Pomanda estimates the enterprise value of MANOR FARM (LEICESTER) LIMITED at £307.5k based on a Turnover of £630.3k and 0.49x industry multiple (adjusted for size and gross margin).
manor farm (leicester) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MANOR FARM (LEICESTER) LIMITED at £0 based on an EBITDA of £-4.2k and a 3.72x industry multiple (adjusted for size and gross margin).
manor farm (leicester) limitedEstimated Valuation
£572k
Pomanda estimates the enterprise value of MANOR FARM (LEICESTER) LIMITED at £572k based on Net Assets of £412.7k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Manor Farm (leicester) LimitedOverview
Manor Farm (leicester) Limited is a live company located in leicester, LE19 1WP with a Companies House number of 12261785. It operates in the development of building projects sector, SIC Code 41100. Founded in October 2019, it's largest shareholder is
caroline frances jane jackson & robert palmer
with a 26.7% stake. Manor Farm (leicester) Limited is a young,
small sized company, Pomanda has estimated its turnover at
£630.3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Manor Farm (Leicester) Limited a 2 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
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £630.3k, make it smaller than the average company (£2.3m)
£630.3k - Manor Farm (leicester) Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 64%, show it is growing at a faster rate (6%)
64% - Manor Farm (leicester) Limited
6% - Industry AVG
Production
with a gross margin of 26.2%, this company has a comparable cost of product (26.2%)
26.2% - Manor Farm (leicester) Limited
26.2% - Industry AVG
Profitability
an operating margin of -0.7% make it less profitable than the average company (7.5%)
-0.7% - Manor Farm (leicester) Limited
7.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
3 - Manor Farm (leicester) Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.3k, the company has an equivalent pay structure (£48.3k)
£48.3k - Manor Farm (leicester) Limited
£48.3k - Industry AVG
Efficiency
resulting in sales per employee of £210.1k, this is less efficient (£278.4k)
£210.1k - Manor Farm (leicester) Limited
£278.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Manor Farm (leicester) Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Manor Farm (leicester) Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 352 days, this is more than average (192 days)
352 days - Manor Farm (leicester) Limited
192 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (11 weeks)
1 weeks - Manor Farm (leicester) Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.1%, this is a lower level of debt than the average (73.8%)
9.1% - Manor Farm (leicester) Limited
73.8% - Industry AVG
MANOR FARM (LEICESTER) LIMITED financials
EXPORT
Manor Farm (Leicester) Limited's latest turnover from March 2024 is estimated at £630.3 thousand and the company has net assets of £412.7 thousand. According to their latest financial statements, we estimate that Manor Farm (Leicester) Limited has 3 employees and maintains cash reserves of £1.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Turnover
630,316
179,475
589,851
142,206
Other Income Or Grants
Cost Of Sales
464,956
133,044
445,394
107,443
Gross Profit
165,360
46,431
144,457
34,763
Admin Expenses
169,550
51,990
149,300
43,667
Operating Profit
-4,190
-5,559
-4,843
-8,904
Interest Payable
Interest Receivable
103
108
10
Pre-Tax Profit
-4,087
-5,451
-4,833
-8,904
Tax
Profit After Tax
-4,087
-5,451
-4,833
-8,904
Dividends Paid
Retained Profit
-4,087
-5,451
-4,833
-8,904
Employee Costs
144,828
45,947
133,359
43,272
Number Of Employees
3
1
3
1
EBITDA*
-4,190
-5,559
-4,843
-8,904
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
449,546
441,790
436,000
436,000
Trade Debtors
Group Debtors
Misc Debtors
2,718
246
41
Cash
1,558
2,383
2,699
misc current assets
total current assets
453,822
444,419
438,699
436,041
total assets
453,822
444,419
438,699
436,041
Bank overdraft
Bank loan
Trade Creditors
708
245
Group/Directors Accounts
37,547
23,379
13,236
other short term finances
hp & lease commitments
other current liabilities
3,550
3,520
3,200
8,700
total current liabilities
41,097
27,607
16,436
8,945
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
41,097
27,607
16,436
8,945
net assets
412,725
416,812
422,263
427,096
total shareholders funds
412,725
416,812
422,263
427,096
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Activities
Operating Profit
-4,190
-5,559
-4,843
-8,904
Depreciation
Amortisation
Tax
Stock
7,756
5,790
436,000
Debtors
2,472
246
-41
41
Creditors
-708
708
-245
245
Accruals and Deferred Income
30
320
-5,500
8,700
Deferred Taxes & Provisions
Cash flow from operations
-15,096
-10,567
-10,547
-436,000
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
14,168
10,143
13,236
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
436,000
interest
103
108
10
cash flow from financing
14,271
10,251
13,246
436,000
cash and cash equivalents
cash
-825
-316
2,699
overdraft
change in cash
-825
-316
2,699
manor farm (leicester) 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 manor farm (leicester) limited. Get real-time insights into manor farm (leicester) limited's credit score, group structure and payment trends.
Perform a competitor analysis for manor farm (leicester) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in LE19 area or any other competitors across 12 key performance metrics.
manor farm (leicester) limited Ownership
MANOR FARM (LEICESTER) LIMITED group structure
Manor Farm (Leicester) Limited has no subsidiary companies.
Ultimate parent company
MANOR FARM (LEICESTER) LIMITED
12261785
MANOR FARM (LEICESTER) LIMITED Shareholders
The largest shareholders in Manor Farm (Leicester) Limited include Caroline Frances Jane Jackson & Robert Palmer and Kate Kenlock.
caroline frances jane jackson & robert palmer
26.67%
kate kenlock
24.33%
valerie ann jinks
14%
rupert kenlock
8.33%
giles frederick chapman
5.56%
henry brian chapman
5.56%
arabella smiley
5.56%
caroline frances jane jackson
5%
robert palmer
5%
manor farm (leicester) limited directors
Manor Farm (Leicester) Limited currently has 7 directors.
The longest serving directors include
Mrs Valerie Jinks (Oct 2019) and
Mr Giles Chapman (Sep 2020).
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 manor farm (leicester) limited.
manor farm (leicester) 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 MANOR FARM (LEICESTER) LIMITED. This can take several minutes, an email will notify you when this has completed.
manor farm (leicester) limitedCompanies House Filings - See Documents
