Gog's Little Acre Ltd

POWER SEARCH PRICING

SOLUTIONS

gog's little acre ltd Company Information

Company Number

10132827

Next Accounts

68 days late

Directors

Bonamy Grimes

Juliet Grimes

Shareholders

bonamy grimes

juliet rose grimes

Group Structure

View All

Industry

Growing of cereals (except rice), leguminous crops and oil seeds

Registered Address

eldo house kempson way, bury st edmunds, suffolk, IP32 7AR

Website

gog's little acre ltd Estimated Valuation

£771.3k

Pomanda estimates the enterprise value of GOG'S LITTLE ACRE LTD at £771.3k based on a Turnover of £1.5m and 0.51x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Gog's Little Acre Ltd is a live company located in suffolk, IP32 7AR with a Companies House number of 10132827. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in April 2016, it's largest shareholder is bonamy grimes with a 50% stake. Gog's Little Acre Ltd is a young, small sized company, Pomanda has estimated its turnover at £1.5m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Gog'S Little Acre Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

7 Weak

Size

annual sales of £1.5m, make it smaller than the average company (£4.3m)

Growth

3 year (CAGR) sales growth of 40%, show it is growing at a faster rate (6.3%)

EXPORT

Gog'S Little Acre Ltd's latest turnover from March 2023 is estimated at £1.5 million and the company has net assets of £261.6 thousand. According to their latest financial statements, Gog'S Little Acre Ltd has 6 employees and maintains cash reserves of £182.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017
Turnover	1,503,442	795,400	971,136	548,201	414,804	566,934	218,075
Other Income Or Grants
Cost Of Sales	1,045,462	556,404	702,643	393,879	285,996	398,053	150,953
Gross Profit	457,979	238,996	268,492	154,322	128,808	168,882	67,122
Admin Expenses	436,216	152,121	149,078	165,158	108,145	69,871	81,596
Operating Profit	21,763	86,875	119,414	-10,836	20,663	99,011	-14,474
Interest Payable
Interest Receivable	4,744	705	96	52	516	205	4
Pre-Tax Profit	26,507	87,580	119,510	-10,784	21,179	99,216	-14,470
Tax	-5,036	-16,640	-22,707		-4,024	-18,851
Profit After Tax	21,471	70,940	96,803	-10,784	17,155	80,365	-14,470
Dividends Paid
Retained Profit	21,471	70,940	96,803	-10,784	17,155	80,365	-14,470
Employee Costs	210,165	163,619	127,406	91,312	90,416	87,374	84,288
Number Of Employees	6	5	4	3	3	3	3
EBITDA*	60,584	131,042	144,536	-1,363	26,262	99,154	-14,474

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017
Tangible Assets	897,635	885,893	740,071	121,804	31,542	1,151
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	897,635	885,893	740,071	121,804	31,542	1,151
Stock & work in progress	581,134	525,555	368,705	382,865	297,079	240,116	116,851
Trade Debtors	178,234	75,001	177,436	75,740	61,587	119,777
Group Debtors
Misc Debtors	62,581	57,176	35,140	60,907	130,176	63,670	18,699
Cash	182,393	40,854	147,182	44,754	58,879	78,700	3,481
misc current assets
total current assets	1,004,342	698,586	728,463	564,266	547,721	502,263	139,031
total assets	1,901,977	1,584,479	1,468,534	686,070	579,263	503,414	139,031
Bank overdraft
Bank loan
Trade Creditors	222,894	26,818	303	21,073	354	9,682	12,523
Group/Directors Accounts					389,880	139,880
other short term finances
hp & lease commitments
other current liabilities	414,786	477,152	459,162	589,035	103,714	287,837	140,858
total current liabilities	637,680	503,970	459,465	610,108	493,948	437,399	153,381
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities	940,380	840,380	839,880
provisions	62,317			3,576	2,145
total long term liabilities	1,002,697	840,380	839,880	3,576	2,145
total liabilities	1,640,377	1,344,350	1,299,345	613,684	496,093	437,399	153,381
net assets	261,600	240,129	169,189	72,386	83,170	66,015	-14,350
total shareholders funds	261,600	240,129	169,189	72,386	83,170	66,015	-14,350

