Agnew Equine Ltd

POWER SEARCH PRICING

SOLUTIONS

agnew equine ltd Company Information

Live

EstablishedSmallDeclining

Company Number

07985435

Next Accounts

Dec 2025

Industry

Veterinary activities

Directors

Arnold Agnew

Gayle Agnew

View All

Shareholders

robin densem

abigail jayne densem

View All

Group Structure

View All

Contact

Registered Address

hot lane farm hot lane, biddulph moor, stoke-on-trent, staffordshire, ST8 7HP

Website

http://horsevets.co.uk

agnew equine ltd Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of AGNEW EQUINE LTD at £1.3m based on a Turnover of £2.1m and 0.61x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Agnew Equine Ltd is a live company located in stoke-on-trent, ST8 7HP with a Companies House number of 07985435. It operates in the veterinary activities sector, SIC Code 75000. Founded in March 2012, it's largest shareholder is robin densem with a 16.7% stake. Agnew Equine Ltd is a established, small sized company, Pomanda has estimated its turnover at £2.1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

3 Regular

4 Weak

Size

annual sales of £2.1m, make it larger than the average company (£1.4m)

Growth

3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (10.6%)

EXPORT

Agnew Equine Ltd's latest turnover from March 2024 is estimated at £2.1 million and the company has net assets of £652 thousand. According to their latest financial statements, Agnew Equine Ltd has 19 employees and maintains cash reserves of £620.5 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
Turnover	2,128,876	3,247,104	4,298,780	3,254,064	2,442,397	3,885,254	4,292,555	2,430,002	3,607,324	6,098,900	5,643,472	5,170,913
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	452,805	720,511	979,229	718,206	533,237	866,224	967,363	532,346	758,471	1,298,592	1,211,849	1,119,766
Gross Profit	1,676,070	2,526,593	3,319,552	2,535,858	1,909,160	3,019,030	3,325,192	1,897,656	2,848,853	4,800,308	4,431,623	4,051,146
Admin Expenses	1,758,031	2,415,684	3,180,170	2,616,745	1,882,239	2,932,485	3,057,480	1,705,691	2,825,907	4,825,728	4,327,153	4,024,388
Operating Profit	-81,961	110,909	139,382	-80,887	26,921	86,545	267,712	191,965	22,946	-25,420	104,470	26,758
Interest Payable	4,058	4,680	1,688	0	0	0	0	0	0	0	0	0
Interest Receivable	31,051	23,158	3,803	560	599	3,967	2,612	1,251	1,896	1,525	1,687	932
Pre-Tax Profit	-54,968	129,386	141,498	-80,327	27,520	90,512	270,323	193,216	24,841	-23,895	106,157	27,691
Tax	0	-24,583	-26,885	0	-5,229	-17,197	-51,361	-38,643	-4,968	0	-24,416	-6,646
Profit After Tax	-54,968	104,803	114,613	-80,327	22,291	73,315	218,962	154,573	19,873	-23,895	81,741	21,045
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-54,968	104,803	114,613	-80,327	22,291	73,315	218,962	154,573	19,873	-23,895	81,741	21,045
Employee Costs	677,357	628,511	521,646	511,481	464,852	424,898	373,823	414,000	1,693,127	2,469,584	2,237,603	2,157,425
Number Of Employees	19	19	17	17	15	15	14	15	64	99	94	95
EBITDA*	-47,458	144,246	171,584	-13,525	95,308	157,644	336,074	257,160	85,980	43,210	155,631	79,258

* 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
Tangible Assets	108,601	107,988	105,216	94,236	88,148	100,412	93,610	88,247	77,148	97,175	35,766	41,280
Intangible Assets	0	0	0	40,000	80,000	120,000	160,000	200,000	240,000	280,000	320,000	360,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	108,601	107,988	105,216	134,236	168,148	220,412	253,610	288,247	317,148	377,175	355,766	401,280
Stock & work in progress	30,000	30,000	20,000	20,000	17,500	17,500	17,500	14,950	12,500	12,500	12,500	9,945
Trade Debtors	179,982	327,334	347,366	241,917	241,278	249,855	260,950	144,305	135,019	214,322	165,299	128,329
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	12,402	11,570	48,862	8,157	3,925	2,504	3,225	11,500	9,609	0	0	0
Cash	620,487	562,415	527,356	486,707	634,150	563,837	494,143	550,599	450,164	308,068	301,910	372,933
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	842,871	931,319	943,584	756,781	896,853	833,696	775,818	721,354	607,292	534,890	479,709	511,207
total assets	951,472	1,039,307	1,048,800	891,017	1,065,001	1,054,108	1,029,428	1,009,601	924,440	912,065	835,475	912,487
Bank overdraft	10,000	10,648	10,000	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	55,403	48,553	64,852	57,626	45,756	25,185	36,179	35,411	31,287	767,173	726,077	883,141
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	1,719	27,442	15,493	23,760	16,468	16,853	16,742	0	0	0
other current liabilities	186,054	221,924	310,041	298,741	387,602	397,299	446,515	657,646	732,992	0	0	0
total current liabilities	251,457	281,125	386,612	383,809	448,851	446,244	499,162	709,910	781,021	767,173	726,077	883,141
loans	20,833	30,665	40,000	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	1,719	29,161	43,168	40,177	28,700	29,819	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	46,561	0	0
provisions	27,150	20,517	19,991	17,905	19,078	19,078	17,786	17,650	14,832	19,436	6,608	8,297
total long term liabilities	47,983	51,182	59,991	19,624	48,239	62,246	57,963	46,350	44,651	65,997	6,608	8,297
total liabilities	299,440	332,307	446,603	403,433	497,090	508,490	557,125	756,260	825,672	833,170	732,685	891,438
net assets	652,032	707,000	602,197	487,584	567,911	545,618	472,303	253,341	98,768	78,895	102,790	21,049
total shareholders funds	652,032	707,000	602,197	487,584	567,911	545,618	472,303	253,341	98,768	78,895	102,790	21,049

