Pomanda estimates the enterprise value of HAMFORD AGRICULTURE LIMITED at £64.7k based on a Turnover of £264.2k and 0.24x industry multiple (adjusted for size and gross margin).
hamford agriculture limitedEstimated Valuation
£17.5k
Pomanda estimates the enterprise value of HAMFORD AGRICULTURE LIMITED at £17.5k based on an EBITDA of £7.8k and a 2.24x industry multiple (adjusted for size and gross margin).
hamford agriculture limitedEstimated Valuation
£11.2k
Pomanda estimates the enterprise value of HAMFORD AGRICULTURE LIMITED at £11.2k based on Net Assets of £8.5k and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hamford Agriculture LimitedOverview
Hamford Agriculture Limited is a live company located in frinton-on-sea, CO13 0PD with a Companies House number of 09553955. It operates in the growing of vegetables and melons, roots and tubers sector, SIC Code 01130. Founded in April 2015, it's largest shareholder is
adam brown
with a 35% stake. Hamford Agriculture Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£264.2k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Hamford Agriculture Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £264.2k, make it smaller than the average company (£7.9m)
£264.2k - Hamford Agriculture Limited
£7.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (5.6%)
49% - Hamford Agriculture Limited
5.6% - Industry AVG
Production
with a gross margin of 8.7%, this company has a higher cost of product (20%)
8.7% - Hamford Agriculture Limited
20% - Industry AVG
Profitability
an operating margin of 3% make it more profitable than the average company (2.1%)
3% - Hamford Agriculture Limited
2.1% - Industry AVG
Employees
with 4 employees, this is below the industry average (53)
4 - Hamford Agriculture Limited
53 - Industry AVG
Pay Structure
on an average salary of £32.7k, the company has an equivalent pay structure (£32.7k)
£32.7k - Hamford Agriculture Limited
£32.7k - Industry AVG
Efficiency
resulting in sales per employee of £66k, this is less efficient (£131.1k)
£66k - Hamford Agriculture Limited
£131.1k - Industry AVG
Debtor Days
it gets paid by customers after 57 days, this is later than average (24 days)
57 days - Hamford Agriculture Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 55 days, this is slower than average (33 days)
55 days - Hamford Agriculture Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hamford Agriculture Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hamford Agriculture Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.9%, this is a higher level of debt than the average (59%)
84.9% - Hamford Agriculture Limited
59% - Industry AVG
HAMFORD AGRICULTURE LIMITED financials
EXPORT
Hamford Agriculture Limited's latest turnover from April 2024 is estimated at £264.2 thousand and the company has net assets of £8.5 thousand. According to their latest financial statements, Hamford Agriculture Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Aug 2016
Turnover
264,174
244,143
195,893
79,193
63,019
228,766
484,599
994,973
384,019
Other Income Or Grants
Cost Of Sales
241,234
226,998
176,471
72,991
58,205
213,127
429,475
914,678
344,271
Gross Profit
22,940
17,145
19,422
6,202
4,813
15,639
55,124
80,295
39,748
Admin Expenses
15,115
19,832
20,888
18,531
2,943
-20,325
72,553
64,522
40,408
Operating Profit
7,825
-2,687
-1,466
-12,329
1,870
35,964
-17,429
15,773
-660
Interest Payable
2,093
3,066
1,525
Interest Receivable
47
15
2
25
337
106
12
12
Pre-Tax Profit
7,825
-4,733
-4,516
-13,852
1,895
36,301
-17,323
15,785
-648
Tax
-1,956
-360
-6,897
-2,999
Profit After Tax
5,869
-4,733
-4,516
-13,852
1,535
29,404
-17,323
12,786
-648
Dividends Paid
Retained Profit
5,869
-4,733
-4,516
-13,852
1,535
29,404
-17,323
12,786
-648
Employee Costs
130,770
121,422
117,587
104,797
99,673
24,970
25,623
120,345
50,418
Number Of Employees
4
4
4
4
4
1
1
5
2
EBITDA*
7,825
-2,687
3,169
-6,877
8,285
43,511
-8,551
19,211
2,453
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Aug 2016
Tangible Assets
14,684
22,325
26,265
30,900
36,352
42,767
50,314
55,442
17,637
