chippings farm limited
chippings farm limited Company Information
Company Number
08706363
Next Accounts
Sep 2025
Shareholders
smith & williamson nominees ltd
honourable georgia h.m fanshawe
View AllGroup Structure
View All
Industry
Buying and selling of own real estate
Registered Address
burhill golf club, burhill, burwood road, walton-on-thames, surrey, KT12 4BX
Website
-chippings farm limited Estimated Valuation
Pomanda estimates the enterprise value of CHIPPINGS FARM LIMITED at £251.3k based on a Turnover of £69.4k and 3.62x industry multiple (adjusted for size and gross margin).
chippings farm limited Estimated Valuation
Pomanda estimates the enterprise value of CHIPPINGS FARM LIMITED at £496k based on an EBITDA of £66.4k and a 7.47x industry multiple (adjusted for size and gross margin).
chippings farm limited Estimated Valuation
Pomanda estimates the enterprise value of CHIPPINGS FARM LIMITED at £560.9k based on Net Assets of £362.3k and 1.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chippings Farm Limited Overview
Chippings Farm Limited is a live company located in walton-on-thames, KT12 4BX with a Companies House number of 08706363. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in September 2013, it's largest shareholder is smith & williamson nominees ltd with a 29.5% stake. Chippings Farm Limited is a established, micro sized company, Pomanda has estimated its turnover at £69.4k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Chippings Farm Limited Health Check
Pomanda's financial health check has awarded Chippings Farm Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
3 Weak
Size
annual sales of £69.4k, make it smaller than the average company (£940.4k)
£69.4k - Chippings Farm Limited
£940.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (2.8%)
21% - Chippings Farm Limited
2.8% - Industry AVG
Production
with a gross margin of 100%, this company has a lower cost of product (70.2%)
100% - Chippings Farm Limited
70.2% - Industry AVG
Profitability
an operating margin of 95.7% make it more profitable than the average company (23.9%)
95.7% - Chippings Farm Limited
23.9% - Industry AVG
Employees
with 8 employees, this is above the industry average (4)
8 - Chippings Farm Limited
4 - Industry AVG
Pay Structure
on an average salary of £38.6k, the company has an equivalent pay structure (£38.6k)
- Chippings Farm Limited
£38.6k - Industry AVG
Efficiency
resulting in sales per employee of £8.7k, this is less efficient (£188.3k)
£8.7k - Chippings Farm Limited
£188.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Chippings Farm Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Chippings Farm Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chippings Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chippings Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.4%, this is a higher level of debt than the average (63.9%)
83.4% - Chippings Farm Limited
63.9% - Industry AVG
CHIPPINGS FARM LIMITED financials
Chippings Farm Limited's latest turnover from December 2023 is £69.4 thousand and the company has net assets of £362.3 thousand. According to their latest financial statements, Chippings Farm Limited has 8 employees and maintains cash reserves of 0 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 69,398 | 71,716 | 67,260 | 38,871 | 69,770 | 58,364 | 61,258 | 60,356 | 56,940 | 77,563 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cost Of Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | 69,398 | 71,716 | 67,260 | 38,871 | 69,770 | 58,364 | 61,258 | 60,356 | 56,940 | |
| Admin Expenses | 3,013 | 6,291 | 2,492 | -895 | 4,619 | 6,306 | 3,327 | 5,327 | 4,812 | |
| Operating Profit | 66,385 | 65,425 | 64,768 | 39,766 | 65,151 | 52,058 | 57,931 | 55,029 | 52,128 | |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 66,385 | 65,425 | 64,768 | 39,766 | 65,151 | 52,058 | 57,931 | 55,029 | 52,128 | -56,367 |
| Tax | -15,614 | -12,431 | -12,306 | -7,385 | -12,379 | -9,891 | -11,150 | -11,006 | -10,426 | 0 |
| Profit After Tax | 50,771 | 52,994 | 52,462 | 32,381 | 52,772 | 42,167 | 46,781 | 44,023 | 41,702 | -56,367 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 50,771 | 52,994 | 52,462 | 32,381 | 52,772 | 42,167 | 46,781 | 44,023 | 41,702 | -56,367 |
| Employee Costs | ||||||||||
| Number Of Employees | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 8 | |
| EBITDA* | 66,385 | 65,425 | 64,768 | 39,766 | 65,151 | 52,058 | 57,931 | 55,029 | 52,128 |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 2,178,328 | 2,053,127 | 1,985,774 | 1,941,380 | 1,854,387 | 1,763,033 | 1,674,307 | 1,594,441 | 1,510,697 | 1,428,571 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 38,557 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,178,328 | 2,053,127 | 1,985,774 | 1,941,380 | 1,854,387 | 1,763,069 | 1,712,864 | 1,594,441 | 1,510,697 | 1,428,571 |
