The Judith Hearn Agency Limited

POWER SEARCH PRICING

SOLUTIONS

the judith hearn agency limited Company Information

Company Number

03034512

Next Accounts

Dec 2025

Directors

Judith Grant

Christopher Harwood

View All

Shareholders

judith grant

christopher bernard harwood

View All

Group Structure

View All

Industry

Temporary employment agency activities

Registered Address

burlington house, 369 wellingborough road, northampton, NN1 4EU

Website

www.thejudithhearnagency.co.uk

the judith hearn agency limited Estimated Valuation

£425.4k

Pomanda estimates the enterprise value of THE JUDITH HEARN AGENCY LIMITED at £425.4k based on Net Assets of £328.2k and 1.3x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Judith Hearn Agency Limited is a live company located in northampton, NN1 4EU with a Companies House number of 03034512. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in March 1995, it's largest shareholder is judith grant with a 50% stake. The Judith Hearn Agency Limited is a mature, small sized company, Pomanda has estimated its turnover at £718.2k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded The Judith Hearn Agency Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

2 Strong

1 Regular

8 Weak

Size

annual sales of £718.2k, make it smaller than the average company (£13.3m)

Growth

3 year (CAGR) sales growth of -14%, show it is growing at a slower rate (7.9%)

EXPORT

The Judith Hearn Agency Limited's latest turnover from March 2024 is estimated at £718.2 thousand and the company has net assets of £328.2 thousand. According to their latest financial statements, The Judith Hearn Agency Limited has 23 employees and maintains cash reserves of £259.5 thousand 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	718,180	1,221,245	1,599,848	1,146,455	1,220,259	1,247,238	1,458,813	2,429,516	2,443,903	2,266,201	2,131,886	2,154,716	2,093,019	1,547,678	1,252,830
Other Income Or Grants
Cost Of Sales	637,633	1,084,339	1,440,504	1,038,101	1,090,262	1,110,984	1,294,432	2,159,162	2,170,720	2,003,701	1,871,706	1,895,761	1,830,518	1,351,091	1,092,328
Gross Profit	80,547	136,906	159,344	108,354	129,998	136,254	164,381	270,354	273,183	262,500	260,181	258,956	262,502	196,588	160,502
Admin Expenses	163,422	87,445	136,384	196,573	120,698	113,818	458,755	44,493	186,465	345,439	230,270	196,691	221,286	189,141	-391,768
Operating Profit	-82,875	49,461	22,960	-88,219	9,300	22,436	-294,374	225,861	86,718	-82,939	29,911	62,265	41,216	7,447	552,270
Interest Payable			281	254
Interest Receivable	15,910	9,926	1,577	273	238	1,254	623	519	1,512	1,877	2,070	1,910	1,936	2,120	1,062
Pre-Tax Profit	-66,965	59,388	24,256	-88,200	9,538	23,690	-293,751	226,380	88,230	-81,062	31,982	64,175	43,153	9,567	553,332
Tax		-11,284	-4,609		-1,812	-4,501		-45,276	-17,646		-7,356	-15,402	-11,220	-2,679	-154,933
Profit After Tax	-66,965	48,104	19,647	-88,200	7,726	19,189	-293,751	181,104	70,584	-81,062	24,626	48,773	31,933	6,888	398,399
Dividends Paid
Retained Profit	-66,965	48,104	19,647	-88,200	7,726	19,189	-293,751	181,104	70,584	-81,062	24,626	48,773	31,933	6,888	398,399
Employee Costs	1,131,974	2,297,154	1,917,738	1,146,880	990,217	778,595	1,122,325	192,635	189,434	186,063	149,804	185,703	145,193	140,953	106,500
Number Of Employees	23	47	43	28	24	20	29	5	5	5	4	5	4	4	3
EBITDA*	-81,313	51,804	27,722	-84,438	15,502	34,676	-258,264	268,238	121,119	-57,568	36,484	67,723	47,911	10,470	554,875

* 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	3,124	4,686	11,558	10,095	12,603	34,424	166,804	247,683	134,826	67,178	13,554	11,062	15,965	7,304	7,055
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	3,124	4,686	11,558	10,095	12,603	34,424	166,804	247,683	134,826	67,178	13,554	11,062	15,965	7,304	7,055
Stock & work in progress
Trade Debtors	109,271	156,319	312,077	232,801	242,011	302,923	323,179	363,465	349,598	303,153	306,824	311,648	305,082	187,408	133,517
Group Debtors
Misc Debtors	16,045	12,367	14,421	26,510	47,720	52,854	49,682
Cash	259,534	346,547	120,582	299,994	245,505	230,875	103,428	145,574	269,922	335,049	415,599	412,588	351,539	423,056	424,815
misc current assets
total current assets	384,850	515,233	447,080	559,305	535,236	586,652	476,289	509,039	619,520	638,202	722,423	724,236	656,621	610,464	558,332
total assets	387,974	519,919	458,638	569,400	547,839	621,076	643,093	756,722	754,346	705,380	735,977	735,298	672,586	617,768	565,387
Bank overdraft
Bank loan				8,333
Trade Creditors	5,501	14,369	16,101	5,737	21,750	9,854	23,505	222,490	253,455	275,073	224,608	248,555	234,616	211,731	165,988
Group/Directors Accounts
other short term finances
hp & lease commitments						7,455	7,456
other current liabilities	54,228	110,340	95,431	186,206	110,430	187,445	207,547
total current liabilities	59,729	124,709	111,532	200,276	132,180	204,754	238,508	222,490	253,455	275,073	224,608	248,555	234,616	211,731	165,988
loans
hp & lease commitments						8,389	15,841
Accruals and Deferred Income
other liabilities				41,665				23,298
provisions
total long term liabilities				41,665		8,389	15,841	23,298
total liabilities	59,729	124,709	111,532	241,941	132,180	213,143	254,349	245,788	253,455	275,073	224,608	248,555	234,616	211,731	165,988
net assets	328,245	395,210	347,106	327,459	415,659	407,933	388,744	510,934	500,891	430,307	511,369	486,743	437,970	406,037	399,399
total shareholders funds	328,245	395,210	347,106	327,459	415,659	407,933	388,744	510,934	500,891	430,307	511,369	486,743	437,970	406,037	399,399

