crow trees solar farm limited
crow trees solar farm limited Company Information
Company Number
08813274
Next Accounts
Sep 2025
Industry
Production of electricity
Shareholders
fs crow trees limited
Group Structure
View All
Contact
Registered Address
c/o foresight group llp, the shard, london, SE1 9SG
Website
jamies.londoncrow trees solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of CROW TREES SOLAR FARM LIMITED at £1.5m based on a Turnover of £855.9k and 1.71x industry multiple (adjusted for size and gross margin).
crow trees solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of CROW TREES SOLAR FARM LIMITED at £3.7m based on an EBITDA of £728.3k and a 5.14x industry multiple (adjusted for size and gross margin).
crow trees solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of CROW TREES SOLAR FARM LIMITED at £0 based on Net Assets of £-611.5k and 2.8x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crow Trees Solar Farm Limited Overview
Crow Trees Solar Farm Limited is a live company located in london, SE1 9SG with a Companies House number of 08813274. It operates in the production of electricity sector, SIC Code 35110. Founded in December 2013, it's largest shareholder is fs crow trees limited with a 100% stake. Crow Trees Solar Farm Limited is a established, small sized company, Pomanda has estimated its turnover at £855.9k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Crow Trees Solar Farm Limited Health Check
Pomanda's financial health check has awarded Crow Trees Solar Farm Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
3 Weak
Size
annual sales of £855.9k, make it smaller than the average company (£1.7m)
£855.9k - Crow Trees Solar Farm Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (10.8%)
18% - Crow Trees Solar Farm Limited
10.8% - Industry AVG
Production
with a gross margin of 93.1%, this company has a lower cost of product (71.7%)
93.1% - Crow Trees Solar Farm Limited
71.7% - Industry AVG
Profitability
an operating margin of 61.3% make it as profitable than the average company (51.4%)
61.3% - Crow Trees Solar Farm Limited
51.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
- Crow Trees Solar Farm Limited
3 - Industry AVG
Pay Structure
on an average salary of £78.2k, the company has an equivalent pay structure (£78.2k)
- Crow Trees Solar Farm Limited
£78.2k - Industry AVG
Efficiency
resulting in sales per employee of £428k, this is equally as efficient (£445.4k)
- Crow Trees Solar Farm Limited
£445.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Crow Trees Solar Farm Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 48 days, this is slower than average (21 days)
48 days - Crow Trees Solar Farm Limited
21 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (18 days)
0 days - Crow Trees Solar Farm Limited
18 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 85 weeks, this is more cash available to meet short term requirements (9 weeks)
85 weeks - Crow Trees Solar Farm Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 112.7%, this is a higher level of debt than the average (89.8%)
112.7% - Crow Trees Solar Farm Limited
89.8% - Industry AVG
CROW TREES SOLAR FARM LIMITED financials
Crow Trees Solar Farm Limited's latest turnover from December 2023 is £855.9 thousand and the company has net assets of -£611.5 thousand. According to their latest financial statements, we estimate that Crow Trees Solar Farm Limited has 2 employees and maintains cash reserves of £176.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | May 2016 | May 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 855,944 | 1,216,919 | 778,567 | 517,737 | 598,313 | 515,832 | 479,041 | 393,454 | 49,382 | 0 | |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Cost Of Sales | 58,899 | 115,620 | 34,292 | 49,377 | 37,339 | 41,278 | 50,079 | 32,797 | 0 | ||
| Gross Profit | 797,045 | 1,101,299 | 744,275 | 468,360 | 560,974 | 474,554 | 428,962 | 360,657 | 49,382 | ||
| Admin Expenses | 272,264 | 239,926 | 236,916 | 236,474 | 580,204 | 419,883 | 495,433 | 320,289 | 36,553 | ||
