graeme renton farming limited

3

graeme renton farming limited Company Information

Share GRAEME RENTON FARMING LIMITED
Live 
EstablishedSmallHealthy

Company Number

SC298479

Website

-

Registered Address

hedderwick farm, dunbar, east lothian, EH42 1SX

Industry

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

 

Telephone

-

Next Accounts Due

October 2024

Group Structure

View All

Directors

Graeme Renton18 Years

Mark Renton14 Years

View All

Shareholders

graeme peter renton 76%

mark nicholas renton 24%

graeme renton farming limited Estimated Valuation

£330.2k

Pomanda estimates the enterprise value of GRAEME RENTON FARMING LIMITED at £330.2k based on a Turnover of £1.5m and 0.21x industry multiple (adjusted for size and gross margin).

graeme renton farming limited Estimated Valuation

£56.8k

Pomanda estimates the enterprise value of GRAEME RENTON FARMING LIMITED at £56.8k based on an EBITDA of £37.5k and a 1.51x industry multiple (adjusted for size and gross margin).

graeme renton farming limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of GRAEME RENTON FARMING LIMITED at £1.4m based on Net Assets of £1.7m and 0.81x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from January 2023 

Graeme Renton Farming Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Graeme Renton Farming Limited Overview

Graeme Renton Farming Limited is a live company located in east lothian, EH42 1SX with a Companies House number of SC298479. It operates in the growing of cereals (except rice), leguminous crops and oil seeds sector, SIC Code 01110. Founded in March 2006, it's largest shareholder is graeme peter renton with a 76% stake. Graeme Renton Farming Limited is a established, small sized company, Pomanda has estimated its turnover at £1.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Graeme Renton Farming Limited Health Check

Pomanda's financial health check has awarded Graeme Renton Farming Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £1.5m, make it smaller than the average company (£6.2m)

£1.5m - Graeme Renton Farming Limited

£6.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.1%)

15% - Graeme Renton Farming Limited

4.1% - Industry AVG

production

Production

with a gross margin of 16%, this company has a higher cost of product (28%)

16% - Graeme Renton Farming Limited

28% - Industry AVG

profitability

Profitability

an operating margin of 2.4% make it less profitable than the average company (11.1%)

2.4% - Graeme Renton Farming Limited

11.1% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (45)

2 - Graeme Renton Farming Limited

45 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.8k, the company has an equivalent pay structure (£35.8k)

£35.8k - Graeme Renton Farming Limited

£35.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £769.4k, this is more efficient (£164.1k)

£769.4k - Graeme Renton Farming Limited

£164.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 76 days, this is later than average (30 days)

76 days - Graeme Renton Farming Limited

30 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 166 days, this is slower than average (48 days)

166 days - Graeme Renton Farming Limited

48 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Graeme Renton Farming Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Graeme Renton Farming Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 46.6%, this is a similar level of debt than the average (46.9%)

46.6% - Graeme Renton Farming Limited

46.9% - Industry AVG

graeme renton farming 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 graeme renton farming limited. Get real-time insights into graeme renton farming 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

Graeme Renton Farming Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for graeme renton farming limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

graeme renton farming limited Ownership

GRAEME RENTON FARMING LIMITED group structure

Graeme Renton Farming Limited has no subsidiary companies.

Ultimate parent company

GRAEME RENTON FARMING LIMITED

SC298479

GRAEME RENTON FARMING LIMITED Shareholders

graeme peter renton 76%
mark nicholas renton 24%

graeme renton farming limited directors

Graeme Renton Farming Limited currently has 3 directors. The longest serving directors include Mr Graeme Renton (Mar 2006) and Mr Mark Renton (May 2009).

officercountryagestartendrole
Mr Graeme RentonUnited Kingdom38 years Mar 2006- Director
Mr Mark RentonUnited Kingdom36 years May 2009- Director
Mrs Charlotte RentonUnited Kingdom38 years Jun 2020- Director

GRAEME RENTON FARMING LIMITED financials

EXPORTms excel logo

Graeme Renton Farming Limited's latest turnover from January 2023 is estimated at £1.5 million and the company has net assets of £1.7 million. According to their latest financial statements, Graeme Renton Farming Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Turnover1,538,7731,319,3851,314,6431,024,1011,319,8841,403,4711,948,7623,367,546182,242195,207275,3521,432,9891,991,2911,168,032
Other Income Or Grants00000000000000
Cost Of Sales1,293,2881,135,4411,124,340883,0251,120,1861,176,6231,667,6942,830,971146,865159,797216,8371,140,4161,631,069953,945
Gross Profit245,485183,944190,303141,075199,698226,848281,067536,57535,37735,41058,514292,572360,222214,087
Admin Expenses207,973137,964166,386-77,050131,087186,208195,267526,79828,604-42,600-13,31058-184,295-523,887
Operating Profit37,51245,98023,917218,12568,61140,64085,8009,7776,77378,01071,824292,514544,517737,974
Interest Payable00000000000000
Interest Receivable00000001,3952,7522,1021,00325900
Pre-Tax Profit37,51245,98023,917218,12568,61140,64085,80011,1719,52580,11272,828292,773544,517737,974
Tax-7,127-8,736-4,544-41,444-13,036-7,722-17,160-2,234-2,000-18,426-17,479-76,121-152,465-206,633
Profit After Tax30,38537,24419,373176,68155,57532,91868,6408,9377,52561,68655,349216,652392,052531,341
Dividends Paid00000000000000
Retained Profit30,38537,24419,373176,68155,57532,91868,6408,9377,52561,68655,349216,652392,052531,341
Employee Costs71,54568,25563,42861,20859,14727,97127,159348,80628,87928,22428,096168,370272,809169,084
Number Of Employees2222211121116106
EBITDA*37,51245,98023,917218,12568,61140,64085,8009,77765,131133,908129,458321,564573,567768,818

