west end farm solar limited
west end farm solar limited Company Information
Company Number
09045785
Next Accounts
Dec 2025
Shareholders
samuel whitbread
Group Structure
View All
Industry
Production of electricity
Registered Address
the estate office southill park, southill, biggleswade, bedfordshire, SG18 9LJ
Website
-west end farm solar limited Estimated Valuation
Pomanda estimates the enterprise value of WEST END FARM SOLAR LIMITED at £71.1k based on a Turnover of £44.9k and 1.58x industry multiple (adjusted for size and gross margin).
west end farm solar limited Estimated Valuation
Pomanda estimates the enterprise value of WEST END FARM SOLAR LIMITED at £1.1m based on an EBITDA of £240.2k and a 4.5x industry multiple (adjusted for size and gross margin).
west end farm solar limited Estimated Valuation
Pomanda estimates the enterprise value of WEST END FARM SOLAR LIMITED at £3.8m based on Net Assets of £1.4m and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
West End Farm Solar Limited Overview
West End Farm Solar Limited is a live company located in biggleswade, SG18 9LJ with a Companies House number of 09045785. It operates in the production of electricity sector, SIC Code 35110. Founded in May 2014, it's largest shareholder is samuel whitbread with a 100% stake. West End Farm Solar Limited is a established, micro sized company, Pomanda has estimated its turnover at £44.9k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
West End Farm Solar Limited Health Check
Pomanda's financial health check has awarded West End Farm Solar Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £44.9k, make it smaller than the average company (£1.7m)
- West End Farm Solar Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -47%, show it is growing at a slower rate (11.5%)
- West End Farm Solar Limited
11.5% - Industry AVG
Production
with a gross margin of 67.5%, this company has a comparable cost of product (67.5%)
- West End Farm Solar Limited
67.5% - Industry AVG
Profitability
an operating margin of 389.8% make it more profitable than the average company (48.8%)
- West End Farm Solar Limited
48.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (2)
- West End Farm Solar Limited
2 - Industry AVG
Pay Structure
on an average salary of £79.4k, the company has an equivalent pay structure (£79.4k)
- West End Farm Solar Limited
£79.4k - Industry AVG
Efficiency
resulting in sales per employee of £44.9k, this is less efficient (£446.6k)
- West End Farm Solar Limited
£446.6k - Industry AVG
Debtor Days
it gets paid by customers after 18 days, this is near the average (15 days)
- West End Farm Solar Limited
15 days - Industry AVG
Creditor Days
its suppliers are paid after 120 days, this is slower than average (20 days)
- West End Farm Solar Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- West End Farm Solar Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 591 weeks, this is more cash available to meet short term requirements (10 weeks)
591 weeks - West End Farm Solar Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9%, this is a lower level of debt than the average (86.7%)
9% - West End Farm Solar Limited
86.7% - Industry AVG
WEST END FARM SOLAR LIMITED financials
West End Farm Solar Limited's latest turnover from March 2024 is estimated at £44.9 thousand and the company has net assets of £1.4 million. According to their latest financial statements, we estimate that West End Farm Solar Limited has 1 employee and maintains cash reserves of £850.5 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 1 | |||||
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 716,200 | 781,403 | 846,651 | 911,957 | 977,338 | 1,042,822 | 1,108,443 | 1,174,247 | 1,240,295 | 363,545 |
| Intangible Assets | ||||||||||
| Investments & Other | ||||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 716,200 | 781,403 | 846,651 | 911,957 | 977,338 | 1,042,822 | 1,108,443 | 1,174,247 | 1,240,295 | 363,545 |
| Stock & work in progress | ||||||||||
| Trade Debtors | 2,250 | 1,125 | 24,844 | 21,695 | 21,144 | 20,237 | 14,860 | 17,171 | 62,833 | 70,275 |
| Group Debtors | ||||||||||
| Misc Debtors | 23,058 | 46,220 | 680 | 90 | 7,556 | |||||
| Cash | 850,474 | 586,652 | 404,544 | 301,387 | 182,868 | 76,869 | 71,004 | 61,424 | 197,274 | |
