dale farm limited

dale farm limited Company Information

Share DALE FARM LIMITED
Live 
MatureMegaHealthy

Company Number

NI025356

Industry

Butter and cheese production

 

Liquid milk and cream production

 
View All 

Directors

Fred Allen

Ellvena Graham

View All

Shareholders

dale farm co-operative limited

Group Structure

View All

Contact

Registered Address

dale farm house, 15 dargan road, belfast, BT3 9LS

dale farm limited Estimated Valuation

£566.5m

Pomanda estimates the enterprise value of DALE FARM LIMITED at £566.5m based on a Turnover of £546m and 1.04x industry multiple (adjusted for size and gross margin).

dale farm limited Estimated Valuation

£358.6m

Pomanda estimates the enterprise value of DALE FARM LIMITED at £358.6m based on an EBITDA of £42.9m and a 8.37x industry multiple (adjusted for size and gross margin).

dale farm limited Estimated Valuation

£262.9m

Pomanda estimates the enterprise value of DALE FARM LIMITED at £262.9m based on Net Assets of £122.6m and 2.15x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dale Farm Limited Overview

Dale Farm Limited is a live company located in belfast, BT3 9LS with a Companies House number of NI025356. It operates in the liquid milk and cream production sector, SIC Code 10511. Founded in March 1991, it's largest shareholder is dale farm co-operative limited with a 100% stake. Dale Farm Limited is a mature, mega sized company, Pomanda has estimated its turnover at £546m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dale Farm Limited Health Check

Pomanda's financial health check has awarded Dale Farm Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £546m, make it larger than the average company (£46.8m)

£546m - Dale Farm Limited

£46.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (12.4%)

6% - Dale Farm Limited

12.4% - Industry AVG

production

Production

with a gross margin of 12.7%, this company has a higher cost of product (16.8%)

12.7% - Dale Farm Limited

16.8% - Industry AVG

profitability

Profitability

an operating margin of 6.6% make it more profitable than the average company (2.3%)

6.6% - Dale Farm Limited

2.3% - Industry AVG

employees

Employees

with 690 employees, this is above the industry average (109)

690 - Dale Farm Limited

109 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.8k, the company has a higher pay structure (£36k)

£44.8k - Dale Farm Limited

£36k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £791.3k, this is more efficient (£360k)

£791.3k - Dale Farm Limited

£360k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 39 days, this is near the average (34 days)

39 days - Dale Farm Limited

34 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 13 days, this is quicker than average (33 days)

13 days - Dale Farm Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 75 days, this is more than average (29 days)

75 days - Dale Farm Limited

29 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (3 weeks)

1 weeks - Dale Farm Limited

3 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 55.3%, this is a similar level of debt than the average (59.9%)