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets2,841,7812,869,1022,758,1682,734,2592,395,2592,404,2942,409,490250,219295,949311,609327,73200300
Intangible Assets000000000004,84033,89062,940
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets2,841,7812,869,1022,758,1682,734,2592,395,2592,404,2942,409,490250,219295,949311,609327,7324,84033,89063,240
Stock & work in progress00000000117,738137,315332,176000
Trade Debtors320,703381,015422,347364,274565,472508,577682,2781,087,48144,64035,92049,098522,268624,379474,842
Group Debtors00000000000000
Misc Debtors7,94212,32305,1620000000000
Cash00000000557,837543,090297,608103,68700
misc current assets000025,6207,021019,136319,700322,095314,278550,285436,79018,382
total current assets328,645393,338422,347369,436591,092515,598682,2781,106,6171,039,9151,038,420993,1601,176,2401,061,169493,224
total assets3,170,4263,262,4403,180,5153,103,6952,986,3512,919,8923,091,7681,356,8361,335,8641,350,0291,320,8921,181,0801,095,059556,464
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 588,713383,303258,315181,978180,802189,177353,50251,80334,59356,52782,16640,935171,56625,023
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities00000000000000
total current liabilities588,713383,303258,315181,978180,802189,177353,50251,80334,59356,52782,16640,935171,56625,023
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities887,3551,215,1641,295,4711,314,3611,374,8741,355,6151,396,084001,62511,375000
provisions000000031,49136,56634,69731,857000
total long term liabilities887,3551,215,1641,295,4711,314,3611,374,8741,355,6151,396,08431,49136,56636,32243,232000
total liabilities1,476,0681,598,4671,553,7861,496,3391,555,6761,544,7921,749,58683,29471,15992,849125,39840,935171,56625,023
net assets1,694,3581,663,9731,626,7291,607,3561,430,6751,375,1001,342,1821,273,5421,264,7051,257,1801,195,4941,140,145923,493531,441
total shareholders funds1,694,3581,663,9731,626,7291,607,3561,430,6751,375,1001,342,1821,273,5421,264,7051,257,1801,195,4941,140,145923,493531,441
Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit37,51245,98023,917218,12568,61140,64085,8009,7776,77378,01071,824292,514544,517737,974
Depreciation0000000058,35855,89852,794001,791
Amortisation00000000004,84029,05029,05029,053
Tax-7,127-8,736-4,544-41,444-13,036-7,722-17,160-2,234-2,000-18,426-17,479-76,121-152,465-206,633
Stock0000000-117,738-19,577-194,861332,176000
Debtors-64,693-29,00952,911-196,03656,895-173,701-405,2031,042,8418,720-13,178-473,170-102,111149,537474,842
Creditors205,410124,98876,3371,176-8,375-164,325301,69917,210-21,934-25,63941,231-130,631146,54325,023
Accruals and Deferred Income00000000000000
Deferred Taxes & Provisions000000-31,491-5,0751,8692,84031,857000
Cash flow from operations300,488191,24142,799373,893-9,69542,294744,051-905,42553,923300,722326,061216,923418,108112,366
Investing Activities
capital expenditure27,321-110,934-23,909-339,0009,0355,196-2,159,27145,730-42,698-39,775-380,5260300-94,084
Change in Investments00000000000000
cash flow from investments27,321-110,934-23,909-339,0009,0355,196-2,159,27145,730-42,698-39,775-380,5260300-94,084
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities-327,809-80,307-18,890-60,51319,259-40,4691,396,0840-1,625-9,75011,375000
share issue0000000-10000000100
interest00000001,3952,7522,1021,00325900
cash flow from financing-327,809-80,307-18,890-60,51319,259-40,4691,396,0841,2951,127-7,64812,3782590100
cash and cash equivalents
cash0000000-557,83714,747245,482193,921103,68700
overdraft00000000000000
change in cash0000000-557,83714,747245,482193,921103,68700

P&L

January 2023

turnover

1.5m

+17%

operating profit

37.5k

0%

gross margin

16%

+14.43%

turnover

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

Balance Sheet

January 2023

net assets

1.7m

+0.02%

total assets

3.2m

-0.03%

cash

0

0%

net assets

Total assets minus all liabilities

graeme renton farming limited company details

company number

SC298479

Type

Private limited with Share Capital

industry

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

incorporation date

March 2006

age

18

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

hedderwick farm, dunbar, east lothian, EH42 1SX

last accounts submitted

January 2023

graeme renton farming 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 graeme renton farming limited.

charges

graeme renton farming limited Companies House Filings - See Documents

datedescriptionview/download