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
14,684
22,325
26,265
30,900
36,352
42,767
50,314
55,442
17,637
Stock & work in progress
2,995
7,742
122,521
161,630
73,257
116,850
Trade Debtors
41,550
37,869
43,448
445
518
68,112
189,664
50,969
Group Debtors
Misc Debtors
52,100
40,100
733
21,134
16,032
16,957
10,416
Cash
2,203
1,864
2,293
47,772
42,157
112
9,709
misc current assets
total current assets
41,550
37,869
97,751
44,959
11,213
191,945
287,931
279,990
187,944
total assets
56,234
60,194
124,016
75,859
47,565
234,712
338,245
335,432
205,581
Bank overdraft
Bank loan
Trade Creditors
36,879
36,708
1,232
332
4,034
60,282
191,537
161,849
63,716
Group/Directors Accounts
other short term finances
8,916
8,051
hp & lease commitments
other current liabilities
72,733
10,733
11,636
144,430
151,793
158,498
142,413
total current liabilities
36,879
36,708
82,881
19,116
15,670
204,712
343,330
320,347
206,129
loans
31,917
41,949
hp & lease commitments
Accruals and Deferred Income
other liabilities
10,833
20,833
provisions
1,732
2,792
6,041
5,681
2,847
total long term liabilities
10,833
20,833
33,649
44,741
6,041
5,681
2,847
total liabilities
47,712
57,541
116,530
63,857
21,711
210,393
343,330
323,194
206,129
net assets
8,522
2,653
7,486
12,002
25,854
24,319
-5,085
12,238
-548
total shareholders funds
8,522
2,653
7,486
12,002
25,854
24,319
-5,085
12,238
-548
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Aug 2016
Operating Activities
Operating Profit
7,825
-2,687
-1,466
-12,329
1,870
35,964
-17,429
15,773
-660
Depreciation
4,635
5,452
6,415
7,547
8,878
3,438
3,113
Amortisation
Tax
-1,956
-360
-6,897
-2,999
Stock
-2,995
-4,747
-114,779
-39,109
88,373
-43,593
116,850
Debtors
3,681
-57,679
55,448
38,922
-20,474
-62,492
-122,477
145,236
61,385
Creditors
171
35,476
900
-3,702
-56,248
-131,255
29,688
98,133
63,716
Accruals and Deferred Income
-72,733
62,000
-903
-132,794
-7,363
-6,705
16,085
142,413
Deferred Taxes & Provisions
-1,732
-1,060
-3,249
360
5,681
-2,847
2,847
Cash flow from operations
2,359
16,003
12,556
-48,906
-45,504
5,278
45,689
31,634
30,347
Investing Activities
capital expenditure
7,641
3,940
-3,750
-41,243
-20,750
Change in Investments
cash flow from investments
7,641
3,940
-3,750
-41,243
-20,750
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-8,916
865
8,051
Long term loans
-31,917
-10,032
41,949
Hire Purchase and Lease Commitments
other long term liabilities
-10,000
20,833
share issue
-100
100
interest
-2,046
-3,051
-1,523
25
337
106
12
12
cash flow from financing
-10,000
-22,146
-12,218
48,477
25
337
106
12
112
cash and cash equivalents
cash
-2,203
339
-429
-45,479
5,615
42,045
-9,597
9,709
overdraft
change in cash
-2,203
339
-429
-45,479
5,615
42,045
-9,597
9,709
hamford agriculture limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for hamford agriculture limited. Get real-time insights into hamford agriculture limited's credit score, group structure and payment trends.
Perform a competitor analysis for hamford agriculture limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in CO13 area or any other competitors across 12 key performance metrics.
hamford agriculture limited Ownership
HAMFORD AGRICULTURE LIMITED group structure
Hamford Agriculture Limited has no subsidiary companies.
Ultimate parent company
HAMFORD AGRICULTURE LIMITED
09553955
HAMFORD AGRICULTURE LIMITED Shareholders
The largest shareholders in Hamford Agriculture Limited include Adam Brown and Benjamin Parker.
adam brown
35%
benjamin parker
35%
douglas brown
10%
timothy isaac
10%
geoffrey parker
10%
hamford agriculture limited directors
Hamford Agriculture Limited currently has 4 directors.
The longest serving directors include
Mr Douglas Brown (Apr 2015) and
Mr Geoffrey Parker (Apr 2015).
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 hamford agriculture limited.
hamford agriculture 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 HAMFORD AGRICULTURE LIMITED. This can take several minutes, an email will notify you when this has completed.
hamford agriculture limitedCompanies House Filings - See Documents
