buffaload agriculture limited
buffaload agriculture limited Company Information
Company Number
09627543
Next Accounts
Mar 2026
Shareholders
daniel clarke
ross taylor holdings limited
View AllGroup Structure
View All
Industry
Mixed farming
Registered Address
willow farm pymoor common, little downham, ely, CB6 2WA
Website
-buffaload agriculture limited Estimated Valuation
Pomanda estimates the enterprise value of BUFFALOAD AGRICULTURE LIMITED at £283.8k based on a Turnover of £492.7k and 0.58x industry multiple (adjusted for size and gross margin).
buffaload agriculture limited Estimated Valuation
Pomanda estimates the enterprise value of BUFFALOAD AGRICULTURE LIMITED at £0 based on an EBITDA of £-54k and a 3.65x industry multiple (adjusted for size and gross margin).
buffaload agriculture limited Estimated Valuation
Pomanda estimates the enterprise value of BUFFALOAD AGRICULTURE LIMITED at £216.4k based on Net Assets of £153.2k and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Buffaload Agriculture Limited Overview
Buffaload Agriculture Limited is a live company located in ely, CB6 2WA with a Companies House number of 09627543. It operates in the mixed farming sector, SIC Code 01500. Founded in June 2015, it's largest shareholder is daniel clarke with a 50% stake. Buffaload Agriculture Limited is a established, micro sized company, Pomanda has estimated its turnover at £492.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Buffaload Agriculture Limited Health Check
Pomanda's financial health check has awarded Buffaload Agriculture Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
6 Weak
Size
annual sales of £492.7k, make it smaller than the average company (£1.1m)
- Buffaload Agriculture Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (11.1%)
- Buffaload Agriculture Limited
11.1% - Industry AVG
Production
with a gross margin of 30.7%, this company has a comparable cost of product (30.7%)
- Buffaload Agriculture Limited
30.7% - Industry AVG
Profitability
an operating margin of -11.5% make it less profitable than the average company (5.7%)
- Buffaload Agriculture Limited
5.7% - Industry AVG
Employees
with 5 employees, this is below the industry average (15)
- Buffaload Agriculture Limited
15 - Industry AVG
Pay Structure
on an average salary of £29.7k, the company has an equivalent pay structure (£29.7k)
- Buffaload Agriculture Limited
£29.7k - Industry AVG
Efficiency
resulting in sales per employee of £98.5k, this is equally as efficient (£108.3k)
- Buffaload Agriculture Limited
£108.3k - Industry AVG
Debtor Days
it gets paid by customers after 27 days, this is later than average (18 days)
- Buffaload Agriculture Limited
18 days - Industry AVG
Creditor Days
its suppliers are paid after 24 days, this is quicker than average (39 days)
- Buffaload Agriculture Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Buffaload Agriculture Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 155 weeks, this is more cash available to meet short term requirements (13 weeks)
155 weeks - Buffaload Agriculture Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18.7%, this is a lower level of debt than the average (43.1%)
18.7% - Buffaload Agriculture Limited
43.1% - Industry AVG
BUFFALOAD AGRICULTURE LIMITED financials
Buffaload Agriculture Limited's latest turnover from June 2024 is estimated at £492.7 thousand and the company has net assets of £153.2 thousand. According to their latest financial statements, we estimate that Buffaload Agriculture Limited has 5 employees and maintains cash reserves of £105.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 10,473 | 13,091 | 16,364 | 20,455 | 26,184 | 19,661 | 24,576 | 30,720 | 38,400 |
| Intangible Assets | |||||||||
| Investments & Other | 27,000 | 27,000 | 27,000 | ||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 37,473 | 40,091 | 43,364 | 20,455 | 26,184 | 19,661 | 24,576 | 30,720 | 38,400 |
| Stock & work in progress | |||||||||
| Trade Debtors | 36,759 | 35,007 | 20,037 | 109,220 | 139,042 | 78,592 | 69,513 | 65,580 | 183,808 |
| Group Debtors | |||||||||
| Misc Debtors | 9,035 | 50,888 | 111,411 | 124,229 | 124,229 | 97,799 | 77,049 | 2,549 | 16,593 |
