
Company Number
03368084
Next Accounts
Nov 2025
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
Website
www.haskins.co.ukPomanda 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).
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).
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 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.
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
6 Strong
2 Regular
4 Weak
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
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
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
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
with 755 employees, this is above the industry average (31)
755 - Haskins Garden Centres Limited
31 - Industry AVG
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
resulting in sales per employee of £59.3k, this is less efficient (£89k)
£59.3k - Haskins Garden Centres Limited
£89k - Industry AVG
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
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
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
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
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'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 House, Pomanda Estimates
Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 44,748,000 | 44,163,000 | 20,634,000 | 38,421,000 | 31,416,000 | 32,418,000 | 32,390,000 | 31,504,000 | 31,638,000 | 29,421,000 | 26,560,000 | 26,093,000 | 21,797,000 | 24,444,000 | 24,830,000 |
Other Income Or Grants | |||||||||||||||
Cost Of Sales | 29,605,000 | 29,910,000 | 13,014,000 | 25,419,000 | 20,753,000 | 20,961,000 | 20,389,000 | 19,867,000 | 19,368,000 | 18,780,000 | 17,076,000 | 16,796,000 | 14,614,000 | 15,626,000 | 16,043,000 |
Gross Profit | 15,143,000 | 14,253,000 | 7,620,000 | 13,002,000 | 10,663,000 | 11,457,000 | 12,001,000 | 11,637,000 | 12,270,000 | 10,641,000 | 9,484,000 | 9,297,000 | 7,183,000 | 8,818,000 | 8,787,000 |
Admin Expenses | 11,796,000 | 12,127,000 | 4,193,000 | 9,519,000 | 10,801,000 | 9,216,000 | 7,946,000 | 7,856,000 | 8,157,000 | 7,110,000 | 6,727,000 | 6,255,000 | 5,888,000 | 5,789,000 | 5,791,000 |
Operating Profit | 3,347,000 | 2,126,000 | 3,427,000 | 3,483,000 | -138,000 | 2,241,000 | 4,055,000 | 3,781,000 | 4,113,000 | 3,531,000 | 2,757,000 | 3,042,000 | 1,295,000 | 3,029,000 | 2,996,000 |
Interest Payable | 814,000 | 513,000 | 343,000 | 499,000 | 206,000 | 114,000 | 124,000 | 259,000 | 455,000 | 479,000 | 508,000 | 560,000 | 411,000 | 297,000 | 290,000 |
Interest Receivable | 58,000 | 53,000 | 2,000 | 9,000 | 25,000 | 18,000 | 25,000 | 33,000 | 17,000 | 8,000 | 2,000 | 7,000 | 20,000 | ||
Pre-Tax Profit | 3,618,000 | 2,660,000 | 12,111,000 | 3,879,000 | 575,000 | 3,079,000 | 4,911,000 | 4,950,000 | 4,645,000 | 3,989,000 | 3,282,000 | 3,228,000 | 1,609,000 | 3,510,000 | 3,415,000 |
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 Tax | 2,607,000 | 1,988,000 | 10,582,000 | 2,738,000 | 226,000 | 2,082,000 | 3,773,000 | 3,816,000 | 3,598,000 | 2,940,000 | 2,427,000 | 2,296,000 | 1,057,000 | 2,243,000 | 2,212,000 |
