Pomanda estimates the enterprise value of HOUNDISREP LIMITED at £9k based on a Turnover of £25.1k and 0.36x industry multiple (adjusted for size and gross margin).
houndisrep limitedEstimated Valuation
£3.2k
Pomanda estimates the enterprise value of HOUNDISREP LIMITED at £3.2k based on an EBITDA of £1.2k and a 2.56x industry multiple (adjusted for size and gross margin).
houndisrep limitedEstimated Valuation
£12.5k
Pomanda estimates the enterprise value of HOUNDISREP LIMITED at £12.5k based on Net Assets of £5.3k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Houndisrep LimitedOverview
Houndisrep Limited is a live company located in plymouth, PL4 6HG with a Companies House number of 01630972. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 1982, it's largest shareholder is
michael leggett
with a 20% stake. Houndisrep Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£25.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Houndisrep Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
2 Regular
6 Weak
Size
annual sales of £25.1k, make it smaller than the average company (£3.7m)
£25.1k - Houndisrep Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (8.3%)
-27% - Houndisrep Limited
8.3% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.9%)
17.1% - Houndisrep Limited
37.9% - Industry AVG
Profitability
an operating margin of 5% make it as profitable than the average company (5.7%)
5% - Houndisrep Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (22)
1 - Houndisrep Limited
22 - Industry AVG
Pay Structure
on an average salary of £46.6k, the company has an equivalent pay structure (£46.6k)
£46.6k - Houndisrep Limited
£46.6k - Industry AVG
Efficiency
resulting in sales per employee of £25.1k, this is less efficient (£145.7k)
£25.1k - Houndisrep Limited
£145.7k - Industry AVG
Debtor Days
it gets paid by customers after 74 days, this is later than average (36 days)
74 days - Houndisrep Limited
36 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Houndisrep Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Houndisrep Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Houndisrep Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Houndisrep Limited
- - Industry AVG
HOUNDISREP LIMITED financials
EXPORT
Houndisrep Limited's latest turnover from March 2024 is estimated at £25.1 thousand and the company has net assets of £5.3 thousand. According to their latest financial statements, we estimate that Houndisrep Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
25,123
19,412
66,626
64,193
35,254
29,551
24,591
20,644
1,101
1,337
2,352
1,880
1,955
1,855
1,511
Other Income Or Grants
Cost Of Sales
20,832
16,032
55,878
54,133
29,194
24,626
20,470
16,999
911
1,114
1,960
1,558
1,603
1,512
1,220
Gross Profit
4,291
3,380
10,748
10,060
6,060
4,925
4,121
3,645
190
223
391
322
352
343
291
Admin Expenses
3,046
14,033
9,190
7,866
4,412
2,523
1,774
3,479
-1,623
-2,381
-2,189
-59
2,076
-435
622
Operating Profit
1,245
-10,653
1,558
2,194
1,648
2,402
2,347
166
1,813
2,604
2,580
381
-1,724
778
-331
Interest Payable
Interest Receivable
9
33
24
14
Pre-Tax Profit
1,245
-10,653
1,558
2,194
1,648
2,402
2,347
175
1,846
2,628
2,595
296
-1,712
572
-322
Tax
-311
-296
-417
-313
-456
-446
-35
-369
-552
-597
Profit After Tax
934
-10,653
1,262
1,777
1,335
1,946
1,901
140
1,477
2,076
1,998
296
-1,712
572
-322
Dividends Paid
Retained Profit
934
-10,653
1,262
1,777
1,335
1,946
1,901
140
1,477
2,076
1,998
296
-1,712
572
-322
Employee Costs
46,645
44,767
42,245
40,135
39,751
38,576
36,364
35,565
35,692
35,582
35,314
34,814
34,731
34,318
35,429
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
1,245
-10,653
1,558
2,194
1,648
2,402
2,347
166
1,813
2,604
2,580
381
-1,724
778
-331
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
Intangible Assets
Investments & Other
100
100
100
100
100
100
100
100
50
50
Debtors (Due After 1 year)
Total Fixed Assets
100
100
100
100
100
100
100
100
50
50
Stock & work in progress
Trade Debtors
5,135
4,201
14,854
13,892
12,640
11,095
9,313
7,397
40
140
20
Group Debtors
Misc Debtors
50
50
50
50
40
Cash
7,357
5,752
3,917
1,859
1,563
3,275
3,455
misc current assets
40
30
40
155
total current assets
5,185
4,251
14,904
13,942
12,680
11,135
9,343
7,437
7,397
5,892
3,917
1,879
1,563
3,430
3,455
total assets
5,285
4,351
15,004
14,042
12,780
11,235
9,443
7,537
7,447
5,942
3,917
1,879
1,563
3,430
3,455
Bank overdraft
Bank loan
Trade Creditors
815
605
759
754
754
726
727
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
687
1,064
2,704
2,979
total current liabilities
815
605
759
754
754
726
727
687
1,064
2,704
2,979
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
300
total long term liabilities
300
total liabilities
300
815
605
759
754
754
726
727
687
1,064
2,704
2,979
net assets
5,285
4,351
15,004
13,742
11,965
10,630
8,684
6,783
6,693
5,216
3,190
1,192
499
726
476
total shareholders funds
5,285
4,351
15,004
13,742
11,965
10,630
8,684
6,783
6,693
5,216
3,190
1,192
499
726
476
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
1,245
-10,653
1,558
2,194
1,648
2,402
2,347
166
1,813
2,604
2,580
381
-1,724
778
-331
Depreciation
Amortisation
Tax
-311
-296
-417
-313
-456
-446
-35
-369
-552
-597
Stock
Debtors
934
-10,653
962
1,262
1,585
1,782
1,916
7,357
-100
140
-20
20
Creditors
-815
210
-154
5
28
-1
727
Accruals and Deferred Income
-687
-377
-1,640
-275
2,979
Deferred Taxes & Provisions
-300
300
Cash flow from operations
-40
10
-10
-7,226
1,572
1,911
2,043
-16
-3,364
503
2,648
Investing Activities
capital expenditure
Change in Investments
50
50
cash flow from investments
-50
-50
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
-50
-50
397
1,485
-322
798
interest
9
33
24
14
cash flow from financing
-41
33
-26
14
397
1,485
-322
798
cash and cash equivalents
cash
-7,357
1,605
1,835
2,058
296
-1,712
-180
3,455
overdraft
change in cash
-7,357
1,605
1,835
2,058
296
-1,712
-180
3,455
houndisrep 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 houndisrep limited. Get real-time insights into houndisrep limited's credit score, group structure and payment trends.
Perform a competitor analysis for houndisrep limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in PL4 area or any other competitors across 12 key performance metrics.
houndisrep limited Ownership
HOUNDISREP LIMITED group structure
Houndisrep Limited has no subsidiary companies.
Ultimate parent company
HOUNDISREP LIMITED
01630972
HOUNDISREP LIMITED Shareholders
The largest shareholders in Houndisrep Limited include Michael Leggett and Graham Brown.
michael leggett
20%
graham brown
20%
gary steiger
20%
lesley mcquaid
20%
david sobey
20%
houndisrep limited directors
Houndisrep Limited currently has 3 directors.
The longest serving directors include
Mr David Sobey (Jan 1992) and
Mr Graham Brown (Aug 2015).
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 houndisrep limited.
houndisrep 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 HOUNDISREP LIMITED. This can take several minutes, an email will notify you when this has completed.
houndisrep limitedCompanies House Filings - See Documents