| Cash | 105,173 | 173,090 | 161,534 | 91,209 | 111,986 | 32,584 | 21,833 | 1,112 | 50,148 |
| misc current assets | 14,160 | ||||||||
| total current assets | 150,967 | 273,145 | 292,982 | 324,658 | 375,257 | 208,975 | 168,395 | 69,241 | 250,549 |
| total assets | 188,440 | 313,236 | 336,346 | 345,113 | 401,441 | 228,636 | 192,971 | 99,961 | 288,949 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 22,593 | 33,464 | 24,146 | 42,215 | 279,685 | 160,063 | 128,268 | 44,532 | 225,082 |
| Group/Directors Accounts | |||||||||
| other short term finances | |||||||||
| hp & lease commitments | 2,400 | 14,400 | 14,400 | ||||||
| other current liabilities | 12,670 | 77,295 | 128,996 | 137,336 | 63,337 | 42,952 | 40,074 | 37,529 | 24,570 |
| total current liabilities | 35,263 | 110,759 | 153,142 | 179,551 | 343,022 | 203,015 | 170,742 | 96,461 | 264,052 |
| loans | |||||||||
| hp & lease commitments | 2,400 | 16,800 | |||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | |||||||||
| total long term liabilities | 2,400 | 16,800 | |||||||
| total liabilities | 35,263 | 110,759 | 153,142 | 179,551 | 343,022 | 203,015 | 170,742 | 98,861 | 280,852 |
| net assets | 153,177 | 202,477 | 183,204 | 165,562 | 58,419 | 25,621 | 22,229 | 1,100 | 8,097 |
| total shareholders funds | 153,177 | 202,477 | 183,204 | 165,562 | 58,419 | 25,621 | 22,229 | 1,100 | 8,097 |
| Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 2,618 | 3,273 | 4,091 | 5,729 | 26,184 | 4,915 | 6,144 | 7,680 | 9,600 |
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | -40,101 | -45,553 | -102,001 | -29,822 | 86,880 | 29,829 | 78,433 | -132,272 | 200,401 |
| Creditors | -10,871 | 9,318 | -18,069 | -237,470 | 119,622 | 31,795 | 83,736 | -180,550 | 225,082 |
| Accruals and Deferred Income | -64,625 | -51,701 | -8,340 | 73,999 | 20,385 | 2,878 | 2,545 | 12,959 | 24,570 |
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 27,000 | ||||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | |||||||||
| Other Short Term Loans | |||||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | -2,400 | -14,400 | -14,400 | 31,200 | |||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -67,917 | 11,556 | 70,325 | -20,777 | 79,402 | 10,751 | 20,721 | -49,036 | 50,148 |
| overdraft | |||||||||
| change in cash | -67,917 | 11,556 | 70,325 | -20,777 | 79,402 | 10,751 | 20,721 | -49,036 | 50,148 |
buffaload agriculture limited Credit Report and Business Information
Buffaload Agriculture Limited Competitor Analysis
Perform a competitor analysis for buffaload agriculture limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in CB6 area or any other competitors across 12 key performance metrics.
buffaload agriculture limited Ownership
BUFFALOAD AGRICULTURE LIMITED group structure
Buffaload Agriculture Limited has no subsidiary companies.
Ultimate parent company
BUFFALOAD AGRICULTURE LIMITED
09627543
buffaload agriculture limited directors
Buffaload Agriculture Limited currently has 2 directors. The longest serving directors include Mr Daniel Clarke (Jun 2015) and Ms Julie Feltwell (Jun 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Daniel Clarke | England | 41 years | Jun 2015 | - | Director |
| Ms Julie Feltwell | England | 56 years | Jun 2015 | - | Director |
P&L
June 2024turnover
492.7k
+14%
operating profit
-56.6k
0%
gross margin
30.8%
-14.21%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024net assets
153.2k
-0.24%
total assets
188.4k
-0.4%
cash
105.2k
-0.39%
net assets
Total assets minus all liabilities
buffaload agriculture limited company details
company number
09627543
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
June 2015
age
10
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
willow farm pymoor common, little downham, ely, CB6 2WA
Bank
-
Legal Advisor
-
buffaload agriculture 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 buffaload agriculture limited.
buffaload 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 BUFFALOAD AGRICULTURE LIMITED. This can take several minutes, an email will notify you when this has completed.
buffaload agriculture limited Companies House Filings - See Documents
| date | description | view/download |
|---|
