Pomanda estimates the enterprise value of HANSON PACKED PRODUCTS LIMITED at £84.4m based on a Turnover of £44m and 1.92x industry multiple (adjusted for size and gross margin).
hanson packed products limitedEstimated Valuation
£16.1m
Pomanda estimates the enterprise value of HANSON PACKED PRODUCTS LIMITED at £16.1m based on an EBITDA of £1.7m and a 9.27x industry multiple (adjusted for size and gross margin).
hanson packed products limitedEstimated Valuation
£455.4m
Pomanda estimates the enterprise value of HANSON PACKED PRODUCTS LIMITED at £455.4m based on Net Assets of £274.3m and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hanson Packed Products LimitedOverview
Hanson Packed Products Limited is a live company located in maidenhead, SL6 8QZ with a Companies House number of 00026306. It operates in the manufacture of other articles of concrete, plaster and cement sector, SIC Code 23690. Founded in April 1888, it's largest shareholder is
hanson (er - no 10) limited
with a 70.1% stake. Hanson Packed Products Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£44m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Hanson Packed Products Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
4 Regular
4 Weak
Size
annual sales of £44m, make it larger than the average company (£17.5m)
£44m - Hanson Packed Products Limited
£17.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a slower rate (10.4%)
8% - Hanson Packed Products Limited
10.4% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (37.9%)
37.9% - Hanson Packed Products Limited
37.9% - Industry AVG
Profitability
an operating margin of 4% make it less profitable than the average company (5.9%)
4% - Hanson Packed Products Limited
5.9% - Industry AVG
Employees
with 63 employees, this is below the industry average (91)
63 - Hanson Packed Products Limited
91 - Industry AVG
Pay Structure
on an average salary of £46.4k, the company has an equivalent pay structure (£45.5k)
£46.4k - Hanson Packed Products Limited
£45.5k - Industry AVG
Efficiency
resulting in sales per employee of £698.3k, this is more efficient (£235.7k)
£698.3k - Hanson Packed Products Limited
£235.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Hanson Packed Products Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is quicker than average (50 days)
38 days - Hanson Packed Products Limited
50 days - Industry AVG
Stock Days
it holds stock equivalent to 58 days, this is in line with average (50 days)
58 days - Hanson Packed Products Limited
50 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hanson Packed Products Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.8%, this is a similar level of debt than the average (54.2%)
51.8% - Hanson Packed Products Limited
54.2% - Industry AVG
HANSON PACKED PRODUCTS LIMITED financials
EXPORT
Hanson Packed Products Limited's latest turnover from December 2023 is £44 million and the company has net assets of £274.3 million. According to their latest financial statements, Hanson Packed Products Limited has 63 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
43,994,000
42,715,000
38,093,000
35,391,000
24,423,000
32,911,000
32,012,000
40,635,000
38,967,000
222,891,000
261,762,000
251,669,000
272,361,000
258,497,000
270,302,000
Other Income Or Grants
Cost Of Sales
27,307,272
26,576,360
24,298,783
22,773,460
16,033,149
21,431,801
20,025,634
24,861,138
23,935,122
88,336,000
164,369,882
160,433,483
172,971,309
163,354,864
216,241,600
Gross Profit
16,686,728
16,138,640
13,794,217
12,617,540
8,389,851
11,479,199
11,986,366
15,773,862
15,031,878
134,555,000
97,392,118
91,235,517
99,389,691
95,142,136
54,060,400
Admin Expenses
14,947,728
13,993,640
9,075,217