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Operating Activities
Operating Profit	-81,961	110,909	139,382	-80,887	26,921	86,545	267,712	191,965	22,946	-25,420	104,470	26,758
Depreciation	34,503	33,337	32,202	27,362	28,387	31,099	28,362	25,195	23,034	28,630	11,161	12,500
Amortisation	0	0	0	40,000	40,000	40,000	40,000	40,000	40,000	40,000	40,000	40,000
Tax	0	-24,583	-26,885	0	-5,229	-17,197	-51,361	-38,643	-4,968	0	-24,416	-6,646
Stock	0	10,000	0	2,500	0	0	2,550	2,450	0	0	2,555	9,945
Debtors	-146,520	-57,324	146,154	4,871	-7,156	-11,816	108,370	11,177	-69,694	49,023	36,970	128,329
Creditors	6,850	-16,299	7,226	11,870	20,571	-10,994	768	4,124	-735,886	41,096	-157,064	883,141
Accruals and Deferred Income	-35,870	-88,117	11,300	-88,861	-9,697	-49,216	-211,131	-75,346	732,992	0	0	0
Deferred Taxes & Provisions	6,633	526	2,086	-1,173	0	1,292	136	2,818	-4,604	12,828	-1,689	8,297
Cash flow from operations	76,675	63,097	19,157	-99,060	108,109	93,345	-36,434	136,486	143,208	48,111	-67,063	825,776
Investing Activities
capital expenditure	-35,116	-36,109	-3,182	-33,450	-16,123	-37,901	-33,725	-36,294	-3,007	-90,039	-5,647	-453,780
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-35,116	-36,109	-3,182	-33,450	-16,123	-37,901	-33,725	-36,294	-3,007	-90,039	-5,647	-453,780
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-9,832	-9,335	40,000	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	-1,719	-27,442	-15,493	-22,274	10,283	11,092	-1,008	46,561	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-46,561	46,561	0	0
share issue	0	0	0	0	2	0	0	0	0	0	0	4
interest	26,993	18,478	2,115	560	599	3,967	2,612	1,251	1,896	1,525	1,687	932
cash flow from financing	17,161	7,424	14,673	-14,933	-21,673	14,250	13,704	243	1,896	48,086	1,687	936
cash and cash equivalents
cash	58,072	35,059	40,649	-147,443	70,313	69,694	-56,456	100,435	142,096	6,158	-71,023	372,933
overdraft	-648	648	10,000	0	0	0	0	0	0	0	0	0
change in cash	58,720	34,411	30,649	-147,443	70,313	69,694	-56,456	100,435	142,096	6,158	-71,023	372,933

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for agnew equine ltd. Get real-time insights into agnew equine ltd'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 agnew equine ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in ST8 area or any other competitors across 12 key performance metrics.

AGNEW EQUINE LTD group structure

Agnew Equine Ltd has no subsidiary companies.

Ultimate parent company

AGNEW EQUINE LTD

07985435

AGNEW EQUINE LTD Shareholders

robin densem	16.67%
abigail jayne densem	16.67%
jennifer pearson	16.67%
arnold joseph agnew	16.67%
gayle louise agnew	16.67%
stuart pearson	16.67%

Agnew Equine Ltd currently has 6 directors. The longest serving directors include Mr Arnold Agnew (Mar 2012) and Mrs Gayle Agnew (Mar 2012).

officer	country	age	start	end	role
Mr Arnold Agnew	United Kingdom	59 years	Mar 2012	-	Director
Mrs Gayle Agnew	United Kingdom	56 years	Mar 2012	-	Director
Mr Robin Densem	United Kingdom	51 years	Mar 2012	-	Director
Mrs Abigail Densem	England	43 years	Jan 2014	-	Director
Mrs Jennifer Pearson		46 years	Dec 2019	-	Director
Mr Stuart Pearson		51 years	Dec 2019	-	Director

P&L

March 2024

turnover

2.1m

-34%

operating profit

-82k

gross margin

78.8%

+1.18%

turnover

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

Balance Sheet

March 2024

net assets

652k

-0.08%

total assets

951.5k

-0.08%

cash

620.5k

+0.1%

net assets

Total assets minus all liabilities

Similar Companies

shires vets ltd

4.5

london vet specialists limited

4.5

uk vet derm limited

e c straiton & partners limited

abbey veterinary centres limited

company number

07985435

Type

Private limited with Share Capital

industry

75000 - Veterinary activities

incorporation date

March 2012

ultimate parent company

None

previous names

N/A

address

hot lane farm hot lane, biddulph moor, stoke-on-trent, staffordshire, ST8 7HP

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 agnew equine ltd.

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 AGNEW EQUINE LTD. This can take several minutes, an email will notify you when this has completed.

agnew equine ltd Company Information

agnew equine ltd Estimated Valuation

agnew equine ltd Estimated Valuation

agnew equine ltd Estimated Valuation

Agnew Equine Ltd Overview

Agnew Equine Ltd Health Check

AGNEW EQUINE LTD financials

agnew equine ltd Credit Report and Business Information

Agnew Equine Ltd Competitor Analysis

agnew equine ltd Ownership

agnew equine ltd directors

agnew equine ltd company details

agnew equine ltd Charges & Mortgages

agnew equine ltd Capital Raised & Share Issues BETA

agnew equine ltd Companies House Filings - See Documents