718,761	433,181	310,247	-16,472
Operating Profit	-285,675	716,287	-487,036	1,098,376	269,975	295,399	-36,266	36,215	245,953	215,706	178,517	209,947	276,998
Interest Payable	0	7,291	18,656	29,539	19,069	1,350	0	0	0	0	0	0	0
Interest Receivable	26,844	9,655	1,893	922	3,268	2,108	675	335	669	1,213	1,622	876	144
Pre-Tax Profit	-258,831	718,651	-503,799	1,069,759	254,174	296,157	-35,591	36,550	246,623	216,919	180,139	210,822	277,142
Tax	0	-136,544	0	-203,254	-48,293	-56,270	0	-7,310	-49,324	-45,553	-41,432	-50,597	-72,057
Profit After Tax	-258,831	582,107	-503,799	866,505	205,881	239,887	-35,591	29,240	197,298	171,366	138,707	160,225	205,085
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-258,831	582,107	-503,799	866,505	205,881	239,887	-35,591	29,240	197,298	171,366	138,707	160,225	205,085
Employee Costs	183,031	164,218	162,013	120,521	122,417	116,498	109,846	109,609	115,882	584,170	394,894	337,558	171,006
Number Of Employees	5	5	5	4	4	4	4	4	4	21	14	12	6
EBITDA*	-120,139	831,192	-374,379	1,209,246	399,075	410,687	79,480	150,429	293,573	220,187	183,614	223,149	286,728

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Tangible Assets	1,054,580	1,172,557	1,597,557	1,268,931	1,441,208	959,750	900,903	970,977	1,049,645	840,310	216,537	196,650	180,285
Intangible Assets	0	31,017	46,525	0	0	24,768	49,536	74,304	99,072	0	0	0	8,833
Investments & Other	14,417,383	14,279,832	14,253,054	10,368,082	10,368,082	10,368,082	10,368,082	10,368,082	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	15,471,963	15,483,406	15,897,136	11,637,013	11,809,290	11,352,600	11,318,521	11,413,363	1,148,717	840,310	216,537	196,650	189,118
Stock & work in progress	496,564	605,449	345,043	305,447	332,278	209,919	235,284	194,232	174,775	225,925	275,579	248,786	236,312
Trade Debtors	215,142	158,577	204,736	271,411	189,249	189,625	133,074	196,358	261,787	615,825	304,499	218,246	127,858
Group Debtors	5,726	559,134	32,707	33,249	32,863	31,967	30,703	30,703	30,703	0	0	0	0
Misc Debtors	30,722	62,674	17,743	28,085	27,943	48,136	36,857	37,774	29,084	0	0	0	0
Cash	589,993	432,629	119,096	1,395,339	449,594	421,809	140,359	129,661	138,722	128,962	356,182	292,775	57,536
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,338,147	1,818,463	719,325	2,033,531	1,031,927	901,456	576,277	588,728	635,071	970,712	936,260	759,807	421,706
total assets	16,810,110	17,301,869	16,616,461	13,670,544	12,841,217	12,254,056	11,894,798	12,002,091	1,783,788	1,811,022	1,152,797	956,457	610,824
Bank overdraft	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
Trade Creditors	101,361	230,531	40,880	86,039	63,391	171,628	91,404	125,427	112,912	356,603	337,889	275,556	94,318
Group/Directors Accounts	51,021	77,864	71,587	31,595	59,034	26,919	24,296	9,748	28,470	0	0	0	0
other short term finances	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
other current liabilities	145,223	224,777	133,499	195,384	112,137	129,118	73,117	73,088	95,599	0	0	0	0
total current liabilities	297,605	533,172	245,966	313,018	234,562	327,665	188,817	208,263	236,981	356,603	337,889	275,556	94,318
loans	0	0	153,500	443,500	525,000	40,000	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	167,131	189,665	0	0	0	0
other liabilities	17,418	41,960	66,502	91,044	115,586	0	0	0	0	414,078	0	0	0
provisions	3,603,198	2,729,364	2,735,227	57,536	67,128	46,501	58,676	63,629	74,739	54,308	241	4,941	771
total long term liabilities	3,620,616	2,771,324	2,955,229	592,080	707,714	86,501	58,676	230,760	264,404	468,386	241	4,941	771
total liabilities	3,918,221	3,304,496	3,201,195	905,098	942,276	414,166	247,493	439,023	501,385	824,989	338,130	280,497	95,089
net assets	12,891,889	13,997,373	13,415,266	12,765,446	11,898,941	11,839,890	11,647,305	11,563,068	1,282,403	986,033	814,667	675,960	515,735
total shareholders funds	12,891,889	13,997,373	13,415,266	12,765,446	11,898,941	11,839,890	11,647,305	11,563,068	1,282,403	986,033	814,667	675,960	515,735