55.3% - Dale Farm Limited

59.9% - Industry AVG

DALE FARM LIMITED financials

EXPORTms excel logo

Dale Farm Limited's latest turnover from March 2024 is £546 million and the company has net assets of £122.6 million. According to their latest financial statements, Dale Farm Limited has 690 employees and maintains cash reserves of £4.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover545,972,000626,557,000516,929,000459,005,000446,038,000446,312,000425,947,000341,422,000303,697,000320,075,000292,835,000227,713,000212,032,000191,561,000170,726,000
Other Income Or Grants000000000000000
Cost Of Sales476,656,000563,397,000460,142,000414,600,000395,323,000395,654,000381,603,000305,704,000269,981,000294,466,000265,058,000203,168,000187,530,000170,212,000149,002,000
Gross Profit69,316,00063,160,00056,787,00044,405,00050,715,00050,658,00044,344,00035,718,00033,716,00025,609,00027,777,00024,545,00024,502,00021,349,00021,724,000
Admin Expenses33,420,00030,693,00035,475,00037,678,00038,420,00037,126,00033,706,00027,475,00026,098,00023,654,00022,570,00022,819,00022,287,00019,696,00019,073,000
Operating Profit35,896,00032,467,00021,312,0006,727,00012,295,00013,532,00010,638,0008,243,0007,618,0001,955,0005,207,0001,726,0002,215,0001,653,0002,651,000
Interest Payable6,715,0004,170,0001,858,0001,755,0002,385,0002,479,0002,240,0002,110,0002,422,0002,142,0001,200,000604,000569,000516,000473,000
Interest Receivable000000000000000
Pre-Tax Profit28,001,00023,307,00019,636,0004,920,0009,724,00011,133,0008,351,0006,129,0005,273,000-64,0004,007,0001,122,0001,646,0001,137,0002,178,000
Tax-5,197,000-4,774,000-5,423,000-1,319,000-2,565,000-2,349,000-1,706,000-1,340,000-988,000-251,000-250,000-242,000-420,000-357,000-842,000
Profit After Tax22,804,00018,533,00014,213,0003,601,0007,159,0008,784,0006,645,0004,789,0004,285,000-315,0003,757,000880,0001,226,000780,0001,336,000
Dividends Paid000000000000000
Retained Profit22,804,00018,533,00014,213,0003,601,0007,159,0008,784,0006,645,0004,789,0004,285,000-315,0003,757,000880,0001,226,000780,0001,336,000
Employee Costs30,902,00032,219,00032,622,00032,601,00031,043,00027,909,00024,945,00024,840,00022,417,00020,995,00018,096,00017,452,00016,297,00015,027,00015,068,000
Number Of Employees690810889881854821804792793701657598573543554
EBITDA*42,858,00039,489,00028,236,00016,503,00019,059,00020,029,00016,643,00014,320,00013,348,0007,771,0009,880,0005,886,0006,318,0006,037,0006,984,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets96,299,00072,871,00062,770,00061,247,00066,139,00064,141,00062,065,00058,329,00057,637,00060,067,00061,641,00054,902,00043,192,00041,981,00040,561,000
Intangible Assets1,000391,000961,0001,572,0002,162,0002,782,0003,427,0004,041,0004,709,0005,402,0005,411,000350,000543,000613,000703,000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets96,300,00073,262,00063,731,00062,819,00068,301,00066,923,00065,492,00062,370,00062,346,00065,469,00067,052,00055,252,00043,735,00042,594,00041,264,000
Stock & work in progress98,994,000111,724,00081,491,00069,752,00058,766,00066,328,00058,333,00059,354,00050,182,00051,113,00053,537,00022,574,00024,789,00016,872,00011,734,000
Trade Debtors59,070,00074,262,00055,053,00053,005,00047,953,00051,271,00051,307,00043,960,00044,892,00048,136,00039,981,00032,389,00028,086,00026,935,00024,492,000
Group Debtors1,848,00011,951,0009,556,000870,0005,074,0003,331,00088,0002,081,00015,240,000142,0009,0003,00055,00022,00017,000
Misc Debtors14,072,00014,676,00015,989,0007,734,0006,869,0006,239,0005,891,0004,481,0001,265,0002,538,000910,000723,000617,000636,000498,000
Cash4,133,0006,639,00010,416,00012,619,0009,905,00010,880,0009,583,0009,319,0005,086,0001,998,0001,766,0002,951,0004,255,0002,719,0002,728,000
misc current assets000000000000000
total current assets178,117,000219,252,000172,505,000143,980,000128,567,000138,049,000125,202,000119,195,000116,665,000103,927,00096,203,00058,640,00057,802,00047,184,00039,469,000
total assets274,417,000292,514,000236,236,000206,799,000196,868,000204,972,000190,694,000181,565,000179,011,000169,396,000163,255,000113,892,000101,537,00089,778,00080,733,000
Bank overdraft65,087,000102,252,00047,216,00045,198,00048,060,00057,101,00053,810,00054,846,00049,296,00051,800,00000000
Bank loan002,242,0002,609,0002,609,0002,609,0002,642,0002,642,0002,642,0002,397,0006,359,000400,0001,294,0001,591,0001,591,000
Trade Creditors 17,835,00019,087,00018,443,00019,507,00021,190,00026,805,00022,824,00025,297,00021,544,00018,294,00036,801,00027,643,00015,337,00012,483,00012,533,000
Group/Directors Accounts31,179,00039,364,00050,952,00041,004,00022,445,00022,127,00024,053,00016,030,00024,466,00017,389,00017,734,00020,559,00035,971,00025,820,00015,969,000
other short term finances00000070,000100,00070,0002,470,00021,546,0000000
hp & lease commitments0000000015,00015,00027,00016,000256,000276,000307,000
