Freeman Bros Ltd

POWER SEARCH PRICING

SOLUTIONS

freeman bros ltd Company Information

Live

EstablishedSmallDeclining

Company Number

08239154

Website

Registered Address

the clouds hawthorns, corsham, wilts, SN13 0NT

Industry

Mixed farming

Telephone

01225810656

Next Accounts Due

August 2024

Group Structure

View All

Directors

Clive Freeman11 Years

Frank Freeman11 Years

Shareholders

frank freeman 50%

clive freeman 50%

freeman bros ltd Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of FREEMAN BROS LTD at £1.8m based on Net Assets of £1.3m and 1.35x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Freeman Bros Ltd AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Freeman Bros Ltd is a live company located in wilts, SN13 0NT with a Companies House number of 08239154. It operates in the mixed farming sector, SIC Code 01500. Founded in October 2012, it's largest shareholder is frank freeman with a 50% stake. Freeman Bros Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Freeman Bros 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

2 Regular

4 Weak

Size

annual sales of £1.2m, make it in line with the average company (£1.3m)

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (6.5%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for freeman bros ltd. Get real-time insights into freeman bros 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 freeman bros ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

FREEMAN BROS LTD group structure

Freeman Bros Ltd has no subsidiary companies.

Ultimate parent company

FREEMAN BROS LTD

08239154

FREEMAN BROS LTD Shareholders

frank freeman	50%
clive freeman	50%

Freeman Bros Ltd currently has 2 directors. The longest serving directors include Mr Clive Freeman (Oct 2012) and Mr Frank Freeman (Oct 2012).

officer	country	age	start	end	role
Mr Clive Freeman	England	77 years	Oct 2012	-	Director
Mr Frank Freeman	England	74 years	Oct 2012	-	Director

EXPORT

Freeman Bros Ltd's latest turnover from November 2022 is estimated at £1.2 million and the company has net assets of £1.3 million. According to their latest financial statements, Freeman Bros Ltd has 6 employees and maintains cash reserves of £229.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013
Turnover	1,237,964	1,025,534	1,846,303	1,392,733	284,144	241,125	270,141	410,346	471,814	281,625
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,009,110	813,147	1,495,389	1,111,793	225,908	190,035	225,034	323,534	381,703	221,909
Gross Profit	228,854	212,388	350,914	280,940	58,236	51,090	45,107	86,812	90,111	59,716
Admin Expenses	77,423	170,686	235,633	32,416	-67,288	-42,924	20,205	100,276	51,054	39,494
Operating Profit	151,431	41,702	115,281	248,524	125,524	94,014	24,902	-13,464	39,057	20,222
Interest Payable	0	0	0	0	0	0	0	0	0	0
Interest Receivable	5,781	177	142	682	717	672	304	356	295	115
Pre-Tax Profit	157,212	41,879	115,423	249,206	126,241	94,686	25,206	-13,108	39,352	20,338
Tax	-29,870	-7,957	-21,930	-47,349	-23,986	-17,990	-5,041	0	-8,264	-4,678
Profit After Tax	127,342	33,922	93,493	201,857	102,255	76,696	20,165	-13,108	31,088	15,660
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	127,342	33,922	93,493	201,857	102,255	76,696	20,165	-13,108	31,088	15,660
Employee Costs	152,625	153,083	144,531	149,432	116,445	97,886	98,828	55,620	78,640	51,278
Number Of Employees	6	6	6	6	5	4	4	2	3	2
EBITDA*	324,675	202,290	275,869	399,720	379,801	239,572	227,697	193,533	221,039	168,054

