Hopetoun Farms Limited

POWER SEARCH PRICING

SOLUTIONS

hopetoun farms limited Company Information

Company Number

SC063858

Next Accounts

Dec 2025

Directors

Andrew Earl Of Hopetoun

Shareholders

leadhills 2019 llp

Group Structure

View All

Industry

Growing of cereals (except rice), leguminous crops and oil seeds

Registered Address

5 atholl crescent, edinburgh, midlothian, EH3 8EJ

Website

shop.hopetoun.co.uk

hopetoun farms limited Estimated Valuation

£26.4k

Pomanda estimates the enterprise value of HOPETOUN FARMS LIMITED at £26.4k based on an EBITDA of £6.6k and a 4x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Hopetoun Farms Limited is a live company located in midlothian, EH3 8EJ with a Companies House number of SC063858. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in January 1978, it's largest shareholder is leadhills 2019 llp with a 100% stake. Hopetoun Farms Limited is a mature, micro sized company, Pomanda has estimated its turnover at £3.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Hopetoun Farms Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

8 Weak

Size

annual sales of £3.7k, make it smaller than the average company (£2.8m)

Growth

3 year (CAGR) sales growth of -33%, show it is growing at a slower rate (6.5%)

EXPORT

Hopetoun Farms Limited's latest turnover from March 2024 is estimated at £3.7 thousand and the company has net assets of -£202.8 thousand. According to their latest financial statements, we estimate that Hopetoun Farms Limited has 1 employee and maintains cash reserves of £3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	3,695	2,331	3,811	12,019	2,962	35	923	604,738	2,005,082	1,845,960	1,408,371	6,586,163	2,610,433	1,974,465	1,866,138
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,499	1,663	2,660	8,268	1,985	24	666	432,672	1,516,454	1,309,736	822,902	3,831,844	1,446,540	1,030,117	962,087
Gross Profit	1,196	668	1,151	3,751	978	11	257	172,066	488,628	536,224	585,469	2,754,319	1,163,893	944,348	904,052
Admin Expenses	-5,402	-7,233	-2,491	1,165	2,705	-48,945	98,803	90,377	754,115	595,649	635,375	2,672,469	1,229,699	843,155	788,865
Operating Profit	6,598	7,901	3,642	2,586	-1,727	48,956	-98,546	81,689	-265,487	-59,425	-49,906	81,850	-65,806	101,193	115,187
Interest Payable	0	0	0	0	0	0	0	5,602	5,826	0	0	0	0	0	0
Interest Receivable	631	721	84	5	0	3	34	239	446	131	131	8	22	185	171
Pre-Tax Profit	7,229	8,622	3,726	2,591	-1,727	48,958	-98,512	76,326	-270,867	-59,294	-49,775	81,858	-65,784	101,378	115,358
Tax	-1,807	-1,638	-708	-492	0	-9,302	0	-15,265	0	0	0	-19,646	0	-28,386	-32,300
Profit After Tax	5,422	6,984	3,018	2,099	-1,727	39,656	-98,512	61,061	-270,867	-59,294	-49,775	62,212	-65,784	72,992	83,058
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	5,422	6,984	3,018	2,099	-1,727	39,656	-98,512	61,061	-270,867	-59,294	-49,775	62,212	-65,784	72,992	83,058
Employee Costs	35,252	33,622	32,691	31,921	31,665	30,393	29,541	195,222	529,534	452,053	357,204	1,679,943	629,531	478,865	622,674
Number Of Employees	1	1	1	1	1	1	1	7	21	18	14	64	25	19	24
EBITDA*	6,598	7,901	3,642	2,586	-1,727	48,956	-97,624	85,685	-193,825	17,113	22,385	160,920	12,602	108,595	120,053

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	98,000	98,000	98,000	98,000	0	0	0	922	4,918	76,580	145,236	225,259	306,747	261,423	103,126
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	811	1,622
Investments & Other	0	0	0	0	0	0	0	0	0	212,000	212,000	212,000	212,000	212,000	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	98,000	98,000	98,000	98,000	0	0	0	922	4,918	288,580	357,236	437,259	518,747	474,234	104,748
Stock & work in progress	0	0	0	0	0	0	0	33,895	335,937	176,438	315,228	121,646	514,368	274,079	163,212
Trade Debtors	544	58	515	0	24	0	153	118,811	89,673	135,467	50,225	1,132,020	314,404	243,887	306,683
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,521	0	0	0	124	124	80	3,042	26,942	0	0	0	0	0	0
Cash	2,992	21,045	12,874	9,539	333	0	691	12,959	178,265	0	52,387	80	3,125	5,600	68,420
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	6,057	21,103	13,389	9,539	481	124	924	168,707	630,817	311,905	417,840	1,253,746	831,897	523,566	538,315
total assets	104,057	119,103	111,389	107,539	481	124	924	169,629	635,735	600,485	775,076	1,691,005	1,350,644	997,800	643,063
Bank overdraft	0	0	0	0	0	2	0	0	179,252	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	145	505	146	1,730	910	5	16	48,462	568,687	522,241	608,344	1,443,478	1,135,821	835,127	552,970
Group/Directors Accounts	0	0	0	0	0	0	0	253,225	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	306,746	326,854	326,483	324,067	219,928	218,747	259,194	27,716	108,631	0	0	0	0	0	0
total current liabilities	306,891	327,359	326,629	325,797	220,838	218,754	259,210	329,403	856,570	522,241	608,344	1,443,478	1,135,821	835,127	552,970
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	24,697	52,136	79,575	107,014	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	3,515	5,270	8,851	10,920	0	412
total long term liabilities	0	0	0	0	0	0	0	0	0	28,212	57,406	88,426	117,934	0	412
total liabilities	306,891	327,359	326,629	325,797	220,838	218,754	259,210	329,403	856,570	550,453	665,750	1,531,904	1,253,755	835,127	553,382
net assets	-202,834	-208,256	-215,240	-218,258	-220,357	-218,630	-258,286	-159,774	-220,835	50,032	109,326	159,101	96,889	162,673	89,681
total shareholders funds	-202,834	-208,256	-215,240	-218,258	-220,357	-218,630	-258,286	-159,774	-220,835	50,032	109,326	159,101	96,889	162,673	89,681

