Need some help? Close Help

field&flower

Platform:
Crowdcube
Stage:
Expansion
Industry:
Food & Drink
Location:
UK - South West
Date Rated:
29/09/17
Raise:
£750,000
Equity:
5.88%
Valuation (Pre Money):
£12,005,102
Industry: Food & Drink
Location: UK - South West
Platform: Crowdcube
£750,000 Expansion
Valuation: £12,755,102
Date Rated: 27/09/17

MANAGEMENT

PRODUCT

INVESTMENT
Tax Status: EIS

Business Summary

field&flower is a premium box delivery service of ethically sourced meat, sustainable fish & cheese with nationwide coverage aiming to become a major online food retailer. field&flower already has over 4,5k active subscription customers and has a new e-commerce site with over 200 products. This round of investment will be mainly used to fund the digital marketing plan and to develop a mobile app.

Financial Overview

Date (y/e) Jul-18 Jul-19 Jul-20
Sales Jul-18£5,449,877 Jul-19£11,226,612 Jul-20£17,534,870
Gross Profit Jul-18£1,672,673 Jul-19£3,672,494 Jul-20£6,482,370
GP as % sales Jul-1831% Jul-1933% Jul-2037%
Overheads Jul-18£1,874,706 Jul-19£3,035,935 Jul-20£3,848,129
Operating Profit Jul-18-£238,366 Jul-19£576,892 Jul-20£2,471,574
OP as % sales Jul-18-4% Jul-195% Jul-2014%
Closing Cash Jul-18£171,806 Jul-19£455,224 Jul-20£2,837,445

Note: This financial information has been sourced from the company on 27/09/2017. Financial data is NOT verified by Wheatfromchaff Ltd.
67%
SKILLS:
EXPERIENCE:
COMMITMENT:
The Founders have developed a balanced set of skills but the business currently seems extremely dependent on them, although they intend to strengthen the marketing function after this round.
Although this is the Founders' first venture, they have gained the right experience to manage the business and have a wide board of experienced advisors.
The Founders have invested over seven years and £131k as Directors loans into the business and they could be substantially rewarded if an exit can be achieved.
70%
MARKET:
PRODUCT:
COMPETITION:
field&flower has estimated a potential addressable market of about £1bn from an overall market worth £4bn and expects to enjoy the increasing interest on identified, ethically sourced food.
Many positive testimonials support the product's quality and the business has gained strong social and commercial traction with thousands of followers and active customers.
The online meat market appears fragmented and the company should be able to gain market share with its quality approach with competitive prices that major retailers will find it difficult to match.
52%
PROFITABILITY:
CASHFLOW:
RETURNS:
Given the current company's capacity and the intended marketing expenditure in this round, initial growth seems realistic and profit margins could be improved given low fixed costs.
Although this round provides enough working capital to achieve break-even, the company has limited headroom in the forecast and some outstanding loans to pay off.
Although the company seems less risky than other crowdfunding investments, given the high entry valuation investors should not expect more than modest returns in a three year timeframe.


Conclusion

field&flower has taken good care of its providers and has built an interesting e-commerce site with a wide offering of premium products at competitive prices. Word of mouth alone has provided the business with a large customer base with thousands of subscription customers already therefore the a well funded marketing strategy supported by recurrent revenue streams should support strong growth.

Investors should be aware however that the company has over £600k of debt, including £190k of bank debt and £200k of "family bonds" that are all being repaid currently on a monthly basis, although the £131k of Directors Loans will not be repaid until there is an adequate cash surplus. This is quite high gearing for a business that is barely breaking even, so if there is any underperformance, given the limited headroom in the forecast, investors should be comfortable that some of their expansion capital will most likely be used to satisfy the monthly interest and repayment schedule.

Related Links

Crowdcube Pitch

www.fieldandflower.co.uk

 

Right To Reply

Are you the entrepreneur? If you would like to publish a comment on our rating, please contact the ratings team.

Latest Forum Comments

Read All Comments

Disclaimer

The views and opinions expressed on this bulletin board are the sole property and responsibility of the author. Neither Crowdrating nor Wheatfromchaff Ltd, nor any of the directors or officers of Wheatfromchaff Ltd accept any responsibility or liability for them. Readers should be aware that comments do not constitute investment advice and may be inaccurate. Please seek to verify and take advice on all comments before relying on them in the context of any investment decisions you may make. if you wish to use the bulletin board please be aware you are accepting full responsibility and liability for what you write. Please look here for more specific rules we impose on people using our bulletin boards. We moderate all bulletin boards and we reserve the right not to publish your comments.

Disclaimer

Your capital is at risk when you invest in shares and debt securities. You can lose some or all of your money and may not be able to realise your investment. Therefore you should should never invest more than you can afford to lose. If in doubt about the suitability or tax implications of any investment, please seek independent financial advice. 

Information published on this website and any other reports or ratings published on CrowdRating.co.uk or by Wheatfromchaff Limited (trading as Wheatfromchaff) have been prepared by us in the United Kingdom for information purposes only. Wheatfromchaff Ltd is Authorised and Regulated by the Financial Conduct Authority FRN: 751017. 

No content on this website or on any reports or ratings published on this website nor any copy of it, nor any other reports or copies of them published on CrowdRating.co.uk may be reproduced, redistributed or copied in whole or in part for any purpose. Any and all reports have been approved by, and are being distributed in the UK and the European Union (EU) only and are not to be distributed in any other jurisdictions where their distribution may be restricted by law and persons into whose possession this or any other reports come should inform themselves about and observe such restrictions.

This report and any other reports published on CrowdRating.co.uk do not constitute an offer or a solicitation to buy or sell any securities referred to herein. It should not be so construed, nor should it or any part of it form the basis of, or be relied on in connection with, any contract or commitment whatsoever. The information on this website or in reports or ratings published by Wheatfromchaff, or on which this or any other reports are based, has been obtained from sources that Wheatfromchaff believes to be reliable and accurate, and in accordance with COBS 2.4 of the FSA Handbook we have verified it to the best of our ability. However, it has not been independently verified and no representation or warranty, express or implied, is made as to the accuracy or completeness of any information obtained from third parties. The information or opinions are provided as at the date of this report or any other report publication dates and are subject to change without notice. The information and opinions provided in this and any other reports take no account of the investors/ individual circumstances and should not be taken as specific advice on the merits of any investment decision. Investors should consider any or all of the reports or ratings we publish as only a single factor in making any investment decisions.  

Wheatfromchaff does not accept any liability whatsoever for any direct or consequential loss however so arising, directly or indirectly, from any use of this report nor its contents. Investors may receive back less that they invested as investments may fall as well as rise in value. Investors should obtain independent advice based on their own circumstances before making investment decisions. By accepting this report you agree to be bound by the foregoing limitations.

The Ratings we publish have been approved and issued at Financial Promotions in the United Kingdom by Wheatfromchaff in the United Kingdom who is Authorised and Regulated by the Financial Conduct Authority FRN: 751017. Wheatfromchaff Limited registered office is Kilver Court, Kilver Street, Shepton Mallet, Somerset, BA4 5NF and telephone number +44 (0) 1749 347 577. Telephone calls may be recorded. VAT No: 214 0196 49

© Wheatfromchaff Ltd All Rights Reserved February 2017