model farm limited
model farm limited Company Information
Company Number
13068619
Next Accounts
Sep 2025
Shareholders
david parker
Group Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
the unstables model farm, shirburn, watlington, oxfordshire, OX49 5DX
Website
-model farm limited Estimated Valuation
Pomanda estimates the enterprise value of MODEL FARM LIMITED at £2m based on a Turnover of £607.4k and 3.31x industry multiple (adjusted for size and gross margin).
model farm limited Estimated Valuation
Pomanda estimates the enterprise value of MODEL FARM LIMITED at £0 based on an EBITDA of £-26 and a 6.46x industry multiple (adjusted for size and gross margin).
model farm limited Estimated Valuation
Pomanda estimates the enterprise value of MODEL FARM LIMITED at £35.7m based on Net Assets of £20.5m and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Model Farm Limited Overview
Model Farm Limited is a live company located in watlington, OX49 5DX with a Companies House number of 13068619. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 2020, it's largest shareholder is david parker with a 100% stake. Model Farm Limited is a young, small sized company, Pomanda has estimated its turnover at £607.4k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Model Farm Limited Health Check
Pomanda's financial health check has awarded Model Farm Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 3 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
3 Weak
Size
annual sales of £607.4k, make it smaller than the average company (£1.1m)
- Model Farm Limited
£1.1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Model Farm Limited
- - Industry AVG
Production
with a gross margin of 70.8%, this company has a comparable cost of product (70.8%)
- Model Farm Limited
70.8% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (21.7%)
- Model Farm Limited
21.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (4)
3 - Model Farm Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
- Model Farm Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £202.5k, this is equally as efficient (£202.5k)
- Model Farm Limited
£202.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Model Farm Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Model Farm Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Model Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Model Farm Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Model Farm Limited
- - Industry AVG
MODEL FARM LIMITED financials
Model Farm Limited's latest turnover from December 2023 is estimated at £607.4 thousand and the company has net assets of £20.5 million. According to their latest financial statements, Model Farm Limited has 3 employees and maintains cash reserves of £486 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| 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 | 3 | 3 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Tangible Assets | |||
| Intangible Assets | |||
| Investments & Other | 20,471,453 | 20,471,453 | 20,471,453 |
| Debtors (Due After 1 year) | |||
| Total Fixed Assets | 20,471,453 | 20,471,453 | 20,471,453 |
| Stock & work in progress | |||
| Trade Debtors | |||
| Group Debtors | |||
| Misc Debtors | |||
| Cash | 486 | 505 | 500 |
| misc current assets | |||
| total current assets | 486 | 505 | 500 |
| total assets | 20,471,939 | 20,471,958 | 20,471,953 |
| Bank overdraft | |||
| Bank loan | |||
| Trade Creditors | |||
| Group/Directors Accounts | |||
| other short term finances | |||
| hp & lease commitments | |||
| other current liabilities | 19 | 95 | |
| total current liabilities | 19 | 95 | |
| loans | |||
| hp & lease commitments | |||
| Accruals and Deferred Income | |||
| other liabilities | |||
| provisions | |||
| total long term liabilities | |||
| total liabilities | 19 | 95 | |
| net assets | 20,471,939 | 20,471,939 | 20,471,858 |
| total shareholders funds | 20,471,939 | 20,471,939 | 20,471,858 |
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | |||
| Amortisation | |||
| Tax | |||
| Stock | |||
| Debtors | |||
| Creditors | |||
| Accruals and Deferred Income | -19 | -76 | 95 |
| Deferred Taxes & Provisions | |||
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | 20,471,453 | ||
| 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 | |||
| share issue | |||
| interest | |||
| cash flow from financing | |||
| cash and cash equivalents | |||
| cash | -19 | 5 | 500 |
| overdraft | |||
| change in cash | -19 | 5 | 500 |
model farm limited Credit Report and Business Information
Model Farm Limited Competitor Analysis
Perform a competitor analysis for model farm limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in OX49 area or any other competitors across 12 key performance metrics.
model farm limited Ownership
MODEL FARM LIMITED group structure
Model Farm Limited has 1 subsidiary company.
model farm limited directors
Model Farm Limited currently has 3 directors. The longest serving directors include The Hon David Parker (Dec 2020) and Mrs Lynne Parker (Dec 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| The Hon David Parker | England | 80 years | Dec 2020 | - | Director |
| Mrs Lynne Parker | England | 75 years | Dec 2020 | - | Director |
| Jess Dax | United Kingdom | 47 years | Dec 2020 | - | Director |
P&L
December 2023turnover
607.4k
+8%
operating profit
-26
0%
gross margin
70.9%
+0.26%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
20.5m
0%
total assets
20.5m
0%
cash
486
-0.04%
net assets
Total assets minus all liabilities
Similar Companies
model farm limited company details
company number
13068619
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
December 2020
age
5
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
gylden hyll holdings limited (August 2023)
accountant
OAKLEYS PROFESSIONAL LIMITED
auditor
-
address
the unstables model farm, shirburn, watlington, oxfordshire, OX49 5DX
Bank
-
Legal Advisor
-
model farm limited 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 model farm limited.
model farm 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 MODEL FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
model farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
