Pomanda estimates the enterprise value of SOUTHERN CROPS LIMITED at £1.9m based on a Turnover of £6.7m and 0.29x industry multiple (adjusted for size and gross margin).
southern crops limitedEstimated Valuation
£2.8m
Pomanda estimates the enterprise value of SOUTHERN CROPS LIMITED at £2.8m based on an EBITDA of £772.4k and a 3.68x industry multiple (adjusted for size and gross margin).
southern crops limitedEstimated Valuation
£1.3m
Pomanda estimates the enterprise value of SOUTHERN CROPS LIMITED at £1.3m based on Net Assets of £663.8k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Southern Crops LimitedOverview
Southern Crops Limited is a live company located in london, W1G 0PW with a Companies House number of 13131326. It operates in the wholesale of fruit and vegetables sector, SIC Code 46310. Founded in January 2021, it's largest shareholder is
terradace holdings limited
with a 70% stake. Southern Crops Limited is a startup,
mid sized company, Pomanda has estimated its turnover at
£6.7m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Southern Crops Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
4 Strong
3 Regular
3 Weak
Size
annual sales of £6.7m, make it smaller than the average company (£22.4m)
£6.7m - Southern Crops Limited
£22.4m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Southern Crops Limited
- - Industry AVG
Production
with a gross margin of 11.7%, this company has a comparable cost of product (11.7%)
11.7% - Southern Crops Limited
11.7% - Industry AVG
Profitability
an operating margin of 11.5% make it more profitable than the average company (2.4%)
11.5% - Southern Crops Limited
2.4% - Industry AVG
Employees
with 4 employees, this is below the industry average (46)
4 - Southern Crops Limited
46 - Industry AVG
Pay Structure
on an average salary of £35.4k, the company has an equivalent pay structure (£35.4k)
£35.4k - Southern Crops Limited
£35.4k - Industry AVG
Efficiency
resulting in sales per employee of £1.7m, this is more efficient (£467.3k)
£1.7m - Southern Crops Limited
£467.3k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (36 days)
53 days - Southern Crops Limited
36 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is close to average (33 days)
36 days - Southern Crops Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Southern Crops Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 30 weeks, this is more cash available to meet short term requirements (12 weeks)
30 weeks - Southern Crops Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53.5%, this is a lower level of debt than the average (63%)
53.5% - Southern Crops Limited
63% - Industry AVG
SOUTHERN CROPS LIMITED financials
EXPORT
Southern Crops Limited's latest turnover from April 2023 is estimated at £6.7 million and the company has net assets of £663.8 thousand. According to their latest financial statements, Southern Crops Limited has 4 employees and maintains cash reserves of £452.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2023
Apr 2022
Jul 2021
Turnover
6,690,690
2,600,816
763,844
Other Income Or Grants
Cost Of Sales
5,909,815
2,296,626
671,387
Gross Profit
780,874
304,190
92,457
Admin Expenses
8,494
216,041
92,457
Operating Profit
772,380
88,149
Interest Payable
Interest Receivable
15,990
1,125
Pre-Tax Profit
788,371
89,274
Tax
-197,093
-16,962
Profit After Tax
591,278
72,312
Dividends Paid
Retained Profit
591,278
72,312
Employee Costs
141,469
132,762
64,108
Number Of Employees
4
4
2
EBITDA*
772,380
88,149
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2023
Apr 2022
Jul 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
973,637
184,253
Group Debtors
Misc Debtors
166
100
100
Cash
452,362
300,129
misc current assets
total current assets
1,426,165
484,482
100
total assets
1,426,165
484,482
100
Bank overdraft
Bank loan
Trade Creditors
595,111
395,024
Group/Directors Accounts
7,170
84
other short term finances
hp & lease commitments
other current liabilities
160,128
16,962
total current liabilities
762,409
412,070
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
762,409
412,070
net assets
663,756
72,412
100
total shareholders funds
663,756
72,412
100
Apr 2023
Apr 2022
Jul 2021
Operating Activities
Operating Profit
772,380
88,149
Depreciation
Amortisation
Tax
-197,093
-16,962
Stock
Debtors
789,450
184,253
100
Creditors
200,087
395,024
Accruals and Deferred Income
143,166
16,962
Deferred Taxes & Provisions
Cash flow from operations
129,090
298,920
-100
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
7,086
84
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
66
100
interest
15,990
1,125
cash flow from financing
23,142
1,209
100
cash and cash equivalents
cash
152,233
300,129
overdraft
change in cash
152,233
300,129
southern crops 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 southern crops limited. Get real-time insights into southern crops limited's credit score, group structure and payment trends.
Perform a competitor analysis for southern crops limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in W1G area or any other competitors across 12 key performance metrics.
southern crops limited Ownership
SOUTHERN CROPS LIMITED group structure
Southern Crops Limited has no subsidiary companies.
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 found 1 charges/mortgages relating to southern crops limited. Currently there are 1 open charges and 0 have been satisfied in the past.
southern crops 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 SOUTHERN CROPS LIMITED. This can take several minutes, an email will notify you when this has completed.
southern crops limitedCompanies House Filings - See Documents