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017
Operating Activities
Operating Profit	21,763	86,875	119,414	-10,836	20,663	99,011	-14,474
Depreciation	38,821	44,167	25,122	9,473	5,599	143
Amortisation
Tax	-5,036	-16,640	-22,707		-4,024	-18,851
Stock	55,579	156,850	-14,160	85,786	56,963	123,265	116,851
Debtors	108,638	-80,399	75,929	-55,116	8,316	164,748	18,699
Creditors	196,076	26,515	-20,770	20,719	-9,328	-2,841	12,523
Accruals and Deferred Income	-62,366	17,990	-129,873	485,321	-184,123	146,979	140,858
Deferred Taxes & Provisions	62,317		-3,576	1,431	2,145
Cash flow from operations	87,358	82,456	-94,159	475,438	-234,347	-63,572	3,357
Investing Activities
capital expenditure	-50,563	-189,989	-643,389	-99,735	-35,990	-1,294
Change in Investments
cash flow from investments	-50,563	-189,989	-643,389	-99,735	-35,990	-1,294
Financing Activities
Bank loans
Group/Directors Accounts				-389,880	250,000	139,880
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	100,000	500	839,880
share issue							120
interest	4,744	705	96	52	516	205	4
cash flow from financing	104,744	1,205	839,976	-389,828	250,516	140,085	124
cash and cash equivalents
cash	141,539	-106,328	102,428	-14,125	-19,821	75,219	3,481
overdraft
change in cash	141,539	-106,328	102,428	-14,125	-19,821	75,219	3,481

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for gog's little acre ltd. Get real-time insights into gog's little acre ltd's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for gog's little acre ltd by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in IP32 area or any other competitors across 12 key performance metrics.

GOG'S LITTLE ACRE LTD group structure

Gog'S Little Acre Ltd has no subsidiary companies.

Ultimate parent company

GOG'S LITTLE ACRE LTD

10132827

GOG'S LITTLE ACRE LTD Shareholders

bonamy grimes	50%
juliet rose grimes	50%

Gog'S Little Acre Ltd currently has 2 directors. The longest serving directors include Mr Bonamy Grimes (Apr 2016) and Mrs Juliet Grimes (Apr 2016).

officer	country	age	start	end	role
Mr Bonamy Grimes	United Kingdom	53 years	Apr 2016	-	Director
Mrs Juliet Grimes	England	53 years	Apr 2016	-	Director

P&L

March 2023

turnover

1.5m

+89%

operating profit

21.8k

gross margin

30.5%

+1.38%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

261.6k

+0.09%

total assets

1.9m

+0.2%

cash

182.4k

+3.46%

net assets

Total assets minus all liabilities

Similar Companies

f.w.barker(farms)limited

e.halsall & sons limited

3.5

bottisham farming limited

4.5

g.f. cole and son limited

3.5

d & m sharp (farming) limited

4.5

company number

10132827

Type

Private limited with Share Capital

industry

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

incorporation date

April 2016

ultimate parent company

None

previous names

N/A

address

eldo house kempson way, bury st edmunds, suffolk, IP32 7AR

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 gog's little acre ltd.

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 GOG'S LITTLE ACRE LTD. This can take several minutes, an email will notify you when this has completed.

gog's little acre ltd Company Information

gog's little acre ltd Estimated Valuation

gog's little acre ltd Estimated Valuation

gog's little acre ltd Estimated Valuation

Gog's Little Acre Ltd Overview

Gog's Little Acre Ltd Health Check

GOG'S LITTLE ACRE LTD financials

gog's little acre ltd Credit Report and Business Information

Gog's Little Acre Ltd Competitor Analysis

gog's little acre ltd Ownership

gog's little acre ltd directors

gog's little acre ltd company details

gog's little acre ltd Charges & Mortgages

gog's little acre ltd Capital Raised & Share Issues BETA

gog's little acre ltd Companies House Filings - See Documents