Pomanda estimates the enterprise value of HURFORD SALVI CARR LIMITED at £3.5m based on a Turnover of £1.8m and 1.89x industry multiple (adjusted for size and gross margin).
hurford salvi carr limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HURFORD SALVI CARR LIMITED at £0 based on an EBITDA of £-202.1k and a 6.16x industry multiple (adjusted for size and gross margin).
hurford salvi carr limitedEstimated Valuation
£2.9m
Pomanda estimates the enterprise value of HURFORD SALVI CARR LIMITED at £2.9m based on Net Assets of £1.5m and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hurford Salvi Carr LimitedOverview
Hurford Salvi Carr Limited is a live company located in london, E11 1GA with a Companies House number of 03078164. It operates in the real estate agencies sector, SIC Code 68310. Founded in July 1995, it's largest shareholder is
david salvi
with a 70.2% stake. Hurford Salvi Carr Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.8m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Hurford Salvi Carr Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
3 Regular
2 Weak
Size
annual sales of £1.8m, make it larger than the average company (£622.8k)
£1.8m - Hurford Salvi Carr Limited
£622.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (6.4%)
6% - Hurford Salvi Carr Limited
6.4% - Industry AVG
Production
with a gross margin of 82.9%, this company has a comparable cost of product (82.9%)
82.9% - Hurford Salvi Carr Limited
82.9% - Industry AVG
Profitability
an operating margin of -13.6% make it less profitable than the average company (4.8%)
-13.6% - Hurford Salvi Carr Limited
4.8% - Industry AVG
Employees
with 40 employees, this is above the industry average (15)
40 - Hurford Salvi Carr Limited
15 - Industry AVG
Pay Structure
on an average salary of £39.6k, the company has an equivalent pay structure (£39.6k)
£39.6k - Hurford Salvi Carr Limited
£39.6k - Industry AVG
Efficiency
resulting in sales per employee of £46.2k, this is less efficient (£77.6k)
£46.2k - Hurford Salvi Carr Limited
£77.6k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (38 days)
17 days - Hurford Salvi Carr Limited
38 days - Industry AVG
Creditor Days
its suppliers are paid after 88 days, this is slower than average (44 days)
88 days - Hurford Salvi Carr Limited
44 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hurford Salvi Carr Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 142 weeks, this is more cash available to meet short term requirements (29 weeks)
142 weeks - Hurford Salvi Carr Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 29.3%, this is a lower level of debt than the average (54.9%)
29.3% - Hurford Salvi Carr Limited
54.9% - Industry AVG
HURFORD SALVI CARR LIMITED financials
EXPORT
Hurford Salvi Carr Limited's latest turnover from July 2024 is estimated at £1.8 million and the company has net assets of £1.5 million. According to their latest financial statements, Hurford Salvi Carr Limited has 40 employees and maintains cash reserves of £1.6 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Turnover
1,848,233
1,689,763
2,353,773
1,533,992
2,212,980
2,392,089
2,318,163
1,917,555
2,998,974
5,715,616
7,468,005
5,365,546
4,794,795
6,494,061
4,779,622
Other Income Or Grants
Cost Of Sales
315,516
239,627
243,565
136,602
315,039
381,958
282,077
153,090
368,929
667,801
881,384
702,344
778,393
921,631
842,237
Gross Profit
1,532,717
1,450,135
2,110,208
1,397,391
1,897,941
2,010,131
2,036,086
1,764,465
2,630,045
5,047,814
6,586,620
4,663,202
4,016,402
5,572,430
3,937,386
Admin Expenses
1,783,704
1,415,730
1,966,273
1,486,790
1,800,297
2,130,424
1,384,151
1,877,014
2,763,366
4,657,548
5,752,954
5,124,658
4,163,046
5,448,651
