Pomanda estimates the enterprise value of CROP-ENGLAND LTD at £54.2k based on a Turnover of £140.4k and 0.39x industry multiple (adjusted for size and gross margin).
crop-england ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of CROP-ENGLAND LTD at £0 based on an EBITDA of £-19.6k and a 2.89x industry multiple (adjusted for size and gross margin).
crop-england ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of CROP-ENGLAND LTD at £0 based on Net Assets of £-22.3k and 1.56x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Crop-england LtdOverview
Crop-england Ltd is a live company located in grantham, NG32 3QD with a Companies House number of 12322745. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in November 2019, it's largest shareholder is
michael henry lamyman
with a 100% stake. Crop-england Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£140.4k with
declining
growth in recent years.
Pomanda's financial health check has awarded Crop-England Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 9 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
9 Weak
Size
annual sales of £140.4k, make it smaller than the average company (£20.4m)
£140.4k - Crop-england Ltd
£20.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (6%)
-27% - Crop-england Ltd
6% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
26.9% - Crop-england Ltd
26.9% - Industry AVG
Profitability
an operating margin of -14% make it less profitable than the average company (6.1%)
-14% - Crop-england Ltd
6.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (90)
1 - Crop-england Ltd
90 - Industry AVG
Pay Structure
on an average salary of £43.3k, the company has an equivalent pay structure (£43.3k)
£43.3k - Crop-england Ltd
£43.3k - Industry AVG
Efficiency
resulting in sales per employee of £140.4k, this is less efficient (£276.4k)
£140.4k - Crop-england Ltd
£276.4k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (40 days)
2 days - Crop-england Ltd
40 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (29 days)
0 days - Crop-england Ltd
29 days - Industry AVG
Stock Days
it holds stock equivalent to 536 days, this is more than average (88 days)
536 days - Crop-england Ltd
88 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (12 weeks)
0 weeks - Crop-england Ltd
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 114.2%, this is a higher level of debt than the average (67.1%)
114.2% - Crop-england Ltd
67.1% - Industry AVG
CROP-ENGLAND LTD financials
EXPORT
Crop-England Ltd's latest turnover from November 2024 is estimated at £140.4 thousand and the company has net assets of -£22.3 thousand. According to their latest financial statements, Crop-England Ltd has 1 employee and maintains cash reserves of £2.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Turnover
140,427
210,527
190,053
358,778
453,486
Other Income Or Grants
Cost Of Sales
102,596
149,274
148,868
254,760
331,121
Gross Profit
37,830
61,254
41,185
104,018
122,365
Admin Expenses
57,441
-952,279
94,134
565,751
371,436
Operating Profit
-19,611
1,013,533
-52,949
-461,733
-249,071
Interest Payable
Interest Receivable
141
411
373
11
5
Pre-Tax Profit
-19,470
1,013,944
-52,576
-461,722
-249,066
Tax
-253,486
Profit After Tax
-19,470
760,458
-52,576
-461,722
-249,066
Dividends Paid
Retained Profit
-19,470
760,458
-52,576
-461,722
-249,066
Employee Costs
43,322
93,213
74,337
76,756
78,301
Number Of Employees
1
2
2
2
2
EBITDA*
-19,611
1,013,533
-52,949
-461,733
-249,071
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
150,850
165,000
170,500
171,000
62,644
Trade Debtors
1,062
1,062
400
Group Debtors
Misc Debtors
2,856
4,672
5,238
963
1,193
Cash
2,639
2,983
12,692
12,197
9,218
misc current assets
total current assets
157,407
173,717
188,830
184,160
73,055
total assets
157,407
173,717
188,830
184,160
73,055
Bank overdraft
Bank loan
Trade Creditors
47
424
49
21,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
179,636
176,099
5,584
5,053
322,021
total current liabilities
179,683
176,523
5,633
26,053
322,021
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
946,461
868,795
provisions
total long term liabilities
946,461
868,795
total liabilities
179,683
176,523
952,094
894,848
322,021
net assets
-22,276
-2,806
-763,264
-710,688
-248,966
total shareholders funds
-22,276
-2,806
-763,264
-710,688
-248,966
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Operating Activities
Operating Profit
-19,611
1,013,533
-52,949
-461,733
-249,071
Depreciation
Amortisation
Tax
-253,486
Stock
-14,150
-5,500
-500
108,356
62,644
Debtors
-1,816
96
4,675
-230
1,193
Creditors
-377
375
-20,951
21,000
Accruals and Deferred Income
3,537
170,515
531
-316,968
322,021
Deferred Taxes & Provisions
Cash flow from operations
-485
936,341
-77,544
-865,827
9,113
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-946,461
77,666
868,795
share issue
100
interest
141
411
373
11
5
cash flow from financing
141
-946,050
78,039
868,806
105
cash and cash equivalents
cash
-344
-9,709
495
2,979
9,218
overdraft
change in cash
-344
-9,709
495
2,979
9,218
crop-england ltd 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 crop-england ltd. Get real-time insights into crop-england ltd's credit score, group structure and payment trends.
Perform a competitor analysis for crop-england ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in NG32 area or any other competitors across 12 key performance metrics.
crop-england ltd Ownership
CROP-ENGLAND LTD group structure
Crop-England Ltd has no subsidiary companies.
Ultimate parent company
CROP-ENGLAND LTD
12322745
CROP-ENGLAND LTD Shareholders
The sole shareholder of Crop-England Ltd is Michael Henry Lamyman.
michael henry lamyman
100%
crop-england ltd directors
Crop-England Ltd currently has 1 director, Mr Michael Lamyman serving since Nov 2019.
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 crop-england ltd.
crop-england ltd 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 CROP-ENGLAND LTD. This can take several minutes, an email will notify you when this has completed.
crop-england ltdCompanies House Filings - See Documents