| misc current assets | ||||||||||
| total current assets | 875,782 | 633,997 | 429,388 | 323,082 | 204,692 | 97,106 | 85,864 | 78,685 | 267,663 | 70,275 |
| total assets | 1,591,982 | 1,415,400 | 1,276,039 | 1,235,039 | 1,182,030 | 1,139,928 | 1,194,307 | 1,252,932 | 1,507,958 | 433,820 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 4,845 | 4,897 | 9,519 | 7,623 | 437,326 | |||||
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | 69,941 | 44,865 | 14,174 | 15,237 | 4,316 | 11,834 | 106,266 | 202,846 | 1,503,331 | |
| total current liabilities | 74,786 | 49,762 | 14,174 | 24,756 | 11,939 | 11,834 | 106,266 | 202,846 | 1,503,331 | 437,326 |
| loans | ||||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | ||||||||||
| provisions | 67,934 | 75,914 | 63,416 | 55,277 | 45,565 | 31,794 | 23,147 | 15,878 | ||
| total long term liabilities | 67,934 | 75,914 | 63,416 | 55,277 | 45,565 | 31,794 | 23,147 | 15,878 | ||
| total liabilities | 142,720 | 125,676 | 77,590 | 80,033 | 57,504 | 43,628 | 129,413 | 218,724 | 1,503,331 | 437,326 |
| net assets | 1,449,262 | 1,289,724 | 1,198,449 | 1,155,006 | 1,124,526 | 1,096,300 | 1,064,894 | 1,034,208 | 4,627 | -3,506 |
| total shareholders funds | 1,449,262 | 1,289,724 | 1,198,449 | 1,155,006 | 1,124,526 | 1,096,300 | 1,064,894 | 1,034,208 | 4,627 | -3,506 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 65,203 | 65,248 | 65,306 | 65,381 | 65,484 | 65,621 | 65,804 | 66,048 | 66,373 | |
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | ||||||||||
| Debtors | -22,037 | 22,501 | 3,149 | -129 | 1,587 | 5,377 | -2,401 | -53,128 | 114 | 70,275 |
| Creditors | -52 | 4,897 | -9,519 | 1,896 | 7,623 | -437,326 | 437,326 | |||
| Accruals and Deferred Income | 25,076 | 30,691 | -1,063 | 10,921 | -7,518 | -94,432 | -96,580 | -1,300,485 | 1,503,331 | |
| Deferred Taxes & Provisions | -7,980 | 12,498 | 8,139 | 9,712 | 13,771 | 8,647 | 7,269 | 15,878 | ||
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | ||||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | ||||||||||
| Other Short Term Loans | ||||||||||
| Long term loans | ||||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | ||||||||||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 263,822 | 182,108 | 103,157 | 118,519 | 105,999 | 5,865 | 9,580 | -135,850 | 197,274 | |
| overdraft | ||||||||||
| change in cash | 263,822 | 182,108 | 103,157 | 118,519 | 105,999 | 5,865 | 9,580 | -135,850 | 197,274 |
west end farm solar limited Credit Report and Business Information
West End Farm Solar Limited Competitor Analysis
Perform a competitor analysis for west end farm solar limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other micro companies, companies in SG18 area or any other competitors across 12 key performance metrics.
west end farm solar limited Ownership
WEST END FARM SOLAR LIMITED group structure
West End Farm Solar Limited has no subsidiary companies.
Ultimate parent company
WEST END FARM SOLAR LIMITED
09045785
west end farm solar limited directors
West End Farm Solar Limited currently has 2 directors. The longest serving directors include Mr Charles Whitbread (Sep 2016) and Lady Jane Whitbread (Jun 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Charles Whitbread | United Kingdom | 62 years | Sep 2016 | - | Director |
| Lady Jane Whitbread | 84 years | Jun 2020 | - | Director |
P&L
March 2024turnover
44.9k
+72%
operating profit
175k
0%
gross margin
67.5%
-2.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.4m
+0.12%
total assets
1.6m
+0.12%
cash
850.5k
+0.45%
net assets
Total assets minus all liabilities
west end farm solar limited company details
company number
09045785
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
May 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
GRANT THORNTON UK LLP
auditor
-
address
the estate office southill park, southill, biggleswade, bedfordshire, SG18 9LJ
Bank
-
Legal Advisor
-
west end farm solar 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 west end farm solar limited.
west end farm solar 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 WEST END FARM SOLAR LIMITED. This can take several minutes, an email will notify you when this has completed.
west end farm solar limited Companies House Filings - See Documents
| date | description | view/download |
|---|
