sj & vj howell agricultural contractors limited

Live EstablishedSmallDeclining

sj & vj howell agricultural contractors limited Company Information

Share SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED

Company Number

07939853

Shareholders

victoria howell

steve howell

Group Structure

View All

Industry

Renting and leasing of agricultural machinery and equipment

 

Registered Address

cornerstone house midland way, thornbury, bristol, BS35 2BS

Website

-

sj & vj howell agricultural contractors limited Estimated Valuation

£494.7k

Pomanda estimates the enterprise value of SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED at £494.7k based on a Turnover of £630.9k and 0.78x industry multiple (adjusted for size and gross margin).

sj & vj howell agricultural contractors limited Estimated Valuation

£198.7k

Pomanda estimates the enterprise value of SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED at £198.7k based on an EBITDA of £67.9k and a 2.92x industry multiple (adjusted for size and gross margin).

sj & vj howell agricultural contractors limited Estimated Valuation

£601

Pomanda estimates the enterprise value of SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED at £601 based on Net Assets of £174 and 3.46x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sj & Vj Howell Agricultural Contractors Limited Overview

Sj & Vj Howell Agricultural Contractors Limited is a live company located in bristol, BS35 2BS with a Companies House number of 07939853. It operates in the renting and leasing of agricultural machinery and equipment sector, SIC Code 77310. Founded in February 2012, it's largest shareholder is victoria howell with a 50% stake. Sj & Vj Howell Agricultural Contractors Limited is a established, small sized company, Pomanda has estimated its turnover at £630.9k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Sj & Vj Howell Agricultural Contractors Limited Health Check

Pomanda's financial health check has awarded Sj & Vj Howell Agricultural Contractors Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

3 Regular

positive_score

8 Weak

size

Size

annual sales of £630.9k, make it smaller than the average company (£12.7m)

£630.9k - Sj & Vj Howell Agricultural Contractors Limited

£12.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (12.6%)

-3% - Sj & Vj Howell Agricultural Contractors Limited

12.6% - Industry AVG

production

Production

with a gross margin of 27.9%, this company has a comparable cost of product (27.9%)

27.9% - Sj & Vj Howell Agricultural Contractors Limited

27.9% - Industry AVG

profitability

Profitability

an operating margin of -2.7% make it less profitable than the average company (11.5%)

-2.7% - Sj & Vj Howell Agricultural Contractors Limited

11.5% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (37)

5 - Sj & Vj Howell Agricultural Contractors Limited

37 - Industry AVG

paystructure

Pay Structure

on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)

£41.4k - Sj & Vj Howell Agricultural Contractors Limited

£41.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £126.2k, this is less efficient (£266.8k)

£126.2k - Sj & Vj Howell Agricultural Contractors Limited

£266.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is earlier than average (57 days)

45 days - Sj & Vj Howell Agricultural Contractors Limited

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 10 days, this is quicker than average (48 days)

10 days - Sj & Vj Howell Agricultural Contractors Limited

48 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 21 days, this is in line with average (25 days)

21 days - Sj & Vj Howell Agricultural Contractors Limited

25 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)

0 weeks - Sj & Vj Howell Agricultural Contractors Limited

9 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (49.8%)

100% - Sj & Vj Howell Agricultural Contractors Limited

49.8% - Industry AVG

SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED financials

EXPORTms excel logo

Sj & Vj Howell Agricultural Contractors Limited's latest turnover from March 2024 is estimated at £630.9 thousand and the company has net assets of £174. According to their latest financial statements, Sj & Vj Howell Agricultural Contractors Limited has 5 employees and maintains cash reserves of £1.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Turnover630,946928,696730,230684,577631,154679,823798,107766,721572,808312,682335,707440,096
Other Income Or Grants
Cost Of Sales454,968686,259577,668545,432509,241225,997383,450210,924476,974151,954166,443254,210
Gross Profit175,978242,437152,561139,145121,913453,826414,657555,79795,835160,728169,264185,886
Admin Expenses192,874228,591153,516151,466149,595457,254472,354503,17273,539109,951141,137149,806
Operating Profit-16,89613,846-955-12,321-27,682-3,428-57,69752,62522,29650,77728,12736,080
Interest Payable8,8869,1506,2363,9123,2484,3684,4732,755741
Interest Receivable391
Pre-Tax Profit-25,7434,696-7,191-16,233-30,930-7,796-62,17049,87021,55550,77728,12736,080
Tax-892-9,974-4,311-10,663-6,469-8,659
Profit After Tax-25,7433,804-7,191-16,233-30,930-7,796-62,17039,89617,24440,11421,65827,421
Dividends Paid
Retained Profit-25,7433,804-7,191-16,233-30,930-7,796-62,17039,89617,24440,11421,65827,421
Employee Costs207,191214,768211,412205,767197,190172,756137,108167,702157,93363,17390,731163,904
Number Of Employees555555455236
EBITDA*67,923123,624120,84058,94452,06778,14912,16795,88373,767125,327115,516113,275