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011
Operating Activities
Operating Profit	-285,675	716,287	-487,036	1,098,376	269,975	295,399	-36,266	36,215	245,953	215,706	178,517	209,947	276,998
Depreciation	134,519	114,905	112,657	110,870	104,332	90,520	90,978	89,446	47,620	4,481	5,097	4,369	897
Amortisation	31,017	0	0	0	24,768	24,768	24,768	24,768	0	0	0	8,833	8,833
Tax	0	-136,544	0	-203,254	-48,293	-56,270	0	-7,310	-49,324	-45,553	-41,432	-50,597	-72,057
Stock	-108,885	260,406	39,596	-26,831	122,359	-25,365	41,052	19,457	-51,150	-49,654	26,793	12,474	236,312
Debtors	-528,795	525,199	-77,559	82,690	-19,673	69,094	-64,201	-56,739	-294,251	311,326	86,253	90,388	127,858
Creditors	-129,170	189,651	-45,159	22,648	-108,237	80,224	-34,023	12,515	-243,691	18,714	62,333	181,238	94,318
Accruals and Deferred Income	-79,554	91,278	-61,885	83,247	-16,981	56,001	-167,102	-45,045	285,264	0	0	0	0
Deferred Taxes & Provisions	873,834	-5,863	2,677,691	-9,592	20,627	-12,175	-4,953	-11,110	20,431	54,067	-4,700	4,170	771
Cash flow from operations	1,182,651	184,109	2,234,231	1,046,436	143,505	434,738	-103,449	136,761	651,654	-14,257	86,769	255,098	-54,410
Investing Activities
capital expenditure	-16,542	325,603	-487,808	61,407	-585,790	-149,367	-20,904	-10,778	-356,027	-628,254	-24,984	-20,734	-198,848
Change in Investments	137,551	26,778	3,884,972	0	0	0	0	10,368,082	0	0	0	0	0
cash flow from investments	-154,093	298,825	-4,372,780	61,407	-585,790	-149,367	-20,904	-10,378,860	-356,027	-628,254	-24,984	-20,734	-198,848
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-26,843	6,277	39,992	-27,439	32,115	2,623	14,548	-18,722	28,470	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	-153,500	-290,000	-81,500	485,000	40,000	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
other long term liabilities	-24,542	-24,542	-24,542	-24,542	115,586	0	0	0	-414,078	414,078	0	0	0
share issue	-846,653	0	1,153,619	0	-146,830	-47,302	119,828	10,251,425	99,072	0	0	0	310,650
interest	26,844	2,364	-16,763	-28,617	-15,801	758	675	335	669	1,213	1,622	876	144
cash flow from financing	-871,194	-169,401	862,306	-162,098	470,070	-3,921	135,051	10,233,038	-285,867	415,291	1,622	876	310,794
cash and cash equivalents
cash	157,364	313,533	-1,276,243	945,745	27,785	281,450	10,698	-9,061	9,760	-227,220	63,407	235,239	57,536
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	157,364	313,533	-1,276,243	945,745	27,785	281,450	10,698	-9,061	9,760	-227,220	63,407	235,239	57,536

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for walsingham estate farming limited. Get real-time insights into walsingham estate farming 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 walsingham estate farming limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in NR22 area or any other competitors across 12 key performance metrics.

WALSINGHAM ESTATE FARMING LIMITED group structure

Walsingham Estate Farming Limited has no subsidiary companies.

Ultimate parent company

WALSINGHAM ESTATE COMPANY,(THE)

00215638

1 parent

WALSINGHAM ESTATE FARMING LIMITED

07541165

WALSINGHAM ESTATE FARMING LIMITED Shareholders

the walsingham estate company

100%

Walsingham Estate Farming Limited currently has 5 directors. The longest serving directors include Mr William Meath Baker (Feb 2011) and Ms Priscilla Meath Baker (Mar 2011).

officer	country	age	start	end	role
Mr William Meath Baker	England	65 years	Feb 2011	-	Director
Ms Priscilla Meath Baker	United Kingdom	87 years	Mar 2011	-	Director
The Lady Mayhew Of T Jean Mayhew		85 years	Mar 2011	-	Director
Mrs Priscilla Meath Baker	United Kingdom	87 years	Mar 2011	-	Director
Boadicea Baker	United Kingdom	36 years	Nov 2020	-	Director

P&L

December 2023

turnover

1.3m

-5%

operating profit

-285.7k

gross margin

29.6%

+0.9%

turnover

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

Balance Sheet

December 2023

net assets

12.9m

-0.08%

total assets

16.8m

-0.03%

cash

590k

+0.36%

net assets

Total assets minus all liabilities

Similar Companies

priory holdings limited

oak park farms limited

3.5

a.a. read (farms) limited

rwc tittleshall limited

3.5

crouch (dehydrators) limited

4.5

company number

07541165

Type

Private limited with Share Capital

industry

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

incorporation date

February 2011

ultimate parent company

WALSINGHAM ESTATE COMPANY,(THE)

previous names

N/A

address

walsingham abbey sunk road, walsingham, norfolk, NR22 6DQ

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 walsingham estate farming 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 WALSINGHAM ESTATE FARMING LIMITED. This can take several minutes, an email will notify you when this has completed.

walsingham estate farming limited Company Information

walsingham estate farming limited Estimated Valuation

walsingham estate farming limited Estimated Valuation

walsingham estate farming limited Estimated Valuation

Walsingham Estate Farming Limited Overview

Walsingham Estate Farming Limited Health Check

WALSINGHAM ESTATE FARMING LIMITED financials

walsingham estate farming limited Credit Report and Business Information

Walsingham Estate Farming Limited Competitor Analysis

walsingham estate farming limited Ownership

walsingham estate farming limited directors

walsingham estate farming limited company details

walsingham estate farming limited Charges & Mortgages

walsingham estate farming limited Capital Raised & Share Issues BETA

walsingham estate farming limited Companies House Filings - See Documents