paybody farms (maidwell) ltd
paybody farms (maidwell) ltd Company Information
Company Number
08386062
Next Accounts
Dec 2025
Shareholders
william fred paybody
jeremy philip paybody
View AllGroup Structure
View All
Industry
Mixed farming
Registered Address
mill farm maidwell, northampton, NN6 9JE
Website
-paybody farms (maidwell) ltd Estimated Valuation
Pomanda estimates the enterprise value of PAYBODY FARMS (MAIDWELL) LTD at £280.2k based on a Turnover of £473.6k and 0.59x industry multiple (adjusted for size and gross margin).
paybody farms (maidwell) ltd Estimated Valuation
Pomanda estimates the enterprise value of PAYBODY FARMS (MAIDWELL) LTD at £993.2k based on an EBITDA of £265.3k and a 3.74x industry multiple (adjusted for size and gross margin).
paybody farms (maidwell) ltd Estimated Valuation
Pomanda estimates the enterprise value of PAYBODY FARMS (MAIDWELL) LTD at £1.7m based on Net Assets of £1.2m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Paybody Farms (maidwell) Ltd Overview
Paybody Farms (maidwell) Ltd is a live company located in northampton, NN6 9JE with a Companies House number of 08386062. It operates in the mixed farming sector, SIC Code 01500. Founded in February 2013, it's largest shareholder is william fred paybody with a 32% stake. Paybody Farms (maidwell) Ltd is a established, micro sized company, Pomanda has estimated its turnover at £473.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Paybody Farms (maidwell) Ltd Health Check
Pomanda's financial health check has awarded Paybody Farms (Maidwell) Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
6 Weak
Size
annual sales of £473.6k, make it smaller than the average company (£1.4m)
- Paybody Farms (maidwell) Ltd
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (10.9%)
- Paybody Farms (maidwell) Ltd
10.9% - Industry AVG
Production
with a gross margin of 30.7%, this company has a comparable cost of product (30.7%)
- Paybody Farms (maidwell) Ltd
30.7% - Industry AVG
Profitability
an operating margin of 7.4% make it more profitable than the average company (5.9%)
- Paybody Farms (maidwell) Ltd
5.9% - Industry AVG
Employees
with 7 employees, this is below the industry average (16)
7 - Paybody Farms (maidwell) Ltd
16 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
- Paybody Farms (maidwell) Ltd
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £67.7k, this is less efficient (£119.7k)
- Paybody Farms (maidwell) Ltd
£119.7k - Industry AVG
Debtor Days
it gets paid by customers after 33 days, this is later than average (21 days)
- Paybody Farms (maidwell) Ltd
21 days - Industry AVG
Creditor Days
its suppliers are paid after 10 days, this is quicker than average (39 days)
- Paybody Farms (maidwell) Ltd
39 days - Industry AVG
Stock Days
it holds stock equivalent to 43 days, this is less than average (106 days)
- Paybody Farms (maidwell) Ltd
106 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 49 weeks, this is more cash available to meet short term requirements (15 weeks)
49 weeks - Paybody Farms (maidwell) Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.9%, this is a lower level of debt than the average (43.7%)
37.9% - Paybody Farms (maidwell) Ltd
43.7% - Industry AVG
PAYBODY FARMS (MAIDWELL) LTD financials
Paybody Farms (Maidwell) Ltd's latest turnover from March 2024 is estimated at £473.6 thousand and the company has net assets of £1.2 million. According to their latest financial statements, Paybody Farms (Maidwell) Ltd has 7 employees and maintains cash reserves of £305 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | |||||||||||
| Interest Receivable | |||||||||||
| Pre-Tax Profit | |||||||||||
| Tax | |||||||||||
| Profit After Tax | |||||||||||
| Dividends Paid | |||||||||||
| Retained Profit | |||||||||||
| Employee Costs | |||||||||||
| Number Of Employees | 7 | 7 | 8 | 6 | 6 | 2 | 4 | 4 | |||
| EBITDA* |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,066,273 | 1,089,693 | 1,099,979 | 835,778 | 875,546 | 638,720 | 733,231 | 604,693 | 497,763 | 57,406 | 67,537 |
| Intangible Assets | |||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 1,066,273 | 1,089,693 | 1,099,979 | 835,778 | 875,546 | 638,720 | 733,231 | 604,693 | 497,763 | 57,406 | 67,537 |
| Stock & work in progress | 39,235 | 31,648 | 39,000 | 9,438 | |||||||
| Trade Debtors | 43,066 | 39,423 | 5,784 | 78,405 | 202,901 | 307,542 | 258,319 | 145,296 | 92,801 | 210,049 | 57,281 |
| Group Debtors | |||||||||||
| Misc Debtors | 436,845 | 551,639 | 330,073 | 108,213 | 6,348 | ||||||
| Cash | 304,997 | 217,229 | 56,489 | 184,907 | 129,385 | 148,208 | 155,879 | ||||
| misc current assets | |||||||||||
| total current assets | 824,143 | 839,939 | 431,346 | 380,963 | 209,249 | 307,542 | 258,319 | 145,296 | 222,186 | 358,257 | 213,160 |
