haskins garden centres limited

Live MatureLargeHealthy

haskins garden centres limited Company Information

Share HASKINS GARDEN CENTRES LIMITED

Company Number

03368084

Shareholders

haskins group limited 3901816

Group Structure

View All

Industry

Other retail sale in non-specialised stores

 

Registered Address

head office building longham, ferndown, dorset, BH22 9DJ

haskins garden centres limited Estimated Valuation

£33.3m

Pomanda estimates the enterprise value of HASKINS GARDEN CENTRES LIMITED at £33.3m based on a Turnover of £44.7m and 0.75x industry multiple (adjusted for size and gross margin).

haskins garden centres limited Estimated Valuation

£39m

Pomanda estimates the enterprise value of HASKINS GARDEN CENTRES LIMITED at £39m based on an EBITDA of £5.4m and a 7.18x industry multiple (adjusted for size and gross margin).

haskins garden centres limited Estimated Valuation

£132.7m

Pomanda estimates the enterprise value of HASKINS GARDEN CENTRES LIMITED at £132.7m based on Net Assets of £43.9m and 3.02x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Haskins Garden Centres Limited Overview

Haskins Garden Centres Limited is a live company located in dorset, BH22 9DJ with a Companies House number of 03368084. It operates in the other retail sale in non-specialised stores sector, SIC Code 47190. Founded in May 1997, it's largest shareholder is haskins group limited 3901816 with a 100% stake. Haskins Garden Centres Limited is a mature, large sized company, Pomanda has estimated its turnover at £44.7m with healthy growth in recent years.

View Sample
View Sample
View Sample

Haskins Garden Centres Limited Health Check

Pomanda's financial health check has awarded Haskins Garden Centres Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £44.7m, make it larger than the average company (£1.2m)

£44.7m - Haskins Garden Centres Limited

£1.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (11%)

5% - Haskins Garden Centres Limited

11% - Industry AVG

production

Production

with a gross margin of 33.8%, this company has a higher cost of product (43.3%)

33.8% - Haskins Garden Centres Limited

43.3% - Industry AVG

profitability

Profitability

an operating margin of 7.5% make it more profitable than the average company (5.2%)

7.5% - Haskins Garden Centres Limited

5.2% - Industry AVG

employees

Employees

with 755 employees, this is above the industry average (31)

755 - Haskins Garden Centres Limited

31 - Industry AVG

paystructure

Pay Structure

on an average salary of £16.6k, the company has an equivalent pay structure (£19.4k)

£16.6k - Haskins Garden Centres Limited

£19.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £59.3k, this is less efficient (£89k)

£59.3k - Haskins Garden Centres Limited

£89k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 1 days, this is earlier than average (9 days)

1 days - Haskins Garden Centres Limited

9 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 62 days, this is slower than average (32 days)

62 days - Haskins Garden Centres Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 82 days, this is in line with average (79 days)

82 days - Haskins Garden Centres Limited

79 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 18 weeks, this is less cash available to meet short term requirements (25 weeks)

18 weeks - Haskins Garden Centres Limited

25 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 34%, this is a lower level of debt than the average (65.8%)

