s&m farming ltd
s&m farming ltd Company Information
Company Number
11565020
Website
www.sandmengineering.co.ukRegistered Address
westfield farm stert, devizes, SN10 3JQ
Industry
Mixed farming
Telephone
01833627207
Next Accounts Due
June 2025
Group Structure
View All
Shareholders
emma louise prytherch 50%
simon patrick drewett 50%
s&m farming ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M FARMING LTD at £79.2k based on a Turnover of £195.9k and 0.4x industry multiple (adjusted for size and gross margin).
s&m farming ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M FARMING LTD at £0 based on an EBITDA of £-15.2k and a 3.24x industry multiple (adjusted for size and gross margin).
s&m farming ltd Estimated Valuation
Pomanda estimates the enterprise value of S&M FARMING LTD at £0 based on Net Assets of £-35.6k and 1.48x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
S&m Farming Ltd Overview
S&m Farming Ltd is a live company located in devizes, SN10 3JQ with a Companies House number of 11565020. It operates in the mixed farming sector, SIC Code 01500. Founded in September 2018, it's largest shareholder is emma louise prytherch with a 50% stake. S&m Farming Ltd is a young, micro sized company, Pomanda has estimated its turnover at £195.9k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
S&m Farming Ltd Health Check
Pomanda's financial health check has awarded S&M Farming Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £195.9k, make it smaller than the average company (£1.3m)
- S&m Farming Ltd
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 46%, show it is growing at a faster rate (8.4%)
- S&m Farming Ltd
8.4% - Industry AVG
Production
with a gross margin of 19.3%, this company has a higher cost of product (35.4%)
- S&m Farming Ltd
35.4% - Industry AVG
Profitability
an operating margin of -7.8% make it less profitable than the average company (6.9%)
- S&m Farming Ltd
6.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - S&m Farming Ltd
18 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£27k)
- S&m Farming Ltd
£27k - Industry AVG
Efficiency
resulting in sales per employee of £98k, this is equally as efficient (£108.2k)
- S&m Farming Ltd
£108.2k - Industry AVG
Debtor Days
it gets paid by customers after 20 days, this is near the average (21 days)
- S&m Farming Ltd
21 days - Industry AVG
Creditor Days
its suppliers are paid after 315 days, this is slower than average (48 days)
- S&m Farming Ltd
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- S&m Farming Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - S&m Farming Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 135%, this is a higher level of debt than the average (41.3%)
135% - S&m Farming Ltd
41.3% - Industry AVG
S&M FARMING LTD financials
S&M Farming Ltd's latest turnover from September 2023 is estimated at £195.9 thousand and the company has net assets of -£35.6 thousand. According to their latest financial statements, S&M Farming Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | |
|---|---|---|---|---|---|
| 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 | 2 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 88,997 | 104,539 | 37,730 | 3,659 | 4,443 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 88,997 | 104,539 | 37,730 | 3,659 | 4,443 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 11,155 | 18,012 | 18,304 | 7,709 | 4,222 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,505 | 1,575 | 348 | 325 | 100 |
| Cash | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 12,660 | 19,587 | 18,652 | 8,034 | 4,322 |
| total assets | 101,657 | 124,126 | 56,382 | 11,693 | 8,765 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 136,834 | 126,550 | 49,416 | 9,036 | 8,606 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 136,834 | 126,550 | 49,416 | 9,036 | 8,606 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 382 | 397 | 897 | 660 | 660 |
| other liabilities | 0 | 17,544 | 6,546 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 844 |
| total long term liabilities | 382 | 17,941 | 7,443 | 660 | 1,504 |
| total liabilities | 137,216 | 144,491 | 56,859 | 9,696 | 10,110 |
| net assets | -35,559 | -20,365 | -477 | 1,997 | -1,345 |
| total shareholders funds | -35,559 | -20,365 | -477 | 1,997 | -1,345 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 783 | ||||
| Amortisation | 0 | ||||
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | -6,927 | 935 | 10,618 | 3,712 | 4,322 |
| Creditors | 10,284 | 77,134 | 40,380 | 430 | 8,606 |
| Accruals and Deferred Income | -15 | -500 | 237 | 0 | 660 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | -844 | 844 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -17,544 | 10,998 | 6,546 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 |
s&m farming ltd Credit Report and Business Information
S&m Farming Ltd Competitor Analysis
Perform a competitor analysis for s&m farming ltd by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in SN10 area or any other competitors across 12 key performance metrics.
s&m farming ltd Ownership
S&M FARMING LTD group structure
S&M Farming Ltd has no subsidiary companies.
Ultimate parent company
S&M FARMING LTD
11565020
s&m farming ltd directors
S&M Farming Ltd currently has 2 directors. The longest serving directors include Ms Emma Prytherch (Sep 2018) and Mr Simon Drewett (Sep 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Emma Prytherch | 49 years | Sep 2018 | - | Director | |
| Mr Simon Drewett | England | 56 years | Sep 2018 | - | Director |
P&L
September 2023turnover
195.9k
-5%
operating profit
-15.2k
0%
gross margin
19.3%
-5.79%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
-35.6k
+0.75%
total assets
101.7k
-0.18%
cash
0
0%
net assets
Total assets minus all liabilities
s&m farming ltd company details
company number
11565020
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
September 2018
age
6
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
westfield farm stert, devizes, SN10 3JQ
Bank
-
Legal Advisor
-
s&m farming ltd 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 s&m farming ltd.
s&m farming ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