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013
Tangible Assets	1,092,954	1,021,232	1,049,592	958,192	719,808	582,235	502,743	587,261	627,586	591,328
Intangible Assets	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	443,056	241,469	265,207	198,650	170,773	175,543
Total Fixed Assets	1,092,954	1,021,232	1,049,592	958,192	1,162,864	823,704	767,950	785,911	798,359	766,871
Stock & work in progress	0	0	0	0	0	0	0	0	0	0
Trade Debtors	300,737	257,893	382,759	357,894	0	0	0	0	0	20,886
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	11,972	32,381	4,339	93,640	0	0	0
Cash	229,641	155,781	198,120	86,605	95,290	95,927	172,909	70,602	71,826	46,071
misc current assets	0	0	0	0	0	0	0	0	0	0
total current assets	530,378	413,674	580,879	456,471	127,671	100,266	266,549	70,602	71,826	66,957
total assets	1,623,332	1,434,906	1,630,471	1,414,663	1,290,535	923,970	1,034,499	856,513	870,185	833,828
Bank overdraft	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0
Trade Creditors	282,440	221,356	450,843	0	0	0	0	171,351	171,915	166,646
Group/Directors Accounts	0	0	0	54,364	6,368	39,368	144,353	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	274,164	399,889	102,579	184,819	0	0	0
total current liabilities	282,440	221,356	450,843	328,528	406,257	141,947	329,172	171,351	171,915	166,646
loans	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0
total liabilities	282,440	221,356	450,843	328,528	406,257	141,947	329,172	171,351	171,915	166,646
net assets	1,340,892	1,213,550	1,179,628	1,086,135	884,278	782,023	705,327	685,162	698,270	667,182
total shareholders funds	1,340,892	1,213,550	1,179,628	1,086,135	884,278	782,023	705,327	685,162	698,270	667,182

	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013
Operating Activities
Operating Profit	151,431	41,702	115,281	248,524	125,524	94,014	24,902	-13,464	39,057	20,222
Depreciation	173,244	160,588	160,588	151,196	254,277	145,558	202,795	206,997	181,982	147,832
Amortisation	0	0	0	0	0	0	0	0	0	0
Tax	-29,870	-7,957	-21,930	-47,349	-23,986	-17,990	-5,041	0	-8,264	-4,678
Stock	0	0	0	0	0	0	0	0	0	0
Debtors	42,844	-124,866	12,893	-105,571	229,629	-113,039	160,197	27,877	-25,656	196,429
Creditors	61,084	-229,487	450,843	0	0	0	-171,351	-564	5,269	166,646
Accruals and Deferred Income	0	0	-274,164	-125,725	297,310	-82,240	184,819	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	313,045	89,712	417,725	332,217	423,496	252,381	75,927	165,092	243,700	133,593
Investing Activities
capital expenditure	-244,966	-132,228	-251,988	-389,580	-391,850	-225,050	-118,277	-166,672	-218,240	-739,160
Change in Investments	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-244,966	-132,228	-251,988	-389,580	-391,850	-225,050	-118,277	-166,672	-218,240	-739,160
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-54,364	47,996	-33,000	-104,985	144,353	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	651,522
interest	5,781	177	142	682	717	672	304	356	295	115
cash flow from financing	5,781	177	-54,222	48,678	-32,283	-104,313	144,657	356	295	651,637
cash and cash equivalents
cash	73,860	-42,339	111,515	-8,685	-637	-76,982	102,307	-1,224	25,755	46,071
overdraft	0	0	0	0	0	0	0	0	0	0
change in cash	73,860	-42,339	111,515	-8,685	-637	-76,982	102,307	-1,224	25,755	46,071

P&L

November 2022

turnover

1.2m

+21%

operating profit

151.4k

gross margin

18.5%

-10.74%

turnover

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

Balance Sheet

November 2022

net assets

1.3m

+0.1%

total assets

1.6m

+0.13%

cash

229.6k

+0.47%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

winterwell farm limited

j w tabor limited

4.5

a parsons & son farming limited

littleton farm limited

north leaze farm limited

company number

08239154

Type

Private limited with Share Capital

industry

01500 - Mixed farming

incorporation date

October 2012

age

accounts

Unaudited Abridged

ultimate parent company

None

previous names

N/A

incorporated

address

the clouds hawthorns, corsham, wilts, SN13 0NT

last accounts submitted

November 2022

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 freeman bros ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

freeman bros ltd Company Information

freeman bros ltd Estimated Valuation

freeman bros ltd Estimated Valuation

freeman bros ltd Estimated Valuation

Freeman Bros Ltd AI Business Plan

Freeman Bros Ltd Overview

Freeman Bros Ltd Health Check

freeman bros ltd Credit Report and Business Information

Freeman Bros Ltd Competitor Analysis

freeman bros ltd Ownership

freeman bros ltd directors

FREEMAN BROS LTD financials

freeman bros ltd company details

freeman bros ltd Charges & Mortgages

freeman bros ltd Companies House Filings - See Documents