34% - Haskins Garden Centres Limited

65.8% - Industry AVG

HASKINS GARDEN CENTRES LIMITED financials

EXPORTms excel logo

Haskins Garden Centres Limited's latest turnover from February 2024 is £44.7 million and the company has net assets of £43.9 million. According to their latest financial statements, Haskins Garden Centres Limited has 755 employees and maintains cash reserves of £3.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover44,748,00044,163,00020,634,00038,421,00031,416,00032,418,00032,390,00031,504,00031,638,00029,421,00026,560,00026,093,00021,797,00024,444,00024,830,000
Other Income Or Grants
Cost Of Sales29,605,00029,910,00013,014,00025,419,00020,753,00020,961,00020,389,00019,867,00019,368,00018,780,00017,076,00016,796,00014,614,00015,626,00016,043,000
Gross Profit15,143,00014,253,0007,620,00013,002,00010,663,00011,457,00012,001,00011,637,00012,270,00010,641,0009,484,0009,297,0007,183,0008,818,0008,787,000
Admin Expenses11,796,00012,127,0004,193,0009,519,00010,801,0009,216,0007,946,0007,856,0008,157,0007,110,0006,727,0006,255,0005,888,0005,789,0005,791,000
Operating Profit3,347,0002,126,0003,427,0003,483,000-138,0002,241,0004,055,0003,781,0004,113,0003,531,0002,757,0003,042,0001,295,0003,029,0002,996,000
Interest Payable814,000513,000343,000499,000206,000114,000124,000259,000455,000479,000508,000560,000411,000297,000290,000
Interest Receivable58,00053,0002,0009,00025,00018,00025,00033,00017,0008,0002,0007,00020,000
Pre-Tax Profit3,618,0002,660,00012,111,0003,879,000575,0003,079,0004,911,0004,950,0004,645,0003,989,0003,282,0003,228,0001,609,0003,510,0003,415,000
Tax-1,011,000-672,000-1,529,000-1,141,000-349,000-997,000-1,138,000-1,134,000-1,047,000-1,049,000-855,000-932,000-552,000-1,267,000-1,203,000
Profit After Tax2,607,0001,988,00010,582,0002,738,000226,0002,082,0003,773,0003,816,0003,598,0002,940,0002,427,0002,296,0001,057,0002,243,0002,212,000
Dividends Paid500,000988,000893,000871,000828,000808,000911,000683,0001,186,000467,000424,000
Retained Profit2,607,0001,488,0009,594,0002,738,000-667,0001,211,0002,945,0003,008,0002,687,0002,257,0001,241,0002,296,0001,057,0001,776,0001,788,000
Employee Costs12,541,00012,467,0006,307,00011,946,0009,098,0008,177,0007,911,0007,582,0007,288,0006,918,0006,377,0006,129,0005,594,0005,463,0005,387,000
Number Of Employees755758329793616630601596595575559556493492492
EBITDA*5,435,0004,295,0005,419,0006,610,0001,816,0003,835,0005,656,0005,418,0005,757,0005,164,0004,384,0004,632,0002,401,0004,470,0004,296,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets43,010,00041,879,00042,686,00050,303,00051,741,00036,422,00034,107,00033,295,00034,244,00035,043,00035,903,00036,308,00034,830,00021,134,00020,998,000
Intangible Assets8,886,0009,441,0009,996,00011,069,00012,090,0001,447,0001,912,0002,377,0002,842,0003,306,0003,771,0004,236,0004,701,0005,166,0005,631,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets51,896,00051,320,00052,682,00061,372,00063,831,00037,869,00036,019,00035,672,00037,086,00038,349,00039,674,00040,544,00039,531,00026,300,00026,629,000
Stock & work in progress6,695,0007,604,0007,691,0004,943,0005,928,0003,327,0004,150,0003,677,0003,927,0003,702,0003,566,0003,427,0003,300,0002,978,0002,954,000
Trade Debtors173,000116,000188,000355,000129,00092,000128,000111,00091,000112,000122,00076,000247,000300,000185,000
Group Debtors3,891,0002,606,0002,741,00012,000
Misc Debtors652,000516,000398,0001,301,0001,616,0001,370,000771,000771,000462,000211,000233,000149,000533,000127,000299,000
Cash3,199,0004,951,0005,173,00014,580,0005,008,0004,708,0005,174,0006,986,0004,370,0005,131,0002,059,0001,585,000492,0002,622,000809,000
misc current assets
total current assets14,610,00015,793,00016,191,00021,179,00012,681,0009,497,00010,223,00011,545,0008,850,0009,168,0005,980,0005,237,0004,572,0006,027,0004,247,000
total assets66,506,00067,113,00068,873,00082,551,00076,512,00047,366,00046,242,00047,217,00045,936,00047,517,00045,654,00045,781,00044,103,00032,327,00030,876,000
Bank overdraft960,000
Bank loan1,172,000873,00017,500,0002,602,000520,0001,375,000654,000630,000788,000960,000960,000596,000650,000650,000
Trade Creditors 5,039,0004,068,0003,908,0003,300,0004,362,0002,654,0002,898,0002,842,0002,159,0002,777,0002,473,0002,607,0004,702,0001,415,0001,576,000