3,799,393
-940,257
Operating Profit
-250,987
34,405
143,935
-89,399
97,644
-120,293
651,935
-112,549
-133,321
390,266
833,666
-461,456
-146,644
123,779
137,993
940,257
Interest Payable
938
975
Interest Receivable
81,733
73,142
17,775
1,331
1,124
8,344
5,113
1,412
2,383
3,333
5,035
5,807
4,000
3,212
2,883
1,111
Pre-Tax Profit
-169,254
107,547
161,710
-88,068
98,768
-111,949
657,048
-112,074
-131,913
393,599
838,701
-455,649
-142,644
126,991
140,876
941,368
Tax
-26,887
-30,725
-18,766
-124,839
-78,720
-176,127
-33,018
-39,445
-263,583
Profit After Tax
-169,254
80,660
130,985
-88,068
80,002
-111,949
532,209
-112,074
-131,913
314,879
662,574
-455,649
-142,644
93,973
101,431
677,785
Dividends Paid
Retained Profit
-169,254
80,660
130,985
-88,068
80,002
-111,949
532,209
-112,074
-131,913
314,879
662,574
-455,649
-142,644
93,973
101,431
677,785
Employee Costs
1,585,376
1,522,402
1,617,235
1,590,042
1,771,808
1,699,708
1,547,561
1,609,748
2,317,651
2,906,972
3,944,600
2,850,021
2,536,557
3,322,405
2,343,116
Number Of Employees
40
40
40
42
45
43
43
46
63
76
105
84
79
99
69
EBITDA*
-202,095
83,189
205,119
-26,679
175,613
-56,467
739,304
-2,347
37,599
562,055
925,261
-382,109
-84,832
177,009
181,875
992,672
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Tangible Assets
193,054
210,779
250,294
284,180
371,794
427,537
472,315
520,868
1,418,336
1,353,980
1,024,087
310,591
320,851
299,279
231,466
237,460
Intangible Assets
15,000
30,000
45,000
60,000
Investments & Other
100
45,387
45,387
45,387
45,387
45,387
77,769
100
100
100
100
100
Debtors (Due After 1 year)
6,406
6,406
6,406
6,406
6,406
6,406
6,406
Total Fixed Assets
193,154
256,166
295,681
329,567
417,181
472,924
556,490
527,374
1,439,842
1,390,486
1,075,593
377,097
327,257
299,279
231,466
237,460
Stock & work in progress
Trade Debtors
88,224
19,924
168,970
17,982
117,992
180,627
184,399
66,903
135,648
482,103
627,019
466,819
426,163
563,880
431,900
520,805
Group Debtors
39,994
103,728
99,984
99,984
Misc Debtors
116,667
243,131
267,640
162,690
119,484
239,796
267,491
141,957
235,717
Cash
1,644,711
1,468,939
1,456,738
1,387,197
1,273,994
973,696
1,251,304
793,967
335,862
617,282
715,735
1,298,456
1,024,344
575,755
708,920
444,469
misc current assets
total current assets
1,889,596
1,835,722
1,993,332
1,667,853
1,511,470
1,394,119
1,703,194
1,002,827
707,227
1,099,385
1,342,754
1,765,275
1,450,507
1,139,635
1,140,820
965,274
total assets
2,082,750
2,091,888
2,289,013
1,997,420
1,928,651
1,867,043
2,259,684
1,530,201
2,147,069
2,489,871
2,418,347
2,142,372
1,777,764
1,438,914
1,372,286
1,202,734
Bank overdraft
30,000
Bank loan
Trade Creditors
76,538
123,605
140,271
131,251
66,014
104,184
151,337
163,529
137,246
987,521
1,200,876
1,857,475
1,037,218
555,724
583,069
514,948
Group/Directors Accounts
84,076
other short term finances
hp & lease commitments
other current liabilities
524,232
320,946
577,954
435,612
344,012
324,236
473,699
348,309
639,386
total current liabilities
600,770
444,551
718,225
566,863
410,026
428,420
709,112
511,838
806,632
987,521
1,200,876
1,857,475
1,037,218
555,724
583,069
514,948
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
210,000
240,000
270,000
provisions
9,032
5,135
9,246
total long term liabilities
9,032
5,135
9,246
210,000
240,000
270,000
total liabilities
609,802
449,686
727,471
566,863
410,026
428,420
709,112
511,838
1,016,632
1,227,521
1,470,876
1,857,475
1,037,218
555,724
583,069
514,948
net assets
1,472,948
1,642,202
1,561,542
1,430,557
1,518,625
1,438,623
1,550,572
1,018,363
1,130,437
1,262,350
947,471
284,897
740,546
883,190
789,217
687,786
total shareholders funds
1,472,948
1,642,202
1,561,542
1,430,557
1,518,625
1,438,623
1,550,572
1,018,363
1,130,437
1,262,350