| Operating Profit | 524,781 | 861,373 | 507,359 | 231,886 | -19,230 | 54,671 | -66,471 | 40,368 | 12,829 | -728 | |
| Interest Payable | 410,677 | 409,708 | 407,827 | 399,589 | 513,178 | 120,466 | 239,720 | 152,725 | 97,676 | 0 | |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | |
| Pre-Tax Profit | 114,104 | 451,665 | 99,532 | -167,703 | -532,408 | -65,795 | -306,112 | -112,357 | -84,847 | -728 | |
| Tax | 41,468 | -102,803 | -4,579 | 28,982 | 30,452 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Tax | 155,572 | 348,862 | 94,953 | -138,721 | -501,956 | -65,795 | -306,112 | -112,357 | -84,847 | -728 | |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Retained Profit | 155,572 | 348,862 | 94,953 | -138,721 | -501,956 | -65,795 | -306,112 | -112,357 | -84,847 | -728 | |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Number Of Employees | |||||||||||
| EBITDA* | 728,320 | 1,039,295 | 683,840 | 411,262 | 153,637 | 174,004 | 91,468 | 164,504 | 49,382 | -728 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | May 2016 | May 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,694,646 | 2,876,306 | 3,383,327 | 3,666,700 | 3,720,459 | 3,510,510 | 3,748,969 | 3,687,782 | 3,484,071 | 152,838 | 0 |
| Intangible Assets | 393,021 | 371,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 59,434 | 30,452 | 0 | 119,126 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 3,087,667 | 3,247,360 | 3,383,327 | 3,607,266 | 3,690,007 | 3,510,510 | 3,748,969 | 3,687,782 | 3,484,071 | 152,838 | 0 |
| Stock & work in progress | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146,478 |
| Trade Debtors | 0 | 0 | 8,222 | 5,400 | 50,842 | 110,523 | 5,538 | 6,034 | 26,332 | 295 | 24,459 |
| Group Debtors | 1,415,936 | 1,128,905 | 643,033 | 379,809 | 270,985 | 9,920 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 136,955 | 150,500 | 131,858 | 73,380 | 61,093 | 440,909 | 66,788 | 76,995 | 257,115 | 0 | 0 |
| Cash | 176,438 | 139,704 | 18,531 | 12,941 | 95,087 | 102,909 | 141,579 | 358,708 | 36,782 | 118 | 5,420 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,729,419 | 1,419,109 | 801,644 | 471,530 | 478,007 | 664,261 | 213,905 | 441,737 | 320,229 | 413 | 176,357 |
| total assets | 4,817,086 | 4,666,469 | 4,184,971 | 4,078,796 | 4,168,014 | 4,174,771 | 3,962,874 | 4,129,519 | 3,804,300 | 153,251 | 176,357 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 7,843 | 9,889 | 13,951 | 1,578 | 2,017 | 16,397 | 64,239 | 88,814 | 1,540,120 | 154,344 | 176,722 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 3,971,182 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 17,718 | 15,293 | 13,162 | 12,242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 82,200 | 51,962 | 2,069 | 4,777 | 8,846 | 109,323 | 97,648 | 188,460 | 2,350,120 | 0 | 0 |
| total current liabilities | 107,761 | 77,144 | 29,182 | 18,597 | 10,863 | 4,096,902 | 161,887 | 277,274 | 3,890,240 | 154,344 | 176,722 |
| loans | 10,641,636 | 10,591,154 | 10,539,378 | 10,542,160 | 10,458,622 | 1,296,146 | 8,610,792 | 8,101,084 | 0 | 0 | 0 |
| hp & lease commitments | 404,331 | 379,090 | 353,202 | 354,593 | 312,824 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 2 | 121,628 | 4,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 5,320,819 | 5,356,391 | 5,271,717 | 5,271,080 | 5,229,311 | 648,073 | 4,305,396 | 4,050,542 | 0 | 0 | 0 |
| total liabilities | 5,428,580 | 5,433,535 | 5,300,899 | 5,289,677 | 5,240,174 | 4,744,975 | 4,467,283 | 4,327,816 | 3,890,240 | 154,344 | 176,722 |
| net assets | -611,494 | -767,066 | -1,115,928 | -1,210,881 | -1,072,160 | -570,204 | -504,409 | -198,297 | -85,940 | -1,093 | -365 |
| total shareholders funds | -611,494 | -767,066 | -1,115,928 | -1,210,881 | -1,072,160 | -570,204 | -504,409 | -198,297 | -85,940 | -1,093 | -365 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | May 2016 | May 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | 524,781 | 861,373 | 507,359 | 231,886 | -19,230 | 54,671 | -66,471 | 40,368 | 12,829 | -728 | |