Group/Directors Accounts1,000148,000148,000148,000148,000148,000148,000
other short term finances3,000,0003,000,0003,000,000
hp & lease commitments
other current liabilities2,884,0003,458,0002,490,0004,302,0004,769,0002,631,0002,166,0002,046,0001,863,0002,395,0001,913,0002,171,000967,0002,039,0001,544,000
total current liabilities9,095,0008,399,00026,899,00013,352,00012,799,0006,808,0005,866,0005,666,0004,958,0006,132,0005,346,0005,738,0006,265,0004,104,0003,770,000
loans10,769,00015,114,00029,917,00027,500,0004,125,0005,186,0009,340,00011,813,00014,908,00015,868,00016,828,00016,952,0008,613,0009,263,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions2,762,0002,327,0002,189,0001,696,0001,365,000918,000887,000853,000815,000814,000792,000808,000775,000556,000565,000
total long term liabilities13,531,00017,441,0002,189,00031,613,00028,865,0005,043,0006,073,00010,193,00012,628,00015,722,00016,660,00017,636,00017,727,0009,169,0009,828,000
total liabilities22,626,00025,840,00029,088,00044,965,00041,664,00011,851,00011,939,00015,859,00017,586,00021,854,00022,006,00023,374,00023,992,00013,273,00013,598,000
net assets43,880,00041,273,00039,785,00037,586,00034,848,00035,515,00034,303,00031,358,00028,350,00025,663,00023,648,00022,407,00020,111,00019,054,00017,278,000
total shareholders funds43,880,00041,273,00039,785,00037,586,00034,848,00035,515,00034,303,00031,358,00028,350,00025,663,00023,648,00022,407,00020,111,00019,054,00017,278,000
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit3,347,0002,126,0003,427,0003,483,000-138,0002,241,0004,055,0003,781,0004,113,0003,531,0002,757,0003,042,0001,295,0003,029,0002,996,000
Depreciation1,533,0001,614,0001,992,0002,106,0001,489,0001,129,0001,136,0001,172,0001,179,0001,168,0001,162,0001,125,000641,000976,000835,000
Amortisation555,000555,0001,021,000465,000465,000465,000465,000465,000465,000465,000465,000465,000465,000465,000
Tax-1,011,000-672,000-1,529,000-1,141,000-349,000-997,000-1,138,000-1,134,000-1,047,000-1,049,000-855,000-932,000-552,000-1,267,000-1,203,000
Stock-909,000-87,0002,748,000-985,0002,601,000-823,000473,000-250,000225,000136,000139,000127,000322,00024,0002,954,000
Debtors1,478,000-89,0001,671,000-89,000283,000563,00017,000329,000218,000-20,000130,000-555,000353,000-57,000484,000
Creditors971,000160,000608,000-1,062,0001,708,000-244,00056,000683,000-618,000304,000-134,000-2,095,0003,287,000-161,0001,576,000
Accruals and Deferred Income-574,000968,000-1,812,000-467,0002,138,000465,000120,000183,000-532,000482,000-258,0001,204,000-1,072,000495,0001,544,000
Deferred Taxes & Provisions435,000138,000493,000331,000447,00031,00034,00038,0001,00022,000-16,00033,000219,000-9,000565,000
Cash flow from operations4,687,0005,065,000-1,240,0005,345,0002,876,0003,350,0004,238,0005,109,0003,118,0004,807,0002,852,0003,270,0003,608,0003,561,0003,340,000
Investing Activities
capital expenditure-2,664,000-807,0006,698,000-4,542,000-1,947,000-223,000-381,000-304,000-757,000-2,602,000-14,338,000-1,112,000-370,000
Change in Investments
cash flow from investments-2,664,000-807,0006,698,000-4,542,000-1,947,000-223,000-381,000-304,000-757,000-2,602,000-14,338,000-1,112,000-370,000
Financing Activities
Bank loans299,000-16,627,00014,898,0002,082,000-855,000721,00024,000-158,000-172,000960,000-960,000364,000-54,000650,000
Group/Directors Accounts-1,000-147,000148,000
Other Short Term Loans -3,000,0003,000,000
Long term loans-4,345,00015,114,000-29,917,0002,417,00023,375,000-1,061,000-4,154,000-2,473,000-3,095,000-960,000-960,000-124,0008,339,000-650,0009,263,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue-7,395,0001,000-242,00015,490,000
interest-756,000-460,000-343,000-497,000-197,000-89,000-106,000-234,000-422,000-462,000-500,000-558,000-404,000-277,000-290,000
cash flow from financing-4,802,000-4,974,000-22,904,0004,002,00025,323,000-428,000-4,236,000-2,865,000-3,541,000-704,000-2,420,000-318,0007,881,000-927,00025,113,000
cash and cash equivalents
cash-1,752,000-222,000-9,407,0009,572,000300,000-466,000-1,812,0002,616,000-761,0003,072,000474,0001,093,000-2,130,0001,813,000809,000
overdraft-960,000960,000
change in cash-1,752,000-222,000-9,407,0009,572,000300,000-466,000-1,812,0002,616,000-761,0004,032,000-486,0001,093,000-2,130,0001,813,000809,000

