marshall hutton limited
marshall hutton limited Company Information
Company Number
02786052
Website
www.marshallhutton.co.ukRegistered Address
134/136 buckingham palace road, london, SW1W 9SA
Industry
Real estate agencies
Telephone
02077305082
Next Accounts Due
October 2025
Group Structure
View All
Shareholders
mr daniel lance hutton 50%
richard james greaves 50%
marshall hutton limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHALL HUTTON LIMITED at £504.6k based on a Turnover of £257.3k and 1.96x industry multiple (adjusted for size and gross margin).
marshall hutton limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHALL HUTTON LIMITED at £0 based on an EBITDA of £-1.5k and a 7.15x industry multiple (adjusted for size and gross margin).
marshall hutton limited Estimated Valuation
Pomanda estimates the enterprise value of MARSHALL HUTTON LIMITED at £1.3m based on Net Assets of £2.5m and 0.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Marshall Hutton Limited Overview
Marshall Hutton Limited is a live company located in london, SW1W 9SA with a Companies House number of 02786052. It operates in the real estate agencies sector, SIC Code 68310. Founded in February 1993, it's largest shareholder is mr daniel lance hutton with a 50% stake. Marshall Hutton Limited is a mature, micro sized company, Pomanda has estimated its turnover at £257.3k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Marshall Hutton Limited Health Check
Pomanda's financial health check has awarded Marshall Hutton Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £257.3k, make it smaller than the average company (£477.2k)
- Marshall Hutton Limited
£477.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -58%, show it is growing at a slower rate (6.4%)
- Marshall Hutton Limited
6.4% - Industry AVG
Production
with a gross margin of 76.8%, this company has a comparable cost of product (76.8%)
- Marshall Hutton Limited
76.8% - Industry AVG
Profitability
an operating margin of -14.2% make it less profitable than the average company (9.7%)
- Marshall Hutton Limited
9.7% - Industry AVG
Employees
with 6 employees, this is below the industry average (9)
6 - Marshall Hutton Limited
9 - Industry AVG
Pay Structure
on an average salary of £37.2k, the company has an equivalent pay structure (£37.2k)
- Marshall Hutton Limited
£37.2k - Industry AVG
Efficiency
resulting in sales per employee of £42.9k, this is less efficient (£76.6k)
- Marshall Hutton Limited
£76.6k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (43 days)
- Marshall Hutton Limited
43 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Marshall Hutton Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Marshall Hutton Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 81 weeks, this is more cash available to meet short term requirements (35 weeks)
81 weeks - Marshall Hutton Limited
35 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 15.2%, this is a lower level of debt than the average (66.1%)
15.2% - Marshall Hutton Limited
66.1% - Industry AVG
MARSHALL HUTTON LIMITED financials
Marshall Hutton Limited's latest turnover from January 2024 is estimated at £257.3 thousand and the company has net assets of £2.5 million. According to their latest financial statements, Marshall Hutton Limited has 6 employees and maintains cash reserves of £693.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,483,365 | 5,195,985 | 1,833,702 | 634,268 | 419,924 | 331,719 | 381,097 | 405,421 | 254,124 | 117,839 | 89,626 | 137,136 | |||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Cost Of Sales | 760,583 | 871,635 | 612,976 | 300,497 | 182,160 | 132,629 | |||||||||
| Gross Profit | 2,722,782 | 4,324,350 | 1,220,726 | 333,771 | 237,764 | 199,090 | |||||||||
| Admin Expenses | -21,907 | -159,544 | 58,708 | 23,075 | 14,218 | 17,738 | |||||||||
| Operating Profit | 2,744,689 | 4,483,894 | 1,162,018 | 310,696 | 223,546 | 181,352 | 167,304 | 158,063 | 153,460 | 33,407 | -94,918 | 6,120 | |||
