common farm solar farm limited
common farm solar farm limited Company Information
Company Number
09438028
Next Accounts
Sep 2025
Industry
Production of electricity
Shareholders
greencoat solar assets i limited
Group Structure
View All
Contact
Registered Address
c/o low carbon limited, second floor, stirling square, london, SW1Y 5AD
Website
publicpowersolutions.co.ukcommon farm solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of COMMON FARM SOLAR FARM LIMITED at £904.4k based on a Turnover of £554.5k and 1.63x industry multiple (adjusted for size and gross margin).
common farm solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of COMMON FARM SOLAR FARM LIMITED at £2.1m based on an EBITDA of £427.8k and a 5.02x industry multiple (adjusted for size and gross margin).
common farm solar farm limited Estimated Valuation
Pomanda estimates the enterprise value of COMMON FARM SOLAR FARM LIMITED at £423.6k based on Net Assets of £156.9k and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Common Farm Solar Farm Limited Overview
Common Farm Solar Farm Limited is a live company located in london, SW1Y 5AD with a Companies House number of 09438028. It operates in the production of electricity sector, SIC Code 35110. Founded in February 2015, it's largest shareholder is greencoat solar assets i limited with a 100% stake. Common Farm Solar Farm Limited is a established, small sized company, Pomanda has estimated its turnover at £554.5k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Common Farm Solar Farm Limited Health Check
Pomanda's financial health check has awarded Common Farm Solar Farm Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
5 Weak
Size
annual sales of £554.5k, make it smaller than the average company (£1.7m)
£554.5k - Common Farm Solar Farm Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (10.8%)
21% - Common Farm Solar Farm Limited
10.8% - Industry AVG
Production
with a gross margin of 94.7%, this company has a lower cost of product (71.5%)
94.7% - Common Farm Solar Farm Limited
71.5% - Industry AVG
Profitability
an operating margin of 64.5% make it more profitable than the average company (51.4%)
64.5% - Common Farm Solar Farm Limited
51.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
- Common Farm Solar Farm Limited
3 - Industry AVG
Pay Structure
on an average salary of £78k, the company has an equivalent pay structure (£78k)
- Common Farm Solar Farm Limited
£78k - Industry AVG
Efficiency
resulting in sales per employee of £277.3k, this is less efficient (£448.9k)
- Common Farm Solar Farm Limited
£448.9k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is later than average (16 days)
26 days - Common Farm Solar Farm Limited
16 days - Industry AVG
Creditor Days
its suppliers are paid after 99 days, this is slower than average (21 days)
99 days - Common Farm Solar Farm Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Common Farm Solar Farm Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (9 weeks)
3 weeks - Common Farm Solar Farm Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 93.9%, this is a similar level of debt than the average (89.8%)
93.9% - Common Farm Solar Farm Limited
89.8% - Industry AVG
COMMON FARM SOLAR FARM LIMITED financials
Common Farm Solar Farm Limited's latest turnover from December 2023 is £554.5 thousand and the company has net assets of £156.9 thousand. According to their latest financial statements, we estimate that Common Farm Solar Farm Limited has 2 employees and maintains cash reserves of £158.4 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 | Dec 2017 | Feb 2017 | Feb 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 554,527 | 926,247 | 542,035 | 313,128 | 407,334 | 411,832 | 221,600 | 0 | 0 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 29,438 | 29,308 | 31,948 | 29,794 | 35,673 | 34,697 | 24,087 | 0 | 0 |
| Gross Profit | 525,089 | 896,939 | 510,087 | 283,334 | 371,661 | 377,135 | 197,513 | 0 | 0 |
| Admin Expenses | 167,424 | 173,508 | 153,726 | 113,253 | 173,109 | 187,302 | 333,957 | 0 | 0 |
| Operating Profit | 357,665 | 723,431 | 356,361 | 170,081 | 198,552 | 189,833 | -136,444 | 0 | 0 |
| Interest Payable | 150,207 | 176,190 | 198,530 | 195,510 | 199,802 | 209,200 | 205,623 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 207,458 | 547,241 | 157,831 | -25,429 | -1,250 | -19,367 | -342,067 | 0 | 0 |
| Tax | -102,833 | -122,616 | -18,235 | 11,103 | -774 | 2,339 | 57,291 | 0 | 0 |
| Profit After Tax | 104,625 | 424,625 | 139,596 | -14,326 | -2,024 | -17,028 | -284,776 | 0 | 0 |
| Dividends Paid | 60,000 | 133,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 44,625 | 290,832 | 139,596 | -14,326 | -2,024 | -17,028 | -284,776 | 0 | 0 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | ||||
| Number Of Employees | |||||||||
| EBITDA* | 427,843 | 793,609 | 426,537 | 239,848 | 315,001 | 306,283 | -39,603 | 0 | 0 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Feb 2017 | Feb 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,333,414 | 2,403,592 | 2,473,770 | 2,543,946 | 2,586,546 | 2,697,946 | 2,814,396 | 63,014 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 51,724 | 69,959 | 58,856 | 59,630 | 57,291 | 1 | 1 |
