coxhill farm limited
coxhill farm limited Company Information
Group Structure
View All
Industry
Raising of sheep and goats
Registered Address
coxhill farm candie, maddiston, falkirk, stirlingshire, FK2 0BU
Website
-coxhill farm limited Estimated Valuation
Pomanda estimates the enterprise value of COXHILL FARM LIMITED at £2.3k based on a Turnover of £8.4k and 0.27x industry multiple (adjusted for size and gross margin).
coxhill farm limited Estimated Valuation
Pomanda estimates the enterprise value of COXHILL FARM LIMITED at £0 based on an EBITDA of £-3.3k and a 2.02x industry multiple (adjusted for size and gross margin).
coxhill farm limited Estimated Valuation
Pomanda estimates the enterprise value of COXHILL FARM LIMITED at £0 based on Net Assets of £-255.7k and 1.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Coxhill Farm Limited Overview
Coxhill Farm Limited is a live company located in falkirk, FK2 0BU with a Companies House number of SC292962. It operates in the raising of sheep and goats sector, SIC Code 01450. Founded in November 2005, it's largest shareholder is james wightman with a 100% stake. Coxhill Farm Limited is a mature, micro sized company, Pomanda has estimated its turnover at £8.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Coxhill Farm Limited Health Check
Pomanda's financial health check has awarded Coxhill Farm Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
8 Weak
Size
annual sales of £8.4k, make it smaller than the average company (£470.4k)
- Coxhill Farm Limited
£470.4k - Industry AVG
Growth
3 year (CAGR) sales growth of -47%, show it is growing at a slower rate (2.9%)
- Coxhill Farm Limited
2.9% - Industry AVG
Production
with a gross margin of 6.2%, this company has a higher cost of product (21.1%)
- Coxhill Farm Limited
21.1% - Industry AVG
Profitability
an operating margin of -39% make it less profitable than the average company (3.2%)
- Coxhill Farm Limited
3.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (7)
- Coxhill Farm Limited
7 - Industry AVG
Pay Structure
on an average salary of £30.1k, the company has an equivalent pay structure (£30.1k)
- Coxhill Farm Limited
£30.1k - Industry AVG
Efficiency
resulting in sales per employee of £8.4k, this is less efficient (£126.3k)
- Coxhill Farm Limited
£126.3k - Industry AVG
Debtor Days
it gets paid by customers after 112 days, this is later than average (26 days)
- Coxhill Farm Limited
26 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Coxhill Farm Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Coxhill Farm Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Coxhill Farm Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 128%, this is a higher level of debt than the average (44.6%)
128% - Coxhill Farm Limited
44.6% - Industry AVG
COXHILL FARM LIMITED financials
Coxhill Farm Limited's latest turnover from November 2023 is estimated at £8.4 thousand and the company has net assets of -£255.7 thousand. According to their latest financial statements, we estimate that Coxhill Farm Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 3 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 909,743 | 911,043 | 912,343 | 892,748 | 873,634 | 861,934 | 861,747 | 866,760 | 842,783 | 847,796 | 852,809 | 753,413 | 751,026 | 754,782 | 746,812 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 909,743 | 911,043 | 912,343 | 892,748 | 873,634 | 861,934 | 861,747 | 866,760 | 842,783 | 847,796 | 852,809 | 753,413 | 751,026 | 754,782 | 746,812 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 9,000 | 13,500 | 15,000 | 15,158 | 6,750 | 15 |
| Trade Debtors | 2,607 | 1,729 | 941 | 3,736 | 66 | 203 | 2,838 | 5,819 | 0 | 0 | 0 | 0 | 357 | 357 | 357 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 2,347 | 45 | 158 | 33,102 | 1,274 | 1 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,607 | 1,729 | 941 | 3,736 | 66 | 203 | 2,838 | 5,819 | 2,551 | 11,347 | 13,545 | 15,158 | 48,617 | 8,381 | 373 |
