Pomanda estimates the enterprise value of INECTO FARMING LIMITED at £291k based on a Turnover of £623.8k and 0.47x industry multiple (adjusted for size and gross margin).
inecto farming limitedEstimated Valuation
£80.9k
Pomanda estimates the enterprise value of INECTO FARMING LIMITED at £80.9k based on an EBITDA of £27.4k and a 2.95x industry multiple (adjusted for size and gross margin).
inecto farming limitedEstimated Valuation
£1.9m
Pomanda estimates the enterprise value of INECTO FARMING LIMITED at £1.9m based on Net Assets of £1.4m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Inecto Farming LimitedOverview
Inecto Farming Limited is a live company located in london, SW10 9JR with a Companies House number of 11025581. It operates in the mixed farming sector, SIC Code 01500. Founded in October 2017, it's largest shareholder is
sarah juliet phipps
with a 100% stake. Inecto Farming Limited is a young,
small sized company, Pomanda has estimated its turnover at
£623.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Inecto Farming Limited a 3 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 Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £623.8k, make it smaller than the average company (£1m)
£623.8k - Inecto Farming Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 138%, show it is growing at a faster rate (10.2%)
138% - Inecto Farming Limited
10.2% - Industry AVG
Production
with a gross margin of 19.3%, this company has a higher cost of product (37.1%)
19.3% - Inecto Farming Limited
37.1% - Industry AVG
Profitability
an operating margin of 4.4% make it less profitable than the average company (6.6%)
4.4% - Inecto Farming Limited
6.6% - Industry AVG
Employees
with 3 employees, this is below the industry average (15)
3 - Inecto Farming Limited
15 - Industry AVG
Pay Structure
on an average salary of £28k, the company has an equivalent pay structure (£28k)
£28k - Inecto Farming Limited
£28k - Industry AVG
Efficiency
resulting in sales per employee of £207.9k, this is more efficient (£107k)
£207.9k - Inecto Farming Limited
£107k - Industry AVG
Debtor Days
it gets paid by customers after 68 days, this is later than average (21 days)
68 days - Inecto Farming Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 29 days, this is quicker than average (42 days)
29 days - Inecto Farming Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Inecto Farming Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Inecto Farming Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.9%, this is a lower level of debt than the average (42.3%)
2.9% - Inecto Farming Limited
42.3% - Industry AVG
INECTO FARMING LIMITED financials
EXPORT
Inecto Farming Limited's latest turnover from October 2023 is estimated at £623.8 thousand and the company has net assets of £1.4 million. According to their latest financial statements, we estimate that Inecto Farming Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Turnover
623,847
444,194
59,582
46,533
62,627
712,980
Other Income Or Grants
Cost Of Sales
503,773
349,196
46,491
37,349
49,865
566,580
Gross Profit
120,074
94,997
13,091
9,184
12,762
146,400
Admin Expenses
92,662
-1,519,092
-19,158
3,448
1,313,786
-1,460,948
Operating Profit
27,412
1,614,089
32,249
5,736
-1,301,024
1,607,348
Interest Payable
Interest Receivable
1,207
133
160
600
Pre-Tax Profit
27,412
1,615,296
32,383
5,896
-1,300,424
1,607,348
Tax
-6,853
-306,906
-6,153
-1,120
-305,396
Profit After Tax
20,559
1,308,390
26,230
4,776
-1,300,424
1,301,952
Dividends Paid
Retained Profit
20,559
1,308,390
26,230
4,776
-1,300,424
1,301,952
Employee Costs
83,958
25,176
24,203
23,729
24,626
23,240
Number Of Employees
3
1
1
1
1
1
EBITDA*
27,412
1,614,089
32,249
5,736
-1,301,024
1,607,348
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Tangible Assets
1,285,766
1,285,766
1,285,766
1,285,766
1,285,766
1,435,766
Intangible Assets
Investments & Other
142,789
144,674
Debtors (Due After 1 year)
Total Fixed Assets
1,285,766
1,285,766
1,285,766
1,428,555
1,430,440
1,435,766
Stock & work in progress
Trade Debtors
116,374
130,035
167,912
Group Debtors
Misc Debtors
1,693
1,693
1,693
Cash
107,284
159,614
160,009
misc current assets
total current assets
116,374
130,035
108,977
161,307
161,702
167,912
total assets
1,402,140
1,415,801
1,394,743
1,589,862
1,592,142
1,603,678
Bank overdraft
Bank loan
Trade Creditors
40,657
74,877
301,726
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
76,442
297,791
304,847
total current liabilities
40,657
74,877
76,442
297,791
304,847
301,726
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
40,657
74,877
76,442
297,791
304,847
301,726
net assets
1,361,483
1,340,924
1,318,301
1,292,071
1,287,295
1,301,952
total shareholders funds
1,361,483
1,340,924
1,318,301
1,292,071
1,287,295
1,301,952
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Operating Activities
Operating Profit
27,412
1,614,089
32,249
5,736
-1,301,024
1,607,348
Depreciation
Amortisation
Tax
-6,853
-306,906
-6,153
-1,120
-305,396
Stock
Debtors
-13,661
128,342
-166,219
167,912
Creditors
-34,220
74,877
-301,726
301,726
Accruals and Deferred Income
-76,442
-221,349
-7,056
304,847
Deferred Taxes & Provisions
Cash flow from operations
1,177,276
-195,253
-2,440
-1,131,684
1,435,766
Investing Activities
capital expenditure
150,000
-1,435,766
Change in Investments
-142,789
-1,885
144,674
cash flow from investments
142,789
1,885
5,326
-1,435,766
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
-1,285,767
1,285,767
interest
1,207
133
160
600
cash flow from financing
-1,284,560
133
160
1,286,367
cash and cash equivalents
cash
-107,284
-52,330
-395
160,009
overdraft
change in cash
-107,284
-52,330
-395
160,009
inecto farming 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 inecto farming limited. Get real-time insights into inecto farming limited's credit score, group structure and payment trends.
Perform a competitor analysis for inecto farming limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in SW10 area or any other competitors across 12 key performance metrics.
inecto farming limited Ownership
INECTO FARMING LIMITED group structure
Inecto Farming Limited has no subsidiary companies.
Ultimate parent company
INECTO FARMING LIMITED
11025581
INECTO FARMING LIMITED Shareholders
The sole shareholder of Inecto Farming Limited is Sarah Juliet Phipps.
sarah juliet phipps
100%
inecto farming limited directors
Inecto Farming Limited currently has 1 director, Ms Sarah Phipps serving since Oct 2017.
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 inecto farming limited.
inecto farming 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 INECTO FARMING LIMITED. This can take several minutes, an email will notify you when this has completed.
inecto farming limitedCompanies House Filings - See Documents