Dividends Paid | 500,000 | 988,000 | 893,000 | 871,000 | 828,000 | 808,000 | 911,000 | 683,000 | 1,186,000 | 467,000 | 424,000 | ||||
Retained Profit | 2,607,000 | 1,488,000 | 9,594,000 | 2,738,000 | -667,000 | 1,211,000 | 2,945,000 | 3,008,000 | 2,687,000 | 2,257,000 | 1,241,000 | 2,296,000 | 1,057,000 | 1,776,000 | 1,788,000 |
Employee Costs | 12,541,000 | 12,467,000 | 6,307,000 | 11,946,000 | 9,098,000 | 8,177,000 | 7,911,000 | 7,582,000 | 7,288,000 | 6,918,000 | 6,377,000 | 6,129,000 | 5,594,000 | 5,463,000 | 5,387,000 |
Number Of Employees | 755 | 758 | 329 | 793 | 616 | 630 | 601 | 596 | 595 | 575 | 559 | 556 | 493 | 492 | 492 |
EBITDA* | 5,435,000 | 4,295,000 | 5,419,000 | 6,610,000 | 1,816,000 | 3,835,000 | 5,656,000 | 5,418,000 | 5,757,000 | 5,164,000 | 4,384,000 | 4,632,000 | 2,401,000 | 4,470,000 | 4,296,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 43,010,000 | 41,879,000 | 42,686,000 | 50,303,000 | 51,741,000 | 36,422,000 | 34,107,000 | 33,295,000 | 34,244,000 | 35,043,000 | 35,903,000 | 36,308,000 | 34,830,000 | 21,134,000 | 20,998,000 |
Intangible Assets | 8,886,000 | 9,441,000 | 9,996,000 | 11,069,000 | 12,090,000 | 1,447,000 | 1,912,000 | 2,377,000 | 2,842,000 | 3,306,000 | 3,771,000 | 4,236,000 | 4,701,000 | 5,166,000 | 5,631,000 |
Investments & Other | |||||||||||||||
Debtors (Due After 1 year) | |||||||||||||||
Total Fixed Assets | 51,896,000 | 51,320,000 | 52,682,000 | 61,372,000 | 63,831,000 | 37,869,000 | 36,019,000 | 35,672,000 | 37,086,000 | 38,349,000 | 39,674,000 | 40,544,000 | 39,531,000 | 26,300,000 | 26,629,000 |
Stock & work in progress | 6,695,000 | 7,604,000 | 7,691,000 | 4,943,000 | 5,928,000 | 3,327,000 | 4,150,000 | 3,677,000 | 3,927,000 | 3,702,000 | 3,566,000 | 3,427,000 | 3,300,000 | 2,978,000 | 2,954,000 |
Trade Debtors | 173,000 | 116,000 | 188,000 | 355,000 | 129,000 | 92,000 | 128,000 | 111,000 | 91,000 | 112,000 | 122,000 | 76,000 | 247,000 | 300,000 | 185,000 |
Group Debtors | 3,891,000 | 2,606,000 | 2,741,000 | 12,000 | |||||||||||
Misc Debtors | 652,000 | 516,000 | 398,000 | 1,301,000 | 1,616,000 | 1,370,000 | 771,000 | 771,000 | 462,000 | 211,000 | 233,000 | 149,000 | 533,000 | 127,000 | 299,000 |
Cash | 3,199,000 | 4,951,000 | 5,173,000 | 14,580,000 | 5,008,000 | 4,708,000 | 5,174,000 | 6,986,000 | 4,370,000 | 5,131,000 | 2,059,000 | 1,585,000 | 492,000 | 2,622,000 | 809,000 |
misc current assets | |||||||||||||||
total current assets | 14,610,000 | 15,793,000 | 16,191,000 | 21,179,000 | 12,681,000 | 9,497,000 | 10,223,000 | 11,545,000 | 8,850,000 | 9,168,000 | 5,980,000 | 5,237,000 | 4,572,000 | 6,027,000 | 4,247,000 |
total assets | 66,506,000 | 67,113,000 | 68,873,000 | 82,551,000 | 76,512,000 | 47,366,000 | 46,242,000 | 47,217,000 | 45,936,000 | 47,517,000 | 45,654,000 | 45,781,000 | 44,103,000 | 32,327,000 | 30,876,000 |
Bank overdraft | 960,000 | ||||||||||||||
Bank loan | 1,172,000 | 873,000 | 17,500,000 | 2,602,000 | 520,000 | 1,375,000 | 654,000 | 630,000 | 788,000 | 960,000 | 960,000 | 596,000 | 650,000 | 650,000 | |
Trade Creditors | 5,039,000 | 4,068,000 | 3,908,000 | 3,300,000 | 4,362,000 | 2,654,000 | 2,898,000 | 2,842,000 | 2,159,000 | 2,777,000 | 2,473,000 | 2,607,000 | 4,702,000 | 1,415,000 | 1,576,000 |
