h.i.muddle & son limited
h.i.muddle & son limited Company Information
Company Number
00589201
Next Accounts
Jun 2026
Shareholders
christine ann muddle
jill anne johnson
View AllGroup Structure
View All
Industry
Mixed farming
Registered Address
sevton powder mills, leigh, tonbridge, kent, TN11 9AR
Website
-h.i.muddle & son limited Estimated Valuation
Pomanda estimates the enterprise value of H.I.MUDDLE & SON LIMITED at £2m based on a Turnover of £3.8m and 0.52x industry multiple (adjusted for size and gross margin).
h.i.muddle & son limited Estimated Valuation
Pomanda estimates the enterprise value of H.I.MUDDLE & SON LIMITED at £0 based on an EBITDA of £-181k and a 3.32x industry multiple (adjusted for size and gross margin).
h.i.muddle & son limited Estimated Valuation
Pomanda estimates the enterprise value of H.I.MUDDLE & SON LIMITED at £1.5m based on Net Assets of £1.1m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
H.i.muddle & Son Limited Overview
H.i.muddle & Son Limited is a live company located in tonbridge, TN11 9AR with a Companies House number of 00589201. It operates in the mixed farming sector, SIC Code 01500. Founded in August 1957, it's largest shareholder is christine ann muddle with a 25% stake. H.i.muddle & Son Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.8m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
H.i.muddle & Son Limited Health Check
Pomanda's financial health check has awarded H.I.Muddle & Son Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £3.8m, make it larger than the average company (£1m)
- H.i.muddle & Son Limited
£1m - Industry AVG
Growth
3 year (CAGR) sales growth of 76%, show it is growing at a faster rate (11.5%)
- H.i.muddle & Son Limited
11.5% - Industry AVG
Production
with a gross margin of 19.8%, this company has a higher cost of product (31%)
- H.i.muddle & Son Limited
31% - Industry AVG
Profitability
an operating margin of -4.7% make it less profitable than the average company (5.9%)
- H.i.muddle & Son Limited
5.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (14)
2 - H.i.muddle & Son Limited
14 - Industry AVG
Pay Structure
on an average salary of £29.4k, the company has an equivalent pay structure (£29.4k)
- H.i.muddle & Son Limited
£29.4k - Industry AVG
Efficiency
resulting in sales per employee of £1.9m, this is more efficient (£109k)
- H.i.muddle & Son Limited
£109k - Industry AVG
Debtor Days
it gets paid by customers after 101 days, this is later than average (17 days)
- H.i.muddle & Son Limited
17 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (36 days)
- H.i.muddle & Son Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- H.i.muddle & Son Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - H.i.muddle & Son Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.6%, this is a lower level of debt than the average (43.4%)
0.6% - H.i.muddle & Son Limited
43.4% - Industry AVG
H.I.MUDDLE & SON LIMITED financials
H.I.Muddle & Son Limited's latest turnover from September 2024 is estimated at £3.8 million and the company has net assets of £1.1 million. According to their latest financial statements, H.I.Muddle & Son Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2024 | Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 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 | 2 | |||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2024 | Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 11,399 | 11,611 | 10,631 | 10,646 | 10,664 | 35,066 | 35,092 | 35,123 | 35,160 | 35,205 | 35,258 | 35,323 | 35,401 | |||
| Intangible Assets | ||||||||||||||||
| Investments & Other | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | ||||||||
| Debtors (Due After 1 year) | ||||||||||||||||
| Total Fixed Assets | 11,399 | 11,611 | 10,631 | 10,646 | 10,664 | 39,066 | 39,092 | 39,123 | 39,160 | 39,205 | 39,258 | 39,323 | 39,401 | |||
| Stock & work in progress | ||||||||||||||||
| Trade Debtors | 1,070,190 | 1,250,794 | 1,686,809 | 228,927 | 332,994 | 404,410 | 470,977 | 641,775 | 103 | 292 | 375 | 395 | 247 | 95 | ||
| Group Debtors | ||||||||||||||||
| Misc Debtors | ||||||||||||||||
| Cash | 13,368 | 918 | 1,527 | 2,286 | 2,494 | 2,586 | 3,071 | |||||||||
| misc current assets | ||||||||||||||||
| total current assets | 1,070,190 | 1,250,794 | 1,686,809 | 228,927 | 332,994 | 404,410 | 470,977 | 641,775 | 13,368 | 1,021 | 1,819 | 2,661 | 2,889 | 2,833 | 3,166 | |
| total assets | 1,070,190 | 1,250,794 | 1,686,809 | 240,326 | 344,605 | 415,041 | 481,623 | 652,439 | 52,434 | 39,092 | 40,144 | 40,979 | 41,866 | 42,147 | 42,156 | 42,567 |
| Bank overdraft | ||||||||||||||||