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Tangible Assets363,976329,295365,345213,756239,215244,712209,565129,739154,406223,617262,139231,553
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets363,976329,295365,345213,756239,215244,712209,565129,739154,406223,617262,139231,553
Stock & work in progress26,41621,41346,35727,44514,87025,721
Trade Debtors78,869156,458112,328102,585115,896119,595143,525151,85983,90175,37165,81699,133
Group Debtors
Misc Debtors11,6665,66521,47925,15630,46241,58366,38945,473
Cash1,43941
misc current assets
total current assets118,390177,912164,350151,509155,922175,778185,108218,248129,37475,37165,81699,133
total assets482,366507,207529,695365,265395,137420,490394,673347,987283,780298,988327,955330,686
Bank overdraft62,75640,23263,31128,94749,31957,16872,26165,37122,803
Bank loan10,00010,00010,000
Trade Creditors 12,59126,92038,04824,54925,75719,52324,48014,35614,018146,052192,098223,593
Group/Directors Accounts
other short term finances
hp & lease commitments88,68191,56381,06158,220195,297194,06636,54918,67136,158
other current liabilities10,09844,04818,12636,67133,77626,77128,68248,10557,957
total current liabilities184,126212,763210,546148,387304,149297,528161,972146,503130,936146,052192,098223,593
loans12,49322,49632,49950,000
hp & lease commitments217,861185,182209,02496,960108,62130,401
Accruals and Deferred Income
other liabilities15,42663,64386,67879,572
provisions67,71260,84955,51340,61445,45146,49539,81724,65030,881
total long term liabilities298,066268,527297,036187,57445,45146,495148,43855,05146,30763,64386,67879,572
total liabilities482,192481,290507,582335,961349,600344,023310,410201,554177,243209,695278,776303,165
net assets17425,91722,11329,30445,53776,46784,263146,433106,53789,29349,17927,521
total shareholders funds17425,91722,11329,30445,53776,46784,263146,433106,53789,29349,17927,521
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
Operating Activities
Operating Profit-16,89613,846-955-12,321-27,682-3,428-57,69752,62522,29650,77728,12736,080
Depreciation84,819109,778121,79571,26579,74981,57769,86443,25851,47174,55087,38977,195
Amortisation
Tax-892-9,974-4,311-10,663-6,469-8,659
Stock5,003-24,94418,91212,575-10,85125,721
Debtors-65,92338,465-6,071-16,988-9,005-35,051-33,14088,87454,0039,555-33,31799,133
Creditors-14,329-11,12813,499-1,2086,234-4,95710,124338-132,034-46,046-31,495223,593
Accruals and Deferred Income-33,95025,922-18,5452,8957,005-1,911-19,423-9,85257,957
Deferred Taxes & Provisions6,8635,33614,899-4,837-1,0446,67815,167-6,23130,881
Cash flow from operations87,427129,341117,85260,20784,11887,28951,175-18,710-27,74359,063110,869229,076
Investing Activities
capital expenditure-119,500-73,728-273,384-45,806-74,252-116,724-149,690-18,59117,740-36,028-117,975-308,748
Change in Investments
cash flow from investments-119,500-73,728-273,384-45,806-74,252-116,724-149,690-18,59117,740-36,028-117,975-308,748
Financing Activities
Bank loans10,000
Group/Directors Accounts
Other Short Term Loans
Long term loans-10,003-10,003-17,50150,000
Hire Purchase and Lease Commitments29,797-13,340134,905-40,1171,23148,89696,09812,91436,158
other long term liabilities-15,426-48,217-23,0357,10679,572
share issue100
interest-8,847-9,149-6,236-3,912-3,248-4,368-4,473-2,755-741
cash flow from financing10,947-32,492121,1685,971-2,01744,52891,625-5,267-12,800-23,0357,10679,672
cash and cash equivalents
cash1,39841
overdraft22,524-23,07934,364-20,372-7,849-15,0936,89042,56822,803
change in cash-21,12623,120-34,36420,3727,84915,093-6,890-42,568-22,803

sj & vj howell agricultural contractors 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 sj & vj howell agricultural contractors limited. Get real-time insights into sj & vj howell agricultural contractors 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

Sj & Vj Howell Agricultural Contractors Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for sj & vj howell agricultural contractors limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in BS35 area or any other competitors across 12 key performance metrics.

sj & vj howell agricultural contractors limited Ownership

SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED group structure

Sj & Vj Howell Agricultural Contractors Limited has no subsidiary companies.

Ultimate parent company

SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED

07939853

SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED Shareholders

victoria howell 50%
steve howell 50%

sj & vj howell agricultural contractors limited directors

Sj & Vj Howell Agricultural Contractors Limited currently has 2 directors. The longest serving directors include Ms Victoria Howell (Feb 2012) and Mr Stephen Howell (Feb 2012).

officercountryagestartendrole
Ms Victoria HowellUnited Kingdom43 years Feb 2012- Director
Mr Stephen HowellUnited Kingdom49 years Feb 2012- Director

P&L

March 2024

turnover

630.9k

-32%

operating profit

-16.9k

0%

gross margin

27.9%

+6.84%

turnover

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

Balance Sheet

March 2024

net assets

174

-0.99%

total assets

482.4k

-0.05%

cash

1.4k

+34.1%

net assets

Total assets minus all liabilities

sj & vj howell agricultural contractors limited company details

company number

07939853

Type

Private limited with Share Capital

industry

77310 - Renting and leasing of agricultural machinery and equipment

incorporation date

February 2012

age

13

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

BURTON SWEET

auditor

-

address

cornerstone house midland way, thornbury, bristol, BS35 2BS

Bank

-

Legal Advisor

-

sj & vj howell agricultural contractors 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 found 1 charges/mortgages relating to sj & vj howell agricultural contractors limited. Currently there are 1 open charges and 0 have been satisfied in the past.

sj & vj howell agricultural contractors 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 SJ & VJ HOWELL AGRICULTURAL CONTRACTORS LIMITED. This can take several minutes, an email will notify you when this has completed.

sj & vj howell agricultural contractors limited Companies House Filings - See Documents

datedescriptionview/download