peter hogarth and sons limited

Live MatureSmallDeclining

peter hogarth and sons limited Company Information

Share PETER HOGARTH AND SONS LIMITED

Company Number

01143352

Shareholders

ian michael hogarth

fiona helen hunter

View All

Group Structure

View All

Industry

Non-specialised wholesale trade

 

Registered Address

107 cleethorpe road, grimsby, north east lincolnshire, DN31 3ER

peter hogarth and sons limited Estimated Valuation

£593k

Pomanda estimates the enterprise value of PETER HOGARTH AND SONS LIMITED at £593k based on a Turnover of £2.2m and 0.27x industry multiple (adjusted for size and gross margin).

peter hogarth and sons limited Estimated Valuation

£279.3k

Pomanda estimates the enterprise value of PETER HOGARTH AND SONS LIMITED at £279.3k based on an EBITDA of £82.1k and a 3.4x industry multiple (adjusted for size and gross margin).

peter hogarth and sons limited Estimated Valuation

£4.4m

Pomanda estimates the enterprise value of PETER HOGARTH AND SONS LIMITED at £4.4m based on Net Assets of £1.7m and 2.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Peter Hogarth And Sons Limited Overview

Peter Hogarth And Sons Limited is a live company located in north east lincolnshire, DN31 3ER with a Companies House number of 01143352. It operates in the non-specialised wholesale trade sector, SIC Code 46900. Founded in November 1973, it's largest shareholder is ian michael hogarth with a 33.3% stake. Peter Hogarth And Sons Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.2m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Peter Hogarth And Sons Limited Health Check

Pomanda's financial health check has awarded Peter Hogarth And Sons Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £2.2m, make it smaller than the average company (£16.1m)

£2.2m - Peter Hogarth And Sons Limited

£16.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.3%)

-1% - Peter Hogarth And Sons Limited

6.3% - Industry AVG

production

Production

with a gross margin of 18.5%, this company has a higher cost of product (27.5%)

18.5% - Peter Hogarth And Sons Limited

27.5% - Industry AVG

profitability

Profitability

an operating margin of 1.7% make it less profitable than the average company (5.1%)

1.7% - Peter Hogarth And Sons Limited

5.1% - Industry AVG

employees

Employees

with 17 employees, this is below the industry average (41)

17 - Peter Hogarth And Sons Limited

41 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.4k, the company has an equivalent pay structure (£44.4k)

£44.4k - Peter Hogarth And Sons Limited

£44.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £127.3k, this is less efficient (£376.8k)

£127.3k - Peter Hogarth And Sons Limited

£376.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 75 days, this is later than average (51 days)

75 days - Peter Hogarth And Sons Limited

51 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 65 days, this is slower than average (31 days)

65 days - Peter Hogarth And Sons Limited

31 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 61 days, this is less than average (77 days)

61 days - Peter Hogarth And Sons Limited

77 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 153 weeks, this is more cash available to meet short term requirements (14 weeks)

153 weeks - Peter Hogarth And Sons Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 18.5%, this is a lower level of debt than the average (47.5%)