8,382,540
7,284,851
3,387,199
-6,417,634
8,121,862
10,779,878
-180,590,000
122,326,118
96,951,517
118,036,691
101,849,136
108,868,400
Operating Profit
1,739,000
2,145,000
4,719,000
4,235,000
1,105,000
8,092,000
18,404,000
7,652,000
4,252,000
315,145,000
-24,934,000
-5,716,000
-18,647,000
-6,707,000
-54,808,000
Interest Payable
9,577,000
9,557,000
9,588,000
9,631,000
9,621,000
9,447,000
9,051,000
9,439,000
9,441,000
9,925,000
9,785,000
11,236,000
10,370,000
10,437,000
10,257,000
Interest Receivable
18,835,000
12,521,000
9,991,000
11,375,000
12,660,000
12,263,000
12,010,000
12,438,000
14,365,000
14,605,000
10,163,000
10,284,000
10,116,000
9,940,000
9,711,000
Pre-Tax Profit
10,997,000
5,109,000
5,122,000
5,979,000
4,144,000
10,908,000
21,363,000
10,657,000
9,176,000
327,606,000
-18,033,000
2,340,000
-7,417,000
-77,000
-53,596,000
Tax
-4,456,000
-281,000
338,000
-149,000
-320,000
-479,000
-208,000
587,000
5,812,000
2,988,000
3,069,000
2,561,000
4,249,000
1,722,000
-629,000
Profit After Tax
6,541,000
4,828,000
5,460,000
5,830,000
3,824,000
10,429,000
21,155,000
11,244,000
14,988,000
330,594,000
-14,964,000
4,901,000
-3,168,000
1,645,000
-54,225,000
Dividends Paid
30,000,000
65,010,000
Retained Profit
6,541,000
4,828,000
5,460,000
5,830,000
-26,176,000
10,429,000
-43,855,000
11,244,000
14,988,000
330,594,000
-14,964,000
4,901,000
-3,168,000
1,645,000
-54,225,000
Employee Costs
2,922,000
2,806,000
2,585,000
2,502,000
2,634,000
2,966,000
2,710,000
3,065,000
2,825,000
49,186,000
64,035,000
67,231,000
74,416,000
75,051,000
75,965,000
Number Of Employees
63
65
66
67
70
76
78
85
85
1,000
1,378
1,417
1,674
1,694
1,888
EBITDA*
1,739,000
3,221,000
5,814,000
5,304,000
1,426,000
8,560,000
18,999,000
8,330,000
5,105,000
323,576,000
-11,937,000
7,668,000
-4,019,000
9,739,000
-39,660,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
5,829,000
5,755,000
10,445,000
12,139,000
13,659,000
4,659,000
8,300,000
9,386,000
11,218,000
8,815,000
143,059,000
157,910,000
179,319,000
184,375,000
201,549,000
Intangible Assets
5,367,000
5,503,000
1,893,000
1,893,000
1,893,000
1,893,000
1,893,000
1,893,000
1,893,000
1,893,000
5,013,000
6,001,000
9,510,000
10,812,000
11,649,000
Investments & Other
123,772,000
123,772,000
123,772,000
123,772,000
123,772,000
123,772,000
123,772,000
123,772,000
123,778,000
123,778,000
86,935,000
109,946,000
109,946,000
110,346,000
110,746,000
Debtors (Due After 1 year)
Total Fixed Assets
134,968,000
135,030,000
136,110,000
137,804,000
139,324,000
130,324,000
133,965,000
135,051,000
136,889,000
134,486,000
235,007,000
273,857,000
298,775,000
305,533,000
323,944,000
Stock & work in progress
4,374,000
5,616,000
4,024,000
2,366,000
3,511,000
3,243,000
3,150,000
3,416,000
3,094,000
2,549,000
28,625,000
37,979,000
50,909,000
65,845,000
71,559,000
Trade Debtors
51,000
2,541,000
1,502,000
1,572,000
2,279,000
2,974,000
1,969,000
4,375,000
27,120,000
24,722,000
44,044,000
32,647,000
34,557,000
Group Debtors
426,722,000
417,313,000
423,081,000
421,200,000
504,771,000
530,595,000
514,218,000
640,156,000
621,939,000
745,557,000
306,014,000
251,973,000
255,762,000
373,573,000
349,183,000
Misc Debtors
3,228,000
2,457,000
2,304,000
1,913,000
1,991,000
2,412,000
2,888,000
4,156,000
2,327,000
282,000
10,121,000
7,559,000
5,930,000
4,017,000
3,643,000
Cash
10,000
1,272,000
1,233,000
954,000
3,038,000
4,734,000
459,000
19,744,000
19,074,000
22,329,000
217,000
14,133,000
misc current assets
3,342,000
1,185,000
28,000
1,979,000
12,992,000
23,645,000
12,199,000
22,671,000
23,559,000
total current assets
434,324,000
425,396,000
429,460,000
428,020,000
513,047,000
542,397,000
523,489,000
654,925,000
634,091,000
755,201,000
404,616,000
364,952,000
391,173,000