| Depreciation | 181,672 | 158,442 | 176,481 | 179,376 | 172,867 | 119,333 | 157,939 | 124,136 | 36,553 | 0 | 0 |
| Amortisation | 21,867 | 19,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 41,468 | -102,803 | -4,579 | 28,982 | 30,452 | 0 | 0 | 0 | 0 | 0 | |
| Stock | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -146,478 | 146,478 |
| Debtors | 273,486 | 496,292 | 265,090 | 104,651 | -147,980 | 478,323 | 108,423 | -200,418 | 283,152 | -24,164 | 24,459 |
| Creditors | -2,046 | -4,062 | 12,373 | -439 | -14,380 | -72,417 | -24,575 | -1,451,306 | 1,385,776 | -22,378 | 176,722 |
| Accruals and Deferred Income | 30,238 | 49,893 | -2,708 | -4,069 | -100,477 | -79,137 | -90,812 | -2,161,660 | 2,350,120 | 0 | 0 |
| Deferred Taxes & Provisions | -121,626 | 117,572 | 4,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 402,778 | 603,603 | 427,892 | 331,085 | 217,212 | -455,873 | -132,342 | -3,248,044 | 3,502,126 | 147,536 | |
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 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 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | -3,971,182 | 3,971,182 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 50,482 | 51,776 | -2,782 | 83,538 | 9,162,476 | -6,804,938 | 509,708 | 8,101,084 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 27,666 | 28,019 | -471 | 54,011 | 312,824 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | -410,677 | -409,708 | -407,827 | -399,589 | -513,178 | -120,466 | -239,641 | -152,725 | -97,676 | 0 | |
| cash flow from financing | -332,529 | -329,913 | -411,080 | -262,040 | 4,990,940 | -3,260,334 | 270,067 | 7,948,359 | -97,676 | 0 | |
| cash and cash equivalents | |||||||||||
| cash | 36,734 | 121,173 | 5,590 | -82,146 | -7,822 | -255,799 | -217,129 | 321,926 | 36,664 | -5,302 | 5,420 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 36,734 | 121,173 | 5,590 | -82,146 | -7,822 | -255,799 | -217,129 | 321,926 | 36,664 | -5,302 | 5,420 |
crow trees solar farm limited Credit Report and Business Information
Crow Trees Solar Farm Limited Competitor Analysis
Perform a competitor analysis for crow trees solar farm limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in SE1 area or any other competitors across 12 key performance metrics.
crow trees solar farm limited Ownership
CROW TREES SOLAR FARM LIMITED group structure
Crow Trees Solar Farm Limited has no subsidiary companies.
Ultimate parent company
FORESIGHT SOLAR FUND LIMITED
#0071202
2 parents
CROW TREES SOLAR FARM LIMITED
08813274
crow trees solar farm limited directors
Crow Trees Solar Farm Limited currently has 4 directors. The longest serving directors include Mr Graham Shaw (Jun 2016) and Mr Graham Shaw (Jun 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Graham Shaw | England | 74 years | Jun 2016 | - | Director |
| Mr Graham Shaw | 74 years | Jun 2016 | - | Director | |
| Mr Julian Elsworth | England | 47 years | Oct 2023 | - | Director |
| Mr David Goodwin | England | 37 years | May 2024 | - | Director |
P&L
December 2023turnover
855.9k
-30%
operating profit
524.8k
-39%
gross margin
93.2%
+2.89%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-611.5k
-0.2%
total assets
4.8m
+0.03%
cash
176.4k
+0.26%
net assets
Total assets minus all liabilities
crow trees solar farm limited company details
company number
08813274
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
December 2013
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
sun and soil renewable 13 limited (July 2015)
accountant
-
auditor
-
address
c/o foresight group llp, the shard, london, SE1 9SG
Bank
-
Legal Advisor
-
crow trees solar 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 found 3 charges/mortgages relating to crow trees solar farm limited. Currently there are 1 open charges and 2 have been satisfied in the past.
crow trees solar 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 CROW TREES SOLAR FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
crow trees solar farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