| total assets | 912,350 | 912,772 | 913,284 | 896,484 | 873,700 | 862,137 | 864,585 | 872,579 | 845,334 | 859,143 | 866,354 | 768,571 | 799,643 | 763,163 | 747,185 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 750 | 3,678 | 19,856 | 823 | 1,223 | 973 | 946,734 | 910,775 | 929,696 | 933,844 | 803,908 | 782,529 | 732,366 | 708,183 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 0 | 750 | 3,678 | 19,856 | 823 | 1,223 | 973 | 946,734 | 910,775 | 929,696 | 933,844 | 803,908 | 782,529 | 732,366 | 708,183 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 1,168,006 | 1,164,395 | 1,154,019 | 1,121,545 | 1,065,408 | 1,034,625 | 1,003,075 | 0 | 0 | 0 | 0 | 24,312 | 75,920 | 100,425 | 114,249 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,168,006 | 1,164,395 | 1,154,019 | 1,121,545 | 1,065,408 | 1,034,625 | 1,003,075 | 0 | 0 | 0 | 0 | 24,312 | 75,920 | 100,425 | 114,249 |
| total liabilities | 1,168,006 | 1,165,145 | 1,157,697 | 1,141,401 | 1,066,231 | 1,035,848 | 1,004,048 | 946,734 | 910,775 | 929,696 | 933,844 | 828,220 | 858,449 | 832,791 | 822,432 |
| net assets | -255,656 | -252,373 | -244,413 | -244,917 | -192,531 | -173,711 | -139,463 | -74,155 | -65,441 | -70,553 | -67,490 | -59,649 | -58,806 | -69,628 | -75,247 |
| total shareholders funds | -255,656 | -252,373 | -244,413 | -244,917 | -192,531 | -173,711 | -139,463 | -74,155 | -65,441 | -70,553 | -67,490 | -59,649 | -58,806 | -69,628 | -75,247 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 5,013 | 5,013 | 5,013 | 5,013 | 5,576 | 2,452 | 8,000 | ||||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,500 | -6,500 | -4,500 | -1,500 | -158 | 8,408 | 6,735 | 15 |
| Debtors | 878 | 788 | -2,795 | 3,670 | -137 | -2,635 | -2,981 | 5,819 | 0 | 0 | 0 | -357 | 0 | 0 | 357 |
| Creditors | -750 | -2,928 | -16,178 | 19,033 | -400 | 250 | -945,761 | 35,959 | -18,921 | -4,148 | 129,936 | 21,379 | 50,163 | 24,183 | 708,183 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| 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 | 0 | 0 | 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 | 3,611 | 10,376 | 32,474 | 56,137 | 30,783 | 31,550 | 1,003,075 | 0 | 0 | 0 | -24,312 | -51,608 | -24,505 | -13,824 | 114,249 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51 | -2,296 | 2,302 | -113 | -32,944 | 31,828 | 1,273 | 1 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51 | -2,296 | 2,302 | -113 | -32,944 | 31,828 | 1,273 | 1 |
coxhill farm limited Credit Report and Business Information
Coxhill Farm Limited Competitor Analysis
Perform a competitor analysis for coxhill farm limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in FK2 area or any other competitors across 12 key performance metrics.
coxhill farm limited Ownership
COXHILL FARM LIMITED group structure
Coxhill Farm Limited has no subsidiary companies.
Ultimate parent company
COXHILL FARM LIMITED
SC292962
coxhill farm limited directors
Coxhill Farm Limited currently has 1 director, Mr James Wightman serving since Nov 2005.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Wightman | 66 years | Nov 2005 | - | Director |
P&L
November 2023turnover
8.4k
-82%
operating profit
-3.3k
0%
gross margin
6.3%
-60.23%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
-255.7k
+0.01%
total assets
912.4k
0%
cash
0
0%
net assets
Total assets minus all liabilities
coxhill farm limited company details
company number
SC292962
Type
Private limited with Share Capital
industry
01450 - Raising of sheep and goats
incorporation date
November 2005
age
20
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
November 2023
previous names
N/A
accountant
-
auditor
-
address
coxhill farm candie, maddiston, falkirk, stirlingshire, FK2 0BU
Bank
-
Legal Advisor
-
coxhill 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 2 charges/mortgages relating to coxhill farm limited. Currently there are 1 open charges and 1 have been satisfied in the past.
coxhill 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 COXHILL FARM LIMITED. This can take several minutes, an email will notify you when this has completed.
coxhill farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