498,970,000
496,634,000
total assets
569,292,000
560,426,000
565,570,000
565,824,000
652,371,000
672,721,000
657,454,000
789,976,000
770,980,000
889,687,000
639,623,000
638,809,000
689,948,000
804,503,000
820,578,000
Bank overdraft
3,000
Bank loan
Trade Creditors
2,867,000
4,238,000
3,917,000
4,205,000
3,029,000
3,911,000
3,615,000
4,269,000
3,451,000
2,474,000
18,415,000
13,982,000
20,392,000
10,109,000
18,860,000
Group/Directors Accounts
87,243,000
83,215,000
91,453,000
91,937,000
188,715,000
186,535,000
182,088,000
187,927,000
187,776,000
319,182,000
352,623,000
403,912,000
433,193,000
567,740,000
590,389,000
other short term finances
hp & lease commitments
648,000
676,000
621,000
596,000
606,000
other current liabilities
1,280,000
1,041,000
2,217,000
6,654,000
2,352,000
3,395,000
2,654,000
84,149,000
75,557,000
73,920,000
115,534,000
47,260,000
64,927,000
46,656,000
30,012,000
total current liabilities
92,038,000
89,170,000
98,208,000
103,395,000
194,702,000
193,841,000
188,357,000
276,345,000
266,784,000
395,576,000
486,572,000
465,154,000
518,512,000
624,505,000
639,261,000
loans
199,800,000
199,800,000
199,800,000
199,800,000
204,563,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
199,800,000
hp & lease commitments
2,432,000
3,018,000
3,674,000
4,238,000
Accruals and Deferred Income
other liabilities
provisions
757,000
714,000
992,000
955,000
1,500,000
1,298,000
1,944,000
2,623,000
4,432,000
9,335,000
17,423,000
23,063,000
25,745,000
31,139,000
34,356,000
total long term liabilities
202,989,000
203,532,000
204,466,000
204,993,000
206,063,000
201,098,000
201,744,000
202,423,000
204,232,000
209,135,000
217,223,000
222,863,000
225,545,000
230,939,000
234,156,000
total liabilities
295,027,000
292,702,000
302,674,000
308,388,000
400,765,000
394,939,000
390,101,000
478,768,000
471,016,000
604,711,000
703,795,000
688,017,000
744,057,000
855,444,000
873,417,000
net assets
274,265,000
267,724,000
262,896,000
257,436,000
251,606,000
277,782,000
267,353,000
311,208,000
299,964,000
284,976,000
-64,172,000
-49,208,000
-54,109,000
-50,941,000
-52,839,000
total shareholders funds
274,265,000
267,724,000
262,896,000
257,436,000
251,606,000
277,782,000
267,353,000
311,208,000
299,964,000
284,976,000
-64,172,000
-49,208,000
-54,109,000
-50,941,000
-52,839,000
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
1,739,000
2,145,000
4,719,000
4,235,000
1,105,000
8,092,000
18,404,000
7,652,000
4,252,000
315,145,000
-24,934,000
-5,716,000
-18,647,000
-6,707,000
-54,808,000
Depreciation
1,076,000
1,095,000
1,069,000
321,000
468,000
595,000
678,000
853,000
7,389,000
11,584,000
11,971,000
13,213,000
14,995,000
13,690,000
Amortisation
1,042,000
1,413,000
1,413,000
1,415,000
1,451,000
1,458,000
Tax
-4,456,000
-281,000
338,000
-149,000
-320,000
-479,000
-208,000
587,000
5,812,000
2,988,000
3,069,000
2,561,000
4,249,000
1,722,000
-629,000
Stock
-1,242,000
1,592,000
1,658,000
-1,145,000
268,000
93,000
-266,000
322,000
545,000
-26,076,000
-9,354,000
-12,930,000
-14,936,000
-5,714,000
71,559,000
Debtors
10,180,000
-5,666,000
-218,000
-82,610,000
-26,315,000
15,194,000
-127,901,000
21,051,000
-123,979,000
406,959,000
59,001,000
-21,482,000
-104,501,000
22,854,000
387,383,000
Creditors
-1,371,000
321,000
-288,000
1,176,000
-882,000
296,000
-654,000
818,000
977,000
-15,941,000
4,433,000
-6,410,000
10,283,000
-8,751,000
18,860,000
Accruals and Deferred Income
239,000
-1,176,000
-4,437,000
4,302,000
-1,043,000
741,000
-81,495,000
8,592,000
1,637,000
-41,614,000
68,274,000
-17,667,000
18,271,000
16,644,000
30,012,000
Deferred Taxes & Provisions
43,000
-278,000
37,000
-545,000
202,000
-646,000
-679,000
-1,809,000
-4,903,000
-8,088,000
-5,640,000