| total assets | 1,890,416 | 1,929,632 | 1,531,325 | 1,216,741 | 1,084,795 | 946,262 | 991,550 | 749,989 | 719,949 | 415,663 | 280,697 |
| Bank overdraft | |||||||||||
| Bank loan | 24,119 | 34,025 | 43,689 | 50,000 | |||||||
| Trade Creditors | 9,875 | 87,637 | 68,642 | 67,671 | 167,802 | 159,764 | 327,913 | 276,739 | 448,622 | 209,404 | 98,582 |
| Group/Directors Accounts | |||||||||||
| other short term finances | 2,817 | ||||||||||
| hp & lease commitments | 180,382 | 123,264 | 172,130 | 100,273 | |||||||
| other current liabilities | 105,838 | 87,502 | 15,492 | 48,234 | |||||||
| total current liabilities | 323,031 | 332,428 | 299,953 | 266,178 | 167,802 | 159,764 | 327,913 | 276,739 | 448,622 | 209,404 | 98,582 |
| loans | |||||||||||
| hp & lease commitments | 128,526 | 186,382 | 183,714 | 80,273 | |||||||
| Accruals and Deferred Income | |||||||||||
| other liabilities | 153,333 | 40,000 | 62,140 | 71,698 | |||||||
| provisions | 265,653 | 271,478 | 274,024 | ||||||||
| total long term liabilities | 394,179 | 457,860 | 457,738 | 80,273 | 153,333 | 40,000 | 62,140 | 71,698 | |||
| total liabilities | 717,210 | 790,288 | 757,691 | 346,451 | 321,135 | 199,764 | 390,053 | 348,437 | 448,622 | 209,404 | 98,582 |
| net assets | 1,173,206 | 1,139,344 | 773,634 | 870,290 | 763,660 | 746,498 | 601,497 | 401,552 | 271,327 | 206,259 | 182,115 |
| total shareholders funds | 1,173,206 | 1,139,344 | 773,634 | 870,290 | 763,660 | 746,498 | 601,497 | 401,552 | 271,327 | 206,259 | 182,115 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 230,412 | 242,333 | 215,444 | 87,841 | 10,131 | 11,918 | |||||
| Amortisation | |||||||||||
| Tax | |||||||||||
| Stock | 7,587 | -7,352 | 29,562 | 9,438 | |||||||
| Debtors | -111,151 | 255,205 | 149,239 | -22,631 | -98,293 | 49,223 | 113,023 | 52,495 | -117,248 | 152,768 | 57,281 |
| Creditors | -77,762 | 18,995 | 971 | -100,131 | 8,038 | -168,149 | 51,174 | -171,883 | 239,218 | 110,822 | 98,582 |
| Accruals and Deferred Income | 18,336 | 72,010 | -32,742 | 48,234 | |||||||
| Deferred Taxes & Provisions | -5,825 | -2,546 | 274,024 | ||||||||
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | -9,906 | -9,664 | -6,311 | 50,000 | |||||||
| Group/Directors Accounts | |||||||||||
| Other Short Term Loans | 2,817 | ||||||||||
| Long term loans | |||||||||||
| Hire Purchase and Lease Commitments | -738 | -46,198 | 175,298 | 180,546 | |||||||
| other long term liabilities | -153,333 | 113,333 | -22,140 | -9,558 | 71,698 | ||||||
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | 87,768 | 160,740 | -128,418 | 184,907 | -129,385 | -18,823 | -7,671 | 155,879 | |||
| overdraft | |||||||||||
| change in cash | 87,768 | 160,740 | -128,418 | 184,907 | -129,385 | -18,823 | -7,671 | 155,879 |
paybody farms (maidwell) ltd Credit Report and Business Information
Paybody Farms (maidwell) Ltd Competitor Analysis
Perform a competitor analysis for paybody farms (maidwell) ltd by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in NN6 area or any other competitors across 12 key performance metrics.
paybody farms (maidwell) ltd Ownership
PAYBODY FARMS (MAIDWELL) LTD group structure
Paybody Farms (Maidwell) Ltd has no subsidiary companies.
Ultimate parent company
PAYBODY FARMS (MAIDWELL) LTD
08386062
paybody farms (maidwell) ltd directors
Paybody Farms (Maidwell) Ltd currently has 5 directors. The longest serving directors include Mr William Paybody (Feb 2013) and Mr Jeremy Paybody (Feb 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr William Paybody | England | 37 years | Feb 2013 | - | Director |
| Mr Jeremy Paybody | England | 60 years | Feb 2013 | - | Director |
| Ms Sarah Paybody | England | 67 years | Feb 2013 | - | Director |
| Mr Charles Paybody | England | 69 years | Feb 2013 | - | Director |
| Mr Thomas Paybody | 39 years | Nov 2018 | - | Director |
P&L
March 2024turnover
473.6k
-11%
operating profit
34.9k
0%
gross margin
30.8%
-13.76%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.2m
+0.03%
total assets
1.9m
-0.02%
cash
305k
+0.4%
net assets
Total assets minus all liabilities
paybody farms (maidwell) ltd company details
company number
08386062
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
February 2013
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
ELLACOTTS LLP
auditor
-
address
mill farm maidwell, northampton, NN6 9JE
Bank
-
Legal Advisor
-
paybody farms (maidwell) ltd 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 paybody farms (maidwell) ltd.
paybody farms (maidwell) ltd 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 PAYBODY FARMS (MAIDWELL) LTD. This can take several minutes, an email will notify you when this has completed.
paybody farms (maidwell) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