| Interest Payable | 58 | 233 | 0 | 161 | 0 | 0 | 26 | 604 | 1,262 | 0 | 0 | 0 | |||
| Interest Receivable | 441 | 298 | 1,702 | 32 | 984 | 963 | 51 | 8 | 0 | 0 | 0 | 0 | |||
| Pre-Tax Profit | 2,745,072 | 4,483,959 | 1,163,720 | 310,567 | 224,530 | 182,315 | 167,329 | 157,467 | 152,198 | 21,089 | -94,918 | 6,120 | |||
| Tax | -524,334 | -857,175 | -224,588 | -62,568 | -47,621 | -39,047 | -35,320 | -32,659 | -11,964 | 11,659 | 3,074 | -3,073 | |||
| Profit After Tax | 2,220,738 | 3,626,784 | 939,132 | 247,999 | 176,909 | 143,268 | 132,009 | 124,808 | 140,234 | 32,748 | -91,844 | 3,047 | |||
| Dividends Paid | 2,080,000 | 1,490,000 | 1,060,261 | 126,604 | 177,600 | 143,000 | 171,808 | 122,500 | 50,000 | 0 | 0 | 0 | |||
| Retained Profit | 140,738 | 2,136,784 | -121,129 | 121,395 | -691 | 268 | -39,799 | 2,308 | 90,234 | 32,748 | -91,844 | 3,047 | |||
| Employee Costs | 39,693 | 10,245 | |||||||||||||
| Number Of Employees | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | ||||||
| EBITDA* | 2,781,848 | 4,496,644 | 1,165,601 | 315,235 | 223,546 | 186,840 | 169,662 | 159,646 | 154,540 | 34,501 | -93,660 | 8,223 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 10,495 | 45,475 | 91,048 | 94,891 | 34,107 | 4,487 | 7,075 | 4,284 | 7,287 | 7,075 | 4,748 | 5,787 | 4,320 | 4,374 | 7,976 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 1,868,313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,318 | 12,318 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,878,808 | 45,475 | 91,048 | 94,891 | 34,107 | 4,487 | 7,075 | 4,284 | 7,287 | 7,075 | 4,748 | 5,787 | 4,320 | 16,692 | 20,294 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 8,000 | 0 | 208,029 | 0 | 27,717 | 6,141 | 0 | 21,271 | 0 | 10,400 | 10,150 | 70,693 | 27,494 | 27,008 | 185,853 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 335,682 | 98,983 | 113,624 | 124,837 | 500,070 | 6,432 | 35,240 | 43,375 | 38,831 | 24,332 | 21,992 | 19,443 | 2,632 | 470 | 0 |
| Cash | 693,329 | 3,023,683 | 3,438,967 | 3,532,111 | 4,690,702 | 2,139,844 | 354,258 | 125,388 | 65,543 | 68,110 | 123,000 | 47,552 | 9,523 | 256 | 256 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,037,011 | 3,122,666 | 3,760,620 | 3,656,948 | 5,218,489 | 2,152,417 | 389,498 | 190,034 | 104,374 | 102,842 | 155,142 | 137,688 | 39,649 | 27,734 | 186,109 |
| total assets | 2,915,819 | 3,168,141 | 3,851,668 | 3,751,839 | 5,252,596 | 2,156,904 | 396,573 | 194,318 | 111,661 | 109,917 | 159,890 | 143,475 | 43,969 | 44,426 | 206,403 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,405 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 5,010 | 720 | 1,179 | 340 | 0 | 505 | 4,442 | 1,043 | 477 | 507 | 0 | 0 | 3,444 | 198,447 |
| Group/Directors Accounts | 1,920 | 2,269 | 1,449 | 1,449 | 1,664 | 1,653 | 2,839 | 0 | 0 | 0 | 0 | 0 | 8,242 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 438,388 | 718,903 | 1,542,781 | 1,453,422 | 3,107,043 | 2,154,116 | 270,473 | 189,002 | 108,627 | 107,798 | 118,454 | 104,775 | 87,554 | 104,239 | 0 |
| total current liabilities | 440,308 | 726,182 | 1,544,950 | 1,456,050 | 3,109,047 | 2,155,769 | 273,817 | 193,444 | 109,670 | 108,275 | 118,961 | 104,775 | 95,796 | 129,088 | 198,447 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 2,624 | 11,369 | 17,252 | 35,964 | 12,960 | 1,704 | 2,688 | 1,714 | 1,283 | 1,202 | 690 | 769 | 476 | 389 | 1,163 |
| total long term liabilities | 2,624 | 11,369 | 17,252 | 17,982 | 6,480 | 852 | 1,344 | 857 | 1,283 | 1,202 | 690 | 769 | 476 | 389 | 1,163 |
| total liabilities | 442,932 | 737,551 | 1,562,202 | 1,474,032 | 3,115,527 | 2,156,621 | 275,161 | 194,301 | 110,953 | 109,477 | 119,651 | 105,544 | 96,272 | 129,477 | 199,610 |
| net assets | 2,472,887 | 2,430,590 | 2,289,466 | 2,277,807 | 2,137,069 | 283 | 121,412 | 17 | 708 | 440 | 40,239 | 37,931 | -52,303 | -85,051 | 6,793 |