-2,682,000
-5,394,000
-3,217,000
34,356,000
Cash flow from operations
-12,744,000
5,881,000
24,000
93,843,000
25,430,000
-6,815,000
64,130,000
-4,855,000
132,062,000
-119,962,000
8,552,000
17,882,000
142,827,000
-1,003,000
-416,003,000
Investing Activities
capital expenditure
62,000
4,000
599,000
451,000
-9,321,000
3,173,000
491,000
1,154,000
-3,256,000
128,933,000
2,842,000
11,534,000
-8,270,000
1,565,000
-228,346,000
Change in Investments
-6,000
36,843,000
-23,011,000
-400,000
-400,000
110,746,000
cash flow from investments
62,000
4,000
599,000
451,000
-9,321,000
3,173,000
491,000
1,160,000
-3,256,000
92,090,000
25,853,000
11,534,000
-7,870,000
1,965,000
-339,092,000
Financing Activities
Bank loans
Group/Directors Accounts
4,028,000
-8,238,000
-484,000
-96,778,000
2,180,000
4,447,000
-5,839,000
151,000
-131,406,000
-33,441,000
-51,289,000
-29,281,000
-134,547,000
-22,649,000
590,389,000
Other Short Term Loans
Long term loans
-4,763,000
4,763,000
199,800,000
Hire Purchase and Lease Commitments
-614,000
-601,000
-539,000
4,228,000
606,000
other long term liabilities
share issue
18,554,000
253,000
1,386,000
interest
9,258,000
2,964,000
403,000
1,744,000
3,039,000
2,816,000
2,959,000
2,999,000
4,924,000
4,680,000
378,000
-952,000
-254,000
-497,000
-546,000
cash flow from financing
12,672,000
-5,875,000
-620,000
-95,569,000
10,588,000
7,263,000
-2,880,000
3,150,000
-126,482,000
-10,207,000
-50,911,000
-30,233,000
-134,801,000
-22,893,000
791,029,000
cash and cash equivalents
cash
-10,000
10,000
-1,272,000
39,000
279,000
-2,084,000
-1,696,000
4,275,000
-19,285,000
670,000
-3,255,000
22,112,000
-13,916,000
14,133,000
overdraft
-3,000
3,000
change in cash
-10,000
10,000
3,000
-1,275,000
39,000
279,000
-2,084,000
-1,696,000
4,275,000
-19,285,000
670,000
-3,255,000
22,112,000
-13,916,000
14,133,000
hanson packed products 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 hanson packed products limited. Get real-time insights into hanson packed products limited's credit score, group structure and payment trends.
Perform a competitor analysis for hanson packed products limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in SL6 area or any other competitors across 12 key performance metrics.
hanson packed products limited Ownership
HANSON PACKED PRODUCTS LIMITED group structure
Hanson Packed Products Limited has 10 subsidiary companies.
The largest shareholders in Hanson Packed Products Limited include Hanson (Er - No 10) Limited and V E A Limited.
hanson (er - no 10) limited
70.06%
v e a limited
29.94%
hanson packed products limited directors
Hanson Packed Products Limited currently has 2 directors.
The longest serving directors include
Mr Simon Willis (Jan 2019) and
Mr Alfredo Quilez Somolinos (Nov 2021).
23690 - Manufacture of other articles of concrete, plaster and cement
64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
incorporation date
April 1888
age
137
incorporated
UK
ultimate parent company
HEIDELBERG CEMENT AG
accounts
Full Accounts
last accounts submitted
December 2023
previous names
hanson building products limited (September 2014)
hanson brick limited (December 2003)
See more
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
second floor, arena court, crown lane, maidenhead, berkshire, SL6 8QZ
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 hanson packed products limited. Currently there are 0 open charges and 1 have been satisfied in the past.
hanson packed products 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 HANSON PACKED PRODUCTS LIMITED. This can take several minutes, an email will notify you when this has completed.
hanson packed products limitedCompanies House Filings - See Documents