| total assets | 2,178,328 | 2,053,127 | 1,985,774 | 1,941,380 | 1,854,387 | 1,763,069 | 1,712,864 | 1,594,441 | 1,510,697 | 1,428,571 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 18,114 | 15,856 | 14,863 | 9,886 | 19,759 | 14,891 | 16,150 | 16,006 | 12,426 | 600 |
| total current liabilities | 18,114 | 15,856 | 14,863 | 9,886 | 19,759 | 14,891 | 16,150 | 16,006 | 12,426 | 600 |
| loans | 1,797,889 | 1,725,717 | 1,712,352 | 1,725,397 | 1,660,912 | 1,627,234 | 1,617,938 | 1,546,440 | 1,510,299 | 1,481,701 |
| 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 | 1,797,889 | 1,725,717 | 1,712,352 | 1,725,397 | 1,660,912 | 1,627,234 | 1,617,938 | 1,546,440 | 1,510,299 | 1,481,701 |
| total liabilities | 1,816,003 | 1,741,573 | 1,727,215 | 1,735,283 | 1,680,671 | 1,642,125 | 1,634,088 | 1,562,446 | 1,522,725 | 1,482,301 |
| net assets | 362,325 | 311,554 | 258,559 | 206,097 | 173,716 | 120,944 | 78,776 | 31,995 | -12,028 | -53,730 |
| total shareholders funds | 362,325 | 311,554 | 258,559 | 206,097 | 173,716 | 120,944 | 78,776 | 31,995 | -12,028 | -53,730 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | 66,385 | 65,425 | 64,768 | 39,766 | 65,151 | 52,058 | 57,931 | 55,029 | 52,128 | |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -15,614 | -12,431 | -12,306 | -7,385 | -12,379 | -9,891 | -11,150 | -11,006 | -10,426 | 0 |
| Stock | 125,201 | 67,353 | 44,394 | 86,993 | 91,354 | 88,726 | 79,866 | 83,744 | 82,126 | 1,428,571 |
| Debtors | 0 | 0 | 0 | 0 | 0 | -38,557 | 38,557 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 2,258 | 993 | 4,977 | -9,873 | 4,868 | -1,259 | 144 | 3,580 | 11,826 | 600 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -72,172 | -13,366 | 13,045 | -64,485 | -33,714 | -9,261 | -71,498 | -36,141 | -28,598 | |
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 72,172 | 13,365 | -13,045 | 64,485 | 33,678 | 9,296 | 71,498 | 36,141 | 28,598 | 1,481,701 |
| 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 | ||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from financing | 72,172 | 13,366 | -13,045 | 64,485 | 33,678 | 9,297 | 71,498 | 36,141 | 28,598 | 1,484,338 |
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | 0 | -36 | 36 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -36 | 36 | 0 | 0 | 0 | 0 |
chippings farm limited Credit Report and Business Information
Chippings Farm Limited Competitor Analysis
Perform a competitor analysis for chippings farm limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in KT12 area or any other competitors across 12 key performance metrics.
chippings farm limited Ownership
CHIPPINGS FARM LIMITED group structure
Chippings Farm Limited has no subsidiary companies.
Ultimate parent company
CHIPPINGS FARM LIMITED
08706363
chippings farm limited directors
Chippings Farm Limited currently has 9 directors. The longest serving directors include Mr James Conlan (Sep 2013) and Mr Colin Mayes (Sep 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Conlan | 68 years | Sep 2013 | - | Director | |
| Mr Colin Mayes | England | 69 years | Sep 2013 | - | Director |
| Lady Honor Montagu | United Kingdom | 45 years | Nov 2013 | - | Director |
| Mr Edward Clive | England | 56 years | Nov 2013 | - | Director |
| The Honorable Georgia Fanshawe | United Kingdom | 58 years | Nov 2013 | - | Director |
| The Earl Of Iveagh Arthur Guinness | United Kingdom | 55 years | Nov 2013 | - | Director |
| Mr Simon O'Donnell | 72 years | Dec 2018 | - | Director | |
| Mrs Michelle Ward | 57 years | Oct 2020 | - | Director | |
| Mr Simon Thompson | 54 years | Dec 2024 | - | Director |
P&L
December 2023turnover
69.4k
-3%
operating profit
66.4k
+1%
gross margin
100%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
362.3k
+0.16%
total assets
2.2m
+0.06%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
chippings farm limited company details
company number
08706363
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
incorporation date
September 2013
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
MENZIES LLP
auditor
-
address
burhill golf club, burhill, burwood road, walton-on-thames, surrey, KT12 4BX
Bank
-
Legal Advisor
-
chippings farm 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 did not find charges/mortgages relating to chippings farm limited.
chippings farm 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 CHIPPINGS FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
chippings farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