18.5% - Peter Hogarth And Sons Limited

47.5% - Industry AVG

PETER HOGARTH AND SONS LIMITED financials

EXPORTms excel logo

Peter Hogarth And Sons Limited's latest turnover from December 2023 is estimated at £2.2 million and the company has net assets of £1.7 million. According to their latest financial statements, Peter Hogarth And Sons Limited has 17 employees and maintains cash reserves of £930.6 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover2,164,3632,026,2731,699,6602,209,0632,265,8171,898,1551,784,5511,795,5781,202,7301,372,9481,487,5841,253,4261,302,1901,118,079
Other Income Or Grants
Cost Of Sales1,764,4511,643,2841,387,0781,813,7681,852,7351,559,4891,455,0081,453,907974,1711,118,3851,225,3991,023,9871,067,069913,376
Gross Profit399,911382,989312,583395,295413,083338,667329,543341,671228,559254,563262,185229,439235,121204,703
Admin Expenses362,289124,956150,214396,184608,824374,243496,442101,51741,133264,884180,154140,948144,675317,712-1,673,344
Operating Profit37,622258,033162,369-889-195,741-35,576-166,899240,154187,426-10,32182,03188,49190,446-113,0091,673,344
Interest Payable
Interest Receivable45,11325,5771,6073681,3302,2432,0909211,4241,3591,4021,4711,4821,739932
Pre-Tax Profit82,735283,610163,975-521-194,411-33,333-164,809241,075188,850-8,96283,43489,96291,928-111,2701,674,276
Tax-20,684-53,886-31,155-48,215-37,770-19,190-21,591-23,901-468,797
Profit After Tax62,051229,724132,820-521-194,411-33,333-164,809192,860151,080-8,96264,24468,37168,027-111,2701,205,479
Dividends Paid
Retained Profit62,051229,724132,820-521-194,411-33,333-164,809192,860151,080-8,96264,24468,37168,027-111,2701,205,479
Employee Costs754,376756,827643,883717,017753,513775,692757,847741,350102,908100,890100,79299,53398,80596,700
Number Of Employees1718161920212121333333
EBITDA*82,126300,911204,68768,539-126,44912,402-111,580299,356243,58542,882129,700122,633138,639-53,5761,733,426

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets362,500396,486379,973344,241412,697477,369333,472320,393378,938364,772386,682314,158256,285304,478343,425
Intangible Assets
Investments & Other30,00030,00030,000280,000280,000280,000280,000285,000
Debtors (Due After 1 year)
Total Fixed Assets362,500426,486409,973374,241692,697757,369613,472600,393663,938364,772386,682314,158256,285304,478343,425
Stock & work in progress295,212347,017324,204303,177340,746367,251365,108400,967475,433443,698486,485426,642425,550382,486458,585
Trade Debtors449,081395,960402,188459,114530,979436,340390,156386,281357,314393,363444,347375,129398,308341,044299,728
Group Debtors
Misc Debtors8,44351,88613,25644,6528,870
Cash930,601787,980673,575611,701124,530230,143368,051467,948268,897300,580242,827318,138270,202322,689372,869
misc current assets
total current assets1,674,8941,530,9571,408,4101,373,992996,2551,085,6201,136,5711,299,8481,110,5141,137,6411,173,6591,119,9091,094,0601,046,2191,131,182
total assets2,037,3941,957,4431,818,3831,748,2331,688,9521,842,9891,750,0431,900,2411,774,4521,502,4131,560,3411,434,0671,350,3451,350,6971,474,607
Bank overdraft
Bank loan
Trade Creditors 315,164326,099170,944481,530376,964136,494111,366137,320128,122209,717209,788154,735173,950151,339174,222
Group/Directors Accounts27,11156,6448,748136,08144,98148,62514,059104,60990,624
other short term finances
hp & lease commitments25,57725,58025,579
other current liabilities198,529117,873164,804132,98767,470
total current liabilities315,164326,099422,161481,530402,544336,590284,918270,307331,673209,717254,769203,360188,009255,948264,846
loans
hp & lease commitments4,26829,84349,02774,607
Accruals and Deferred Income
other liabilities
provisions60,77531,94022,2745,7056,70210,6214404,182
total long term liabilities60,77531,94026,54229,84349,02774,6075,7056,70210,6214404,182
total liabilities375,939358,039448,703511,373451,571411,197284,918270,307337,378216,419265,390203,360188,009256,388269,028
net assets1,661,4551,599,4041,369,6801,236,8601,237,3811,431,7921,465,1251,629,9341,437,0741,285,9941,294,9511,230,7071,162,3361,094,3091,205,579
total shareholders funds1,661,4551,599,4041,369,6801,236,8601,237,3811,431,7921,465,1251,629,9341,437,0741,285,9941,294,9511,230,7071,162,3361,094,3091,205,579
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit37,622258,033162,369-889-195,741-35,576-166,899240,154187,426-10,32182,03188,49190,446-113,0091,673,344
Depreciation44,50442,87842,31869,42869,29247,97855,31959,20256,15953,20347,66934,14248,19359,43360,082
Amortisation
Tax-20,684-53,886-31,155-48,215-37,770-19,190-21,591-23,901-468,797
Stock-51,80522,81321,027-37,569-26,5052,143-35,859-74,46631,735-42,78759,8431,09243,064-76,099458,585
Debtors53,121-14,671-48,483-71,86542,75384,814-27,52164,749-27,179-50,98469,218-23,17957,26441,316299,728
Creditors-10,935155,155-310,586104,566240,47025,128-25,9549,198-81,595-7155,053-19,21522,611-22,883174,222
Accruals and Deferred Income-198,529198,529-117,873-46,93131,81765,51767,470
Deferred Taxes & Provisions28,8359,66622,274-5,705-997-3,91910,621-440-3,7424,182
Cash flow from operations78,026205,175111,205282,539-20,100-96,358-42,337329,868186,137132,66347,123103,91436,581-45,418684,720
Investing Activities
capital expenditure-10,518-59,391-78,050-972-4,620-191,875-68,398-657-70,325-31,293-120,193-92,015-20,486-403,507
Change in Investments-30,000-250,000-5,000285,000
cash flow from investments19,482-59,391-78,050249,028-4,620-191,875-68,3984,343-355,325-31,293-120,193-92,015-20,486-403,507
Financing Activities
Bank loans
Group/Directors Accounts-27,11127,111-56,64447,8968,748-136,081136,081-44,981-3,64434,566-90,55013,98590,624
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-29,8452-44,764-25,579100,186
other long term liabilities
share issue5100
interest45,11325,5771,6073681,3302,2432,0909211,4241,3591,4021,4711,4821,739932
cash flow from financing45,113-31,37928,720-44,396-80,893150,32510,838-135,160137,505-43,617-2,24236,037-89,06815,72491,656
cash and cash equivalents
cash142,621114,40561,874487,171-105,613-137,908-99,897199,051-31,68357,753-75,31147,936-52,487-50,180372,869
overdraft
change in cash142,621114,40561,874487,171-105,613-137,908-99,897199,051-31,68357,753-75,31147,936-52,487-50,180372,869