other current liabilities11,593,0008,425,00010,674,0006,352,00011,063,0009,791,0006,801,0005,941,0006,202,0005,370,0005,426,0004,443,0004,087,0004,291,0004,157,000
total current liabilities125,694,000169,128,000129,527,000114,670,000105,367,000118,433,000110,200,000104,856,000104,235,00097,735,00087,893,00053,061,00056,945,00044,461,00034,557,000
loans14,000,00014,000,00017,185,00019,074,00021,391,00023,748,00026,266,00028,906,00031,512,00032,319,00034,923,00023,867,0009,783,00011,114,00012,839,000
hp & lease commitments000000000022,00038,00055,000305,000582,000
Accruals and Deferred Income1,780,0002,022,0002,418,0002,734,00000000000000
other liabilities000000000000000
provisions10,378,0007,605,0005,865,0003,303,0003,593,0003,115,0002,911,0002,795,0002,862,0002,918,0002,993,0002,997,0002,749,0002,840,0002,845,000
total long term liabilities26,158,00023,627,00025,468,00025,111,00024,984,00026,863,00029,177,00031,701,00034,374,00035,237,00037,938,00026,902,00012,587,00014,259,00016,266,000
total liabilities151,852,000192,755,000154,995,000139,781,000130,351,000145,296,000139,377,000136,557,000138,609,000132,972,000125,831,00079,963,00069,532,00058,720,00050,823,000
net assets122,565,00099,759,00081,241,00067,018,00066,517,00059,676,00051,317,00045,008,00040,402,00036,424,00037,424,00033,929,00032,005,00031,058,00029,910,000
total shareholders funds122,565,00099,759,00081,241,00067,018,00066,517,00059,676,00051,317,00045,008,00040,402,00036,424,00037,424,00033,929,00032,005,00031,058,00029,910,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit35,896,00032,467,00021,312,0006,727,00012,295,00013,532,00010,638,0008,243,0007,618,0001,955,0005,207,0001,726,0002,215,0001,653,0002,651,000
Depreciation6,572,0006,452,0006,313,0009,186,0006,144,0005,898,0005,391,0005,453,0005,134,0005,255,0004,540,0003,905,0003,919,0003,798,0003,679,000
Amortisation390,000570,000611,000590,000620,000599,000614,000624,000596,000561,000133,000255,000184,000586,000654,000
Tax-5,197,000-4,774,000-5,423,000-1,319,000-2,565,000-2,349,000-1,706,000-1,340,000-988,000-251,000-250,000-242,000-420,000-357,000-842,000
Stock-12,730,00030,233,00011,739,00010,986,000-7,562,0007,995,000-1,021,0009,172,000-931,000-2,424,00030,963,000-2,215,0007,917,0005,138,00011,734,000
Debtors-25,899,00020,291,00018,989,0001,713,000-945,0003,555,0006,764,000-10,875,00010,581,0009,916,0007,785,0004,357,0001,165,0002,586,00025,007,000
Creditors-1,252,000644,000-1,064,000-1,683,000-5,615,0003,981,000-2,473,0003,753,0003,250,000-18,507,0009,158,00012,306,0002,854,000-50,00012,533,000
Accruals and Deferred Income2,926,000-2,645,0004,006,000-1,977,0001,272,0002,990,000860,000-261,000832,000-56,000983,000356,000-204,000134,0004,157,000
Deferred Taxes & Provisions2,773,0001,740,0002,562,000-290,000478,000204,000116,000-67,000-56,000-75,000-4,000248,000-91,000-5,0002,845,000
Cash flow from operations80,737,000-16,070,000-2,411,000-1,465,00021,136,00013,305,0007,697,00018,108,0006,736,000-18,610,000-18,981,00016,412,000-625,000-1,965,000-11,064,000
Investing Activities
capital expenditure-30,000,000-16,553,000-7,836,000-4,294,000-8,142,000-7,928,000-9,127,000-6,101,000-2,607,000-4,233,000-16,473,000-15,677,000-5,244,000-5,714,000-45,597,000
Change in Investments000000000000000
cash flow from investments-30,000,000-16,553,000-7,836,000-4,294,000-8,142,000-7,928,000-9,127,000-6,101,000-2,607,000-4,233,000-16,473,000-15,677,000-5,244,000-5,714,000-45,597,000
Financing Activities
Bank loans0-2,242,000-367,00000-33,00000245,000-3,962,0005,959,000-894,000-297,00001,591,000
Group/Directors Accounts-8,185,000-11,588,0009,948,00018,559,000318,000-1,926,0008,023,000-8,436,0007,077,000-345,000-2,825,000-15,412,00010,151,0009,851,00015,969,000
Other Short Term Loans 00000-70,000-30,00030,000-2,400,000-19,076,00021,546,0000000
Long term loans0-3,185,000-1,889,000-2,317,000-2,357,000-2,518,000-2,640,000-2,606,000-807,000-2,604,00011,056,00014,084,000-1,331,000-1,725,00012,839,000
Hire Purchase and Lease Commitments0000000-15,0000-34,000-5,000-257,000-270,000-308,000889,000
other long term liabilities000000000000000
share issue2,000-15,00010,000-3,100,000-318,000-425,000-336,000-183,000-307,000-685,000-262,0001,044,000-279,000368,00028,574,000
interest-6,715,000-4,170,000-1,858,000-1,755,000-2,385,000-2,479,000-2,240,000-2,110,000-2,422,000-2,142,000-1,200,000-604,000-569,000-516,000-473,000
cash flow from financing-14,898,000-21,200,0005,844,00011,387,000-4,742,000-7,451,0002,777,000-13,320,0001,386,000-28,848,00034,269,000-2,039,0007,405,0007,670,00059,389,000
cash and cash equivalents
cash-2,506,000-3,777,000-2,203,0002,714,000-975,0001,297,000264,0004,233,0003,088,000232,000-1,185,000-1,304,0001,536,000-9,0002,728,000
overdraft-37,165,00055,036,0002,018,000-2,862,000-9,041,0003,291,000-1,036,0005,550,000-2,504,00051,800,00000000
change in cash34,659,000-58,813,000-4,221,0005,576,0008,066,000-1,994,0001,300,000-1,317,0005,592,000-51,568,000-1,185,000-1,304,0001,536,000-9,0002,728,000