Group/Directors Accounts | 1,000 | 148,000 | 148,000 | 148,000 | 148,000 | 148,000 | 148,000 | ||||||||
other short term finances | 3,000,000 | 3,000,000 | 3,000,000 | ||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 2,884,000 | 3,458,000 | 2,490,000 | 4,302,000 | 4,769,000 | 2,631,000 | 2,166,000 | 2,046,000 | 1,863,000 | 2,395,000 | 1,913,000 | 2,171,000 | 967,000 | 2,039,000 | 1,544,000 |
total current liabilities | 9,095,000 | 8,399,000 | 26,899,000 | 13,352,000 | 12,799,000 | 6,808,000 | 5,866,000 | 5,666,000 | 4,958,000 | 6,132,000 | 5,346,000 | 5,738,000 | 6,265,000 | 4,104,000 | 3,770,000 |
loans | 10,769,000 | 15,114,000 | 29,917,000 | 27,500,000 | 4,125,000 | 5,186,000 | 9,340,000 | 11,813,000 | 14,908,000 | 15,868,000 | 16,828,000 | 16,952,000 | 8,613,000 | 9,263,000 | |
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | |||||||||||||||
provisions | 2,762,000 | 2,327,000 | 2,189,000 | 1,696,000 | 1,365,000 | 918,000 | 887,000 | 853,000 | 815,000 | 814,000 | 792,000 | 808,000 | 775,000 | 556,000 | 565,000 |
total long term liabilities | 13,531,000 | 17,441,000 | 2,189,000 | 31,613,000 | 28,865,000 | 5,043,000 | 6,073,000 | 10,193,000 | 12,628,000 | 15,722,000 | 16,660,000 | 17,636,000 | 17,727,000 | 9,169,000 | 9,828,000 |
total liabilities | 22,626,000 | 25,840,000 | 29,088,000 | 44,965,000 | 41,664,000 | 11,851,000 | 11,939,000 | 15,859,000 | 17,586,000 | 21,854,000 | 22,006,000 | 23,374,000 | 23,992,000 | 13,273,000 | 13,598,000 |
net assets | 43,880,000 | 41,273,000 | 39,785,000 | 37,586,000 | 34,848,000 | 35,515,000 | 34,303,000 | 31,358,000 | 28,350,000 | 25,663,000 | 23,648,000 | 22,407,000 | 20,111,000 | 19,054,000 | 17,278,000 |
total shareholders funds | 43,880,000 | 41,273,000 | 39,785,000 | 37,586,000 | 34,848,000 | 35,515,000 | 34,303,000 | 31,358,000 | 28,350,000 | 25,663,000 | 23,648,000 | 22,407,000 | 20,111,000 | 19,054,000 | 17,278,000 |
Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | 3,347,000 | 2,126,000 | 3,427,000 | 3,483,000 | -138,000 | 2,241,000 | 4,055,000 | 3,781,000 | 4,113,000 | 3,531,000 | 2,757,000 | 3,042,000 | 1,295,000 | 3,029,000 | 2,996,000 |
Depreciation | 1,533,000 | 1,614,000 | 1,992,000 | 2,106,000 | 1,489,000 | 1,129,000 | 1,136,000 | 1,172,000 | 1,179,000 | 1,168,000 | 1,162,000 | 1,125,000 | 641,000 | 976,000 | 835,000 |
Amortisation | 555,000 | 555,000 | 1,021,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | 465,000 | |
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 | -87,000 | 2,748,000 | -985,000 | 2,601,000 | -823,000 | 473,000 | -250,000 | 225,000 | 136,000 | 139,000 | 127,000 | 322,000 | 24,000 | 2,954,000 |
Debtors | 1,478,000 | -89,000 | 1,671,000 | -89,000 | 283,000 | 563,000 | 17,000 | 329,000 | 218,000 | -20,000 | 130,000 | -555,000 | 353,000 | -57,000 | 484,000 |
Creditors | 971,000 | 160,000 | 608,000 | -1,062,000 | 1,708,000 | -244,000 | 56,000 | 683,000 | -618,000 | 304,000 | -134,000 | -2,095,000 | 3,287,000 | -161,000 | 1,576,000 |
Accruals and Deferred Income | -574,000 | 968,000 | -1,812,000 | -467,000 | 2,138,000 | 465,000 | 120,000 | 183,000 | -532,000 | 482,000 | -258,000 | 1,204,000 | -1,072,000 | 495,000 | 1,544,000 |