| Bank loan | ||||||||||||||||
| Trade Creditors | 5,992 | 5,640 | 258,971 | 628 | 1,280 | 2,086 | 1,480 | 114,578 | 36,243 | 7,530 | 4,937 | 3,219 | 3,583 | 3,018 | 3,266 | 3,438 |
| Group/Directors Accounts | ||||||||||||||||
| other short term finances | ||||||||||||||||
| hp & lease commitments | ||||||||||||||||
| other current liabilities | ||||||||||||||||
| total current liabilities | 5,992 | 5,640 | 258,971 | 628 | 1,280 | 2,086 | 1,480 | 114,578 | 36,243 | 7,530 | 4,937 | 3,219 | 3,583 | 3,018 | 3,266 | 3,438 |
| loans | ||||||||||||||||
| hp & lease commitments | ||||||||||||||||
| Accruals and Deferred Income | ||||||||||||||||
| other liabilities | ||||||||||||||||
| provisions | ||||||||||||||||
| total long term liabilities | ||||||||||||||||
| total liabilities | 5,992 | 5,640 | 258,971 | 628 | 1,280 | 2,086 | 1,480 | 114,578 | 36,243 | 7,530 | 4,937 | 3,219 | 3,583 | 3,018 | 3,266 | 3,438 |
| net assets | 1,064,198 | 1,245,154 | 1,427,838 | 239,698 | 343,325 | 412,955 | 480,143 | 537,861 | 16,191 | 31,562 | 35,207 | 37,760 | 38,283 | 39,129 | 38,890 | 39,129 |
| total shareholders funds | 1,064,198 | 1,245,154 | 1,427,838 | 239,698 | 343,325 | 412,955 | 480,143 | 537,861 | 16,191 | 31,562 | 35,207 | 37,760 | 38,283 | 39,129 | 38,890 | 39,129 |
| Sep 2024 | Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | ||||||||||||||||
| Depreciation | 26 | 31 | 37 | 45 | 53 | 65 | 78 | 94 | ||||||||
| Amortisation | ||||||||||||||||
| Tax | ||||||||||||||||
| Stock | ||||||||||||||||
| Debtors | -180,604 | -436,015 | 1,457,882 | -104,067 | -71,416 | -66,567 | -170,798 | 641,775 | -103 | -189 | -83 | -20 | 148 | 152 | 95 | |
| Creditors | 352 | -253,331 | 258,343 | -652 | -806 | 606 | -113,098 | 78,335 | 28,713 | 2,593 | 1,718 | -364 | 565 | -248 | -172 | 3,438 |
| Accruals and Deferred Income | ||||||||||||||||
| Deferred Taxes & Provisions | ||||||||||||||||
| Cash flow from operations | ||||||||||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | -4,000 | 4,000 | ||||||||||||||
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | ||||||||||||||||
| Group/Directors Accounts | ||||||||||||||||
| Other Short Term Loans | ||||||||||||||||
| Long term loans | ||||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||||
| other long term liabilities | ||||||||||||||||
| share issue | ||||||||||||||||
| interest | ||||||||||||||||
| cash flow from financing | ||||||||||||||||
| cash and cash equivalents | ||||||||||||||||
| cash | -13,368 | 13,368 | -918 | -609 | -759 | -208 | -92 | -485 | 3,071 | |||||||
| overdraft | ||||||||||||||||
| change in cash | -13,368 | 13,368 | -918 | -609 | -759 | -208 | -92 | -485 | 3,071 |
h.i.muddle & son limited Credit Report and Business Information
H.i.muddle & Son Limited Competitor Analysis
Perform a competitor analysis for h.i.muddle & son limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in TN11 area or any other competitors across 12 key performance metrics.
h.i.muddle & son limited Ownership
H.I.MUDDLE & SON LIMITED group structure
H.I.Muddle & Son Limited has no subsidiary companies.
Ultimate parent company
H.I.MUDDLE & SON LIMITED
00589201
h.i.muddle & son limited directors
H.I.Muddle & Son Limited currently has 2 directors. The longest serving directors include Ms Jill Johnson (Dec 2003) and Mr Brian Muddle (Dec 2003).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Jill Johnson | 63 years | Dec 2003 | - | Director | |
| Mr Brian Muddle | England | 68 years | Dec 2003 | - | Director |
P&L
September 2024turnover
3.8m
-14%
operating profit
-181k
0%
gross margin
19.8%
+2.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2024net assets
1.1m
-0.15%
total assets
1.1m
-0.14%
cash
0
0%
net assets
Total assets minus all liabilities
h.i.muddle & son limited company details
company number
00589201
Type
Private limited with Share Capital
industry
01500 - Mixed farming
incorporation date
August 1957
age
68
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2024
previous names
N/A
accountant
-
auditor
-
address
sevton powder mills, leigh, tonbridge, kent, TN11 9AR
Bank
-
Legal Advisor
-
h.i.muddle & son 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 5 charges/mortgages relating to h.i.muddle & son limited. Currently there are 5 open charges and 0 have been satisfied in the past.
h.i.muddle & son 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 H.I.MUDDLE & SON LIMITED. This can take several minutes, an email will notify you when this has completed.
h.i.muddle & son limited Companies House Filings - See Documents
| date | description | view/download |
|---|