dale farm 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 dale farm limited. Get real-time insights into dale farm limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Dale Farm Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dale farm limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in BT3 area or any other competitors across 12 key performance metrics.

dale farm limited directors

Dale Farm Limited currently has 4 directors. The longest serving directors include Mr Fred Allen (Apr 2015) and Mrs Ellvena Graham (Apr 2020).

officercountryagestartendrole
Mr Fred Allen63 years Apr 2015- Director
Mrs Ellvena Graham61 years Apr 2020- Director
Mr David Rea54 years Apr 2020- Director
Mr Eugene LynchNorthern Ireland64 years Apr 2020- Director

P&L

March 2024

turnover

546m

-13%

operating profit

35.9m

+11%

gross margin

12.7%

+25.95%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

122.6m

+0.23%

total assets

274.4m

-0.06%

cash

4.1m

-0.38%

net assets

Total assets minus all liabilities

dale farm limited company details

company number

NI025356

Type

Private limited with Share Capital

industry

10519 - Manufacture of milk products (other than liquid milk and cream, butter, cheese) n.e.c.

10512 - Butter and cheese production

10511 - Liquid milk and cream production

incorporation date

March 1991

age

34

incorporated

UK

ultimate parent company

accounts

Group

last accounts submitted

March 2024

previous names

dromona quality foods limited (May 2002)

tobermona limited (October 1993)

accountant

-

auditor

ERNST & YOUNG LLP

address

dale farm house, 15 dargan road, belfast, BT3 9LS

Bank

ULSTER BANK LTD, ULSTER BANK LTD

Legal Advisor

TUGHANS LLP

dale 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 found 9 charges/mortgages relating to dale farm limited. Currently there are 5 open charges and 4 have been satisfied in the past.

dale 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 DALE FARM LIMITED. This can take several minutes, an email will notify you when this has completed.

dale farm limited Companies House Filings - See Documents

datedescriptionview/download