| total shareholders funds | 2,472,887 | 2,430,590 | 2,289,466 | 2,277,807 | 2,137,069 | 283 | 121,412 | 17 | 708 | 440 | 40,239 | 37,931 | -52,303 | -85,051 | 6,793 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 2,744,689 | 4,483,894 | 1,162,018 | 310,696 | 223,546 | 181,352 | 167,304 | 158,063 | 153,460 | 33,407 | -94,918 | 6,120 | |||
| Depreciation | 34,980 | 45,573 | 45,821 | 37,159 | 12,750 | 3,583 | 4,539 | 0 | 5,488 | 2,358 | 1,583 | 1,080 | 1,094 | 1,258 | 2,103 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -524,334 | -857,175 | -224,588 | -62,568 | -47,621 | -39,047 | -35,320 | -32,659 | -11,964 | 11,659 | 3,074 | -3,073 | |||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 244,699 | -222,670 | 196,816 | -402,950 | 515,214 | -22,667 | -29,406 | 25,815 | 4,099 | 2,590 | -57,994 | 60,010 | 2,648 | -158,375 | 185,853 |
| Creditors | -5,010 | 4,290 | -459 | 839 | 340 | -505 | -3,937 | 3,399 | 566 | -30 | 507 | 0 | -3,444 | -195,003 | 198,447 |
| Accruals and Deferred Income | -280,515 | -823,878 | 89,359 | -1,653,621 | 952,927 | 1,883,643 | 81,471 | 80,375 | 829 | -10,656 | 13,679 | 17,221 | -16,685 | 104,239 | 0 |
| Deferred Taxes & Provisions | -8,745 | -5,883 | -18,712 | 23,004 | 11,256 | -984 | 974 | 431 | 81 | 512 | -79 | 293 | 87 | -774 | 1,163 |
| Cash flow from operations | 1,030,686 | 4,088,778 | 2,845,834 | 360,581 | 234,315 | 145,170 | 121,578 | 199,088 | 100,080 | 23,470 | -23,749 | 18,907 | |||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 1,868,313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,318 | 0 | 12,318 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -349 | 820 | 0 | -215 | 11 | -1,186 | 2,839 | 0 | 0 | 0 | 0 | -8,242 | 8,242 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 383 | 65 | 1,702 | -129 | 984 | 963 | 25 | -596 | -1,262 | 0 | 0 | 0 | |||
| cash flow from financing | 168 | 78 | 516 | 2,710 | 984 | 963 | 25 | -596 | -9,504 | 8,242 | 0 | 3,746 | |||
| cash and cash equivalents | |||||||||||||||
| cash | -2,330,354 | -415,284 | -93,144 | -1,158,591 | 2,550,858 | 1,785,586 | 228,870 | 59,845 | -2,567 | -54,890 | 75,448 | 38,029 | 9,267 | 0 | 256 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,405 | 21,405 | 0 |
| change in cash | -2,330,354 | -415,284 | -93,144 | -1,158,591 | 2,550,858 | 1,785,586 | 228,870 | 59,845 | -2,567 | -54,890 | 75,448 | 38,029 | 30,672 | -21,405 | 256 |
marshall hutton limited Credit Report and Business Information
Marshall Hutton Limited Competitor Analysis
Perform a competitor analysis for marshall hutton limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW1W area or any other competitors across 12 key performance metrics.
marshall hutton limited Ownership
MARSHALL HUTTON LIMITED group structure
Marshall Hutton Limited has no subsidiary companies.
Ultimate parent company
MARSHALL HUTTON LIMITED
02786052
marshall hutton limited directors
Marshall Hutton Limited currently has 2 directors. The longest serving directors include Mr Daniel Hutton (Feb 1993) and Mr Richard Greaves (Feb 1993).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Daniel Hutton | United Kingdom | 56 years | Feb 1993 | - | Director |
| Mr Richard Greaves | England | 57 years | Feb 1993 | - | Director |
P&L
January 2024turnover
257.3k
-40%
operating profit
-36.5k
0%
gross margin
76.8%
-8.07%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
2.5m
+0.02%
total assets
2.9m
-0.08%
cash
693.3k
-0.77%
net assets
Total assets minus all liabilities
Similar Companies
marshall hutton limited company details
company number
02786052
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
February 1993
age
31
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
January 2024
address
134/136 buckingham palace road, london, SW1W 9SA
accountant
SHAW GIBBS LIMITED
auditor
-
marshall hutton 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 did not find charges/mortgages relating to marshall hutton limited.
marshall hutton limited Companies House Filings - See Documents
| date | description | view/download |
|---|