947,471
284,897
740,546
883,190
789,217
687,786
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Operating Activities
Operating Profit
-250,987
34,405
143,935
-89,399
97,644
-120,293
651,935
-112,549
-133,321
390,266
833,666
-461,456
-146,644
123,779
137,993
940,257
Depreciation
48,892
48,784
61,184
62,720
77,969
63,826
87,369
95,202
155,920
156,789
76,595
64,347
61,812
53,230
43,882
52,415
Amortisation
15,000
15,000
15,000
15,000
15,000
Tax
-26,887
-30,725
-18,766
-124,839
-78,720
-176,127
-33,018
-39,445
-263,583
Stock
Debtors
-121,898
-169,811
255,938
43,180
-182,947
-37,873
243,030
-162,505
-110,738
-144,916
160,200
40,656
-131,311
131,980
-88,905
520,805
Creditors
-47,067
-16,666
9,020
65,237
-38,170
-47,153
-12,192
26,283
-850,275
-213,355
-656,599
820,257
481,494
-27,345
68,121
514,948
Accruals and Deferred Income
203,286
-257,008
142,342
91,600
19,776
-149,463
125,390
-291,077
639,386
Deferred Taxes & Provisions
3,897
-4,111
9,246
Cash flow from operations
79,919
-51,672
79,064
86,978
321,400
-215,210
484,633
-104,636
-62,552
414,896
-67,665
397,492
527,973
-15,334
299,456
723,232
Investing Activities
capital expenditure
-31,167
-9,269
-27,298
24,894
-22,226
-19,048
-38,816
802,266
-220,276
-486,682
-790,091
-129,087
-83,384
-121,043
-37,888
-289,875
Change in Investments
-45,287
-32,382
77,669
100
cash flow from investments
14,120
-9,269
-27,298
24,894
-22,226
13,334
-116,485
802,266
-220,276
-486,682
-790,091
-129,187
-83,384
-121,043
-37,888
-289,875
Financing Activities
Bank loans
Group/Directors Accounts
-84,076
84,076
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-210,000
-30,000
-30,000
270,000
share issue
10,001
interest
81,733
73,142
17,775
1,331
1,124
8,344
5,113
474
1,408
3,333
5,035
5,807
4,000
3,212
2,883
1,111
cash flow from financing
81,733
73,142
17,775
1,331
1,124
-75,732
89,189
-209,526
-28,592
-26,667
275,035
5,807
4,000
3,212
2,883
11,112
cash and cash equivalents
cash
175,772
12,201
69,541
113,203
300,298
-277,608
457,337
458,105
-281,420
-98,453
-582,721
274,112
448,589
-133,165
264,451
444,469
overdraft
-30,000
30,000
change in cash
175,772
12,201
69,541
113,203
300,298
-277,608
457,337
488,105
-311,420
-98,453
-582,721
274,112
448,589
-133,165
264,451
444,469
hurford salvi carr 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 hurford salvi carr limited. Get real-time insights into hurford salvi carr limited's credit score, group structure and payment trends.
Perform a competitor analysis for hurford salvi carr limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in E11 area or any other competitors across 12 key performance metrics.
hurford salvi carr limited Ownership
HURFORD SALVI CARR LIMITED group structure
Hurford Salvi Carr Limited has no subsidiary companies.
Ultimate parent company
HURFORD SALVI CARR LIMITED
03078164
HURFORD SALVI CARR LIMITED Shareholders
The largest shareholders in Hurford Salvi Carr Limited include David Salvi and Castara Investments Limited.
david salvi
70.21%
castara investments limited
16.52%
paul denis driscoll
8.26%
stephen geoffrey hurford
5.01%
hurford salvi carr limited directors
Hurford Salvi Carr Limited currently has 2 directors.
The longest serving directors include
Mr David Salvi (Aug 1995) and
Mr Paul Driscoll (Oct 2008).
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 2 charges/mortgages relating to hurford salvi carr limited. Currently there are 0 open charges and 2 have been satisfied in the past.
hurford salvi carr 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 HURFORD SALVI CARR LIMITED. This can take several minutes, an email will notify you when this has completed.
hurford salvi carr limitedCompanies House Filings - See Documents