peter hogarth and sons 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 peter hogarth and sons limited. Get real-time insights into peter hogarth and sons 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

Peter Hogarth And Sons Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for peter hogarth and sons limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in DN31 area or any other competitors across 12 key performance metrics.

peter hogarth and sons limited Ownership

PETER HOGARTH AND SONS LIMITED group structure

Peter Hogarth And Sons Limited has no subsidiary companies.

Ultimate parent company

PETER HOGARTH AND SONS LIMITED

01143352

PETER HOGARTH AND SONS LIMITED Shareholders

ian michael hogarth 33.33%
fiona helen hunter 33.33%
mathew peter hogarth 33.33%

peter hogarth and sons limited directors

Peter Hogarth And Sons Limited currently has 2 directors. The longest serving directors include Mrs Fiona Hunter (Jul 2011) and Mr Mathew Hogarth (Aug 2017).

officercountryagestartendrole
Mrs Fiona HunterUnited Kingdom53 years Jul 2011- Director
Mr Mathew HogarthUnited Kingdom33 years Aug 2017- Director

P&L

December 2023

turnover

2.2m

+7%

operating profit

37.6k

0%

gross margin

18.5%

-2.24%

turnover

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

Balance Sheet

December 2023

net assets

1.7m

+0.04%

total assets

2m

+0.04%

cash

930.6k

+0.18%

net assets

Total assets minus all liabilities

peter hogarth and sons limited company details

company number

01143352

Type

Private limited with Share Capital

industry

46900 - Non-specialised wholesale trade

incorporation date

November 1973

age

52

incorporated

UK

ultimate parent company

None

accounts

Unaudited Abridged

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

107 cleethorpe road, grimsby, north east lincolnshire, DN31 3ER

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

peter hogarth and sons 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 1 charges/mortgages relating to peter hogarth and sons limited. Currently there are 0 open charges and 1 have been satisfied in the past.

peter hogarth and sons 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 PETER HOGARTH AND SONS LIMITED. This can take several minutes, an email will notify you when this has completed.

peter hogarth and sons limited Companies House Filings - See Documents

datedescriptionview/download