haskins garden centres 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 haskins garden centres limited. Get real-time insights into haskins garden centres 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

Haskins Garden Centres Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for haskins garden centres limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in BH22 area or any other competitors across 12 key performance metrics.

haskins garden centres limited Ownership

HASKINS GARDEN CENTRES LIMITED group structure

Haskins Garden Centres Limited has 2 subsidiary companies.

Ultimate parent company

1 parent

HASKINS GARDEN CENTRES LIMITED

03368084

2 subsidiaries

HASKINS GARDEN CENTRES LIMITED Shareholders

haskins group limited 3901816 100%

haskins garden centres limited directors

Haskins Garden Centres Limited currently has 8 directors. The longest serving directors include Mr Warren Haskins (May 1997) and Mr Julian Winfield (May 1999).

officercountryagestartendrole
Mr Warren Haskins76 years May 1997- Director
Mr Julian WinfieldEngland60 years May 1999- Director
Mr John DunlopUnited Kingdom65 years Jul 2018- Director
Mr James Haskins45 years Apr 2020- Director
Mr Andrew Harriss41 years Oct 2020- Director
Mr Benjamin HarrisonEngland36 years Oct 2020- Director
Mr Marcus Powell58 years Sep 2024- Director
Mr David Hordle57 years Sep 2024- Director

P&L

February 2024

turnover

44.7m

+1%

operating profit

3.3m

+57%

gross margin

33.9%

+4.86%

turnover

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

Balance Sheet

February 2024

net assets

43.9m

+0.06%

total assets

66.5m

-0.01%

cash

3.2m

-0.35%

net assets

Total assets minus all liabilities

haskins garden centres limited company details

company number

03368084

Type

Private limited with Share Capital

industry

47190 - Other retail sale in non-specialised stores

incorporation date

May 1997

age

28

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

February 2024

previous names

chanthill limited (June 1997)

accountant

-

auditor

-

address

head office building longham, ferndown, dorset, BH22 9DJ

Bank

HSBC BANK PLC

Legal Advisor

-

haskins garden centres 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 14 charges/mortgages relating to haskins garden centres limited. Currently there are 8 open charges and 6 have been satisfied in the past.

haskins garden centres 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 HASKINS GARDEN CENTRES LIMITED. This can take several minutes, an email will notify you when this has completed.

haskins garden centres limited Companies House Filings - See Documents

datedescriptionview/download