| Total Fixed Assets | 2,333,414 | 2,403,592 | 2,525,494 | 2,613,905 | 2,645,402 | 2,757,576 | 2,871,687 | 63,015 | 1 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 40,899 | 37,803 | 23,526 | 36,027 | 36,209 | 77,829 | 137,759 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 53,273 | 66,683 | 54,419 | 35,426 | 62,326 | 4,738 | 2,574 | 0 | 0 |
| Cash | 158,431 | 156,494 | 138,815 | 105,249 | 209,538 | 276,142 | 61,303 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 252,603 | 260,980 | 216,760 | 176,702 | 308,073 | 358,709 | 201,636 | 0 | 0 |
| total assets | 2,586,017 | 2,664,572 | 2,742,254 | 2,790,607 | 2,953,475 | 3,116,285 | 3,073,323 | 63,015 | 1 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 8,027 | 2,556 | 1,168 | 1,116 | 1,469 | 3,013 | 966 | 0 | 0 |
| Group/Directors Accounts | 2,249,971 | 2,409,389 | 2,853,342 | 3,037,554 | 3,089,409 | 3,221,860 | 3,155,709 | 63,014 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 55,501 | 115,807 | 66,301 | 70,090 | 166,424 | 193,215 | 75,256 | 0 | 0 |
| total current liabilities | 2,313,499 | 2,527,752 | 2,920,811 | 3,108,760 | 3,257,302 | 3,418,088 | 3,231,931 | 63,014 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 126,167 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 115,618 | 24,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 115,618 | 24,545 | 0 | 0 | 0 | 0 | 126,167 | 0 | 0 |
| total liabilities | 2,429,117 | 2,552,297 | 2,920,811 | 3,108,760 | 3,257,302 | 3,418,088 | 3,358,098 | 63,014 | 0 |
| net assets | 156,900 | 112,275 | -178,557 | -318,153 | -303,827 | -301,803 | -284,775 | 1 | 1 |
| total shareholders funds | 156,900 | 112,275 | -178,557 | -318,153 | -303,827 | -301,803 | -284,775 | 1 | 1 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Feb 2017 | Feb 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | 357,665 | 723,431 | 356,361 | 170,081 | 198,552 | 189,833 | -136,444 | 0 | 0 |
| Depreciation | 70,178 | 70,178 | 70,176 | 69,767 | 116,449 | 116,450 | 96,841 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -102,833 | -122,616 | -18,235 | 11,103 | -774 | 2,339 | 57,291 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -10,314 | -25,183 | -11,743 | -15,979 | 15,194 | -55,427 | 197,623 | 0 | 1 |
| Creditors | 5,471 | 1,388 | 52 | -353 | -1,544 | 2,047 | 966 | 0 | 0 |
| Accruals and Deferred Income | -60,306 | 49,506 | -3,789 | -96,334 | -26,791 | -8,208 | 201,423 | 0 | 0 |
| Deferred Taxes & Provisions | 91,073 | 24,545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 371,562 | 771,615 | 416,308 | 170,243 | 270,698 | 357,888 | 22,454 | 0 | -1 |
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | -159,418 | -443,953 | -184,212 | -51,855 | -132,451 | 66,151 | 3,155,709 | 63,014 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | -150,207 | -176,190 | -198,530 | -195,510 | -199,802 | -209,200 | -205,623 | 0 | 0 |
| cash flow from financing | -309,625 | -620,143 | -382,742 | -247,365 | -332,253 | -143,049 | 2,950,086 | 63,014 | 1 |
| cash and cash equivalents | |||||||||
| cash | 1,937 | 17,679 | 33,566 | -104,289 | -66,604 | 214,839 | 61,303 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 1,937 | 17,679 | 33,566 | -104,289 | -66,604 | 214,839 | 61,303 | 0 | 0 |
common farm solar farm limited Credit Report and Business Information
Common Farm Solar Farm Limited Competitor Analysis
Perform a competitor analysis for common farm solar farm limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in SW1Y area or any other competitors across 12 key performance metrics.
common farm solar farm limited Ownership
COMMON FARM SOLAR FARM LIMITED group structure
Common Farm Solar Farm Limited has no subsidiary companies.
Ultimate parent company
2 parents
COMMON FARM SOLAR FARM LIMITED
09438028
common farm solar farm limited directors
Common Farm Solar Farm Limited currently has 4 directors. The longest serving directors include Mr Juan Sendelbach (May 2020) and Mr Michael Ha Kow (Aug 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Juan Sendelbach | United Kingdom | 50 years | May 2020 | - | Director |
| Mr Michael Ha Kow | England | 46 years | Aug 2021 | - | Director |
| Mr Matthew Yard | United Kingdom | 45 years | Aug 2022 | - | Director |
| Mr Andreas Kyriacou | United Kingdom | 37 years | Apr 2024 | - | Director |
P&L
December 2023turnover
554.5k
-40%
operating profit
357.7k
-51%
gross margin
94.7%
-2.21%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
156.9k
+0.4%
total assets
2.6m
-0.03%
cash
158.4k
+0.01%
net assets
Total assets minus all liabilities
common farm solar farm limited company details
company number
09438028
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
February 2015
age
10
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
SHIPLEYS LLP
address
c/o low carbon limited, second floor, stirling square, london, SW1Y 5AD
Bank
BARCLAYS BANK PLC
Legal Advisor
-
common farm 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 did not find charges/mortgages relating to common farm solar farm limited.
common farm 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 COMMON FARM SOLAR FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
common farm solar farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