	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	-82,875	49,461	22,960	-88,219	9,300	22,436	-294,374	225,861	86,718	-82,939	29,911	62,265	41,216	7,447	552,270
Depreciation	1,562	2,343	4,762	3,781	6,202	12,240	36,110	42,377	34,401	25,371	6,573	5,458	6,695	3,023	2,605
Amortisation
Tax		-11,284	-4,609		-1,812	-4,501		-45,276	-17,646		-7,356	-15,402	-11,220	-2,679	-154,933
Stock
Debtors	-43,370	-157,812	67,187	-30,420	-66,046	-17,084	9,396	13,867	46,445	-3,671	-4,824	6,566	117,674	53,891	133,517
Creditors	-8,868	-1,732	10,364	-16,013	11,896	-13,651	-198,985	-30,965	-21,618	50,465	-23,947	13,939	22,885	45,743	165,988
Accruals and Deferred Income	-56,112	14,909	-90,775	75,776	-77,015	-20,102	207,547
Deferred Taxes & Provisions
Cash flow from operations	-102,923	211,509	-124,485	5,745	14,617	13,506	-259,098	178,130	35,410	-3,432	10,005	59,694	-58,098	-357	432,413
Investing Activities
capital expenditure		4,529	-6,225	-1,273	15,619	120,140	44,769	-155,234	-102,049	-78,995	-9,065	-555	-15,356	-3,272	-9,660
Change in Investments
cash flow from investments		4,529	-6,225	-1,273	15,619	120,140	44,769	-155,234	-102,049	-78,995	-9,065	-555	-15,356	-3,272	-9,660
Financing Activities
Bank loans			-8,333	8,333
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments					-15,844	-7,453	23,297
other long term liabilities			-41,665	41,665			-23,298	23,298
share issue							171,561	-171,061						-250	1,000
interest	15,910	9,926	1,296	19	238	1,254	623	519	1,512	1,877	2,070	1,910	1,936	2,120	1,062
cash flow from financing	15,910	9,926	-48,702	50,017	-15,606	-6,199	172,183	-147,244	1,512	1,877	2,070	1,910	1,936	1,870	2,062
cash and cash equivalents
cash	-87,013	225,965	-179,412	54,489	14,630	127,447	-42,146	-124,348	-65,127	-80,550	3,011	61,049	-71,517	-1,759	424,815
overdraft
change in cash	-87,013	225,965	-179,412	54,489	14,630	127,447	-42,146	-124,348	-65,127	-80,550	3,011	61,049	-71,517	-1,759	424,815

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for the judith hearn agency limited. Get real-time insights into the judith hearn agency 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

Perform a competitor analysis for the judith hearn agency limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NN1 area or any other competitors across 12 key performance metrics.

THE JUDITH HEARN AGENCY LIMITED group structure

The Judith Hearn Agency Limited has no subsidiary companies.

Ultimate parent company

THE JUDITH HEARN AGENCY LIMITED

03034512

THE JUDITH HEARN AGENCY LIMITED Shareholders

judith grant	50%
christopher bernard harwood	30%
christine harwood	20%

The Judith Hearn Agency Limited currently has 3 directors. The longest serving directors include Mrs Judith Grant (Mar 1995) and Mr Christopher Harwood (Dec 2007).

officer	country	age	start	end	role
Mrs Judith Grant	England	74 years	Mar 1995	-	Director
Mr Christopher Harwood	England	47 years	Dec 2007	-	Director
Mrs Christine Harwood	England	46 years	Jun 2020	-	Director

P&L

March 2024

turnover

718.2k

-41%

operating profit

-82.9k

gross margin

11.3%

+0.05%

turnover

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

Balance Sheet

March 2024

net assets

328.2k

-0.17%

total assets

388k

-0.25%

cash

259.5k

-0.25%

net assets

Total assets minus all liabilities

Similar Companies

oasis personnel limited

4.5

business technology partnership limited

paragon network limited

william blake group limited

gillespie manners limited

company number

03034512

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

incorporation date

March 1995

ultimate parent company

None

previous names

N/A

address

burlington house, 369 wellingborough road, northampton, NN1 4EU

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 the judith hearn agency limited.

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 THE JUDITH HEARN AGENCY LIMITED. This can take several minutes, an email will notify you when this has completed.

the judith hearn agency limited Company Information

the judith hearn agency limited Estimated Valuation

the judith hearn agency limited Estimated Valuation

the judith hearn agency limited Estimated Valuation

The Judith Hearn Agency Limited Overview

The Judith Hearn Agency Limited Health Check

THE JUDITH HEARN AGENCY LIMITED financials

the judith hearn agency limited Credit Report and Business Information

The Judith Hearn Agency Limited Competitor Analysis

the judith hearn agency limited Ownership

the judith hearn agency limited directors

the judith hearn agency limited company details

the judith hearn agency limited Charges & Mortgages

the judith hearn agency limited Capital Raised & Share Issues BETA

the judith hearn agency limited Companies House Filings - See Documents