Deferred Taxes & Provisions | 435,000 | 138,000 | 493,000 | 331,000 | 447,000 | 31,000 | 34,000 | 38,000 | 1,000 | 22,000 | -16,000 | 33,000 | 219,000 | -9,000 | 565,000 |
Cash flow from operations | 4,687,000 | 5,065,000 | -1,240,000 | 5,345,000 | 2,876,000 | 3,350,000 | 4,238,000 | 5,109,000 | 3,118,000 | 4,807,000 | 2,852,000 | 3,270,000 | 3,608,000 | 3,561,000 | 3,340,000 |
Investing Activities | |||||||||||||||
capital expenditure | -4,542,000 | -1,947,000 | -304,000 | -757,000 | -2,602,000 | -14,338,000 | -1,112,000 | -370,000 | |||||||
Change in Investments | |||||||||||||||
cash flow from investments | -4,542,000 | -1,947,000 | -304,000 | -757,000 | -2,602,000 | -14,338,000 | -1,112,000 | -370,000 | |||||||
Financing Activities | |||||||||||||||
Bank loans | 299,000 | -16,627,000 | 14,898,000 | 2,082,000 | -855,000 | 721,000 | 24,000 | -158,000 | -172,000 | 960,000 | -960,000 | 364,000 | -54,000 | 650,000 | |
Group/Directors Accounts | -1,000 | -147,000 | 148,000 | ||||||||||||
Other Short Term Loans | -3,000,000 | 3,000,000 | |||||||||||||
Long term loans | -4,345,000 | 15,114,000 | -29,917,000 | 2,417,000 | 23,375,000 | -1,061,000 | -4,154,000 | -2,473,000 | -3,095,000 | -960,000 | -960,000 | -124,000 | 8,339,000 | -650,000 | 9,263,000 |
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | |||||||||||||||
share issue | |||||||||||||||
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 | -22,904,000 | 4,002,000 | 25,323,000 | -428,000 | -4,236,000 | -2,865,000 | -3,541,000 | -704,000 | -2,420,000 | -318,000 | 7,881,000 | -927,000 | 25,113,000 |
cash and cash equivalents | |||||||||||||||
cash | -1,752,000 | -222,000 | -9,407,000 | 9,572,000 | 300,000 | -466,000 | -1,812,000 | 2,616,000 | -761,000 | 3,072,000 | 474,000 | 1,093,000 | -2,130,000 | 1,813,000 | 809,000 |
overdraft | -960,000 | 960,000 | |||||||||||||
change in cash | -1,752,000 | -222,000 | -9,407,000 | 9,572,000 | 300,000 | -466,000 | -1,812,000 | 2,616,000 | -761,000 | 4,032,000 | -486,000 | 1,093,000 | -2,130,000 | 1,813,000 | 809,000 |
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 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 currently has 8 directors. The longest serving directors include Mr Warren Haskins (May 1997) and Mr Julian Winfield (May 1999).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Warren Haskins | 76 years | May 1997 | - | Director | |
Mr Julian Winfield | England | 60 years | May 1999 | - | Director |
Mr John Dunlop | United Kingdom | 65 years | Jul 2018 | - | Director |
Mr James Haskins | 45 years | Apr 2020 | - | Director | |
Mr Andrew Harriss | 41 years | Oct 2020 | - | Director | |
Mr Benjamin Harrison | England | 36 years | Oct 2020 | - | Director |
Mr Marcus Powell | 58 years | Sep 2024 | - | Director | |
Mr David Hordle | 57 years | Sep 2024 | - | Director |
P&L
February 2024turnover
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 2024net assets
43.9m
+0.06%
total assets
66.5m
-0.01%
cash
3.2m
-0.35%
net assets
Total assets minus all liabilities
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
-
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.
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.
date | description | view/download |
---|