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	6,598	7,901	3,642	2,586	-1,727	48,956	-98,546	81,689	-265,487	-59,425	-49,906	81,850	-65,806	101,193	115,187
Depreciation	0	0	0	0	0	0	922	3,996	71,662	76,538	72,291	79,070	77,597	6,591	4,055
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	811	811	811
Tax	-1,807	-1,638	-708	-492	0	-9,302	0	-15,265	0	0	0	-19,646	0	-28,386	-32,300
Stock	0	0	0	0	0	0	-33,895	-302,042	159,499	-138,790	193,582	-392,722	240,289	110,867	163,212
Debtors	3,007	-457	515	-148	24	-109	-121,620	5,238	-18,852	85,242	-1,081,795	817,616	70,517	-62,796	306,683
Creditors	-360	359	-1,584	820	905	-11	-48,446	-520,225	46,446	-86,103	-835,134	307,657	300,694	282,157	552,970
Accruals and Deferred Income	-20,108	371	2,416	104,139	1,181	-40,447	231,478	-80,915	83,934	-27,439	-27,439	-27,439	107,014	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	-3,515	-1,755	-3,581	-2,069	10,920	-412	412
Cash flow from operations	-18,684	7,450	3,251	107,201	335	-695	240,923	-233,916	-207,607	-44,636	44,444	-5,471	120,424	313,883	171,240
Investing Activities
capital expenditure	0	0	0	-98,000	0	0	0	0	0	-7,882	7,732	2,418	-122,921	-164,888	-109,614
Change in Investments	0	0	0	0	0	0	0	0	-212,000	0	0	0	0	212,000	0
cash flow from investments	0	0	0	-98,000	0	0	0	0	212,000	-7,882	7,732	2,418	-122,921	-376,888	-109,614
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	-253,225	253,225	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,623
interest	631	721	84	5	0	3	34	-5,363	-5,380	131	131	8	22	185	171
cash flow from financing	631	721	84	5	0	3	-253,191	247,862	-5,380	131	131	8	22	185	6,794
cash and cash equivalents
cash	-18,053	8,171	3,335	9,206	333	-691	-12,268	-165,306	178,265	-52,387	52,307	-3,045	-2,475	-62,820	68,420
overdraft	0	0	0	0	-2	2	0	-179,252	179,252	0	0	0	0	0	0
change in cash	-18,053	8,171	3,335	9,206	335	-693	-12,268	13,946	-987	-52,387	52,307	-3,045	-2,475	-62,820	68,420

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hopetoun farms limited. Get real-time insights into hopetoun farms 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

Perform a competitor analysis for hopetoun farms limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.

HOPETOUN FARMS LIMITED group structure

Hopetoun Farms Limited has no subsidiary companies.

Ultimate parent company

HOPETOUN FARMS LIMITED

SC063858

HOPETOUN FARMS LIMITED Shareholders

leadhills 2019 llp

100%

Hopetoun Farms Limited currently has 1 director, Mr Andrew Earl Of Hopetoun serving since Nov 1990.

officer	country	age	start	end	role
Mr Andrew Earl Of Hopetoun	Scotland	55 years	Nov 1990	-	Director

P&L

March 2024

turnover

3.7k

+58%

operating profit

6.6k

gross margin

32.4%

+12.94%

turnover

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

Balance Sheet

March 2024

net assets

-202.8k

-0.03%

total assets

104.1k

-0.13%

cash

-0.86%

net assets

Total assets minus all liabilities

Similar Companies

great melton farms limited

m & j cowen farms limited

ploughtex limited

merston farm limited

j&j charlton limited

company number

SC063858

Type

Private limited with Share Capital

industry

01110 - Growing of cereals (except rice), leguminous crops and oil seeds

01450 - Raising of sheep and goats

incorporation date

January 1978

ultimate parent company

None

previous names

N/A

address

5 atholl crescent, edinburgh, midlothian, EH3 8EJ

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 hopetoun farms limited. Currently there are 1 open charges and 0 have been satisfied in the past.

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 HOPETOUN FARMS LIMITED. This can take several minutes, an email will notify you when this has completed.

hopetoun farms limited Company Information

hopetoun farms limited Estimated Valuation

hopetoun farms limited Estimated Valuation

hopetoun farms limited Estimated Valuation

Hopetoun Farms Limited Overview

Hopetoun Farms Limited Health Check

HOPETOUN FARMS LIMITED financials

hopetoun farms limited Credit Report and Business Information

Hopetoun Farms Limited Competitor Analysis

hopetoun farms limited Ownership

hopetoun farms limited directors

hopetoun farms limited company details

hopetoun farms limited Charges & Mortgages

hopetoun farms limited Capital Raised & Share Issues BETA

hopetoun farms limited Companies House Filings - See Documents