Pomanda estimates the enterprise value of HAMDON LIMITED at £1.2k based on a Turnover of £3k and 0.39x industry multiple (adjusted for size and gross margin).
hamdon limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HAMDON LIMITED at £0 based on an EBITDA of £-922 and a 2.88x industry multiple (adjusted for size and gross margin).
hamdon limitedEstimated Valuation
£1.6k
Pomanda estimates the enterprise value of HAMDON LIMITED at £1.6k based on Net Assets of £767 and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hamdon LimitedOverview
Hamdon Limited is a live company located in stoke-sub-hamdon, TA14 6QE with a Companies House number of 03590238. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 1998, it's largest shareholder is
andrew nicholas jacobs
with a 100% stake. Hamdon Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Hamdon Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £3k, make it smaller than the average company (£4.8m)
£3k - Hamdon Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 42%, show it is growing at a faster rate (6.6%)
42% - Hamdon Limited
6.6% - Industry AVG
Production
with a gross margin of 17%, this company has a higher cost of product (38.3%)
17% - Hamdon Limited
38.3% - Industry AVG
Profitability
an operating margin of -30.8% make it less profitable than the average company (5.7%)
-30.8% - Hamdon Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
1 - Hamdon Limited
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - Hamdon Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £3k, this is less efficient (£171.4k)
£3k - Hamdon Limited
£171.4k - Industry AVG
Debtor Days
it gets paid by customers after 81 days, this is later than average (42 days)
81 days - Hamdon Limited
42 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Hamdon Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hamdon Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hamdon Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Hamdon Limited
- - Industry AVG
HAMDON LIMITED financials
EXPORT
Hamdon Limited's latest turnover from December 2023 is estimated at £3 thousand and the company has net assets of £767. According to their latest financial statements, we estimate that Hamdon Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
2,994
6,903
1,050
18,687
28,784
19,705
31,879
20,589
13,629
14,461
20,302
5,072
7,315
Other Income Or Grants
Cost Of Sales
2,485
5,718
879
15,505
23,989
16,290
26,304
17,186
11,417
12,041
16,763
4,151
5,875
Gross Profit
509
1,186
171
3,182
4,795
3,415
5,575
3,403
2,212
2,421
3,539
920
1,439
Admin Expenses
1,431
1,919
2,306
-3,351
1,289
4,793
6,894
5,287
2,362
2,065
-761
8,489
-2,303
-4,297
Operating Profit
-922
-733
-2,306
3,522
1,893
2
-3,479
288
1,041
147
3,182
-4,950
3,223
5,736
Interest Payable
Interest Receivable
3
9
4
1
Pre-Tax Profit
-922
-733
-2,306
2,853
17,294
2
-3,479
230
1,041
149
3,191
-6,138
3,227
5,738
Tax
-15,761
-208
-31
-734
-839
-1,606
Profit After Tax
-922
-733
-2,306
2,853
1,533
2
-3,479
230
833
118
2,457
-6,138
2,388
4,131
Dividends Paid
Retained Profit
-922
-733
-2,306
2,853
1,533
2
-3,479
230
833
118
2,457
-6,138
2,388
4,131
Employee Costs
53,959
51,309
44,271
38,299
38,386
38,071
38,079
37,273
36,884
36,068
35,705
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-922
-733
-2,306
3,522
1,893
2,419
-2,106
1,311
1,041
147
3,607
-4,950
3,604
6,819
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
2,045
2,045
3,070
425
381
Intangible Assets
Investments & Other
100
100
100
100
100
100
100
3,047
3,524
Debtors (Due After 1 year)
Total Fixed Assets
100
100
2,145
2,145
3,170
100
100
425
3,047
3,905
Stock & work in progress
602
602
Trade Debtors
667
1,589
5,602
11,781
4,239
14,423
5,755
7,204
6,235
2,856
3,937
2,006
1,906
1,906
Group Debtors
Misc Debtors
Cash
1,077
2,598
1,223
411
misc current assets
total current assets
667
1,589
5,602
11,781
4,239
14,423
5,755
7,204
6,235
2,856
5,014
4,604
3,731
2,919
total assets
767
1,689
5,602
11,781
6,384
16,568
8,925
7,204
6,335
2,956
5,439
4,604
6,778
6,824
Bank overdraft
Bank loan
Trade Creditors
3,180
7,052
4,408
16,026
8,385
2,535
2,546
2,501
4,123
159
2,593
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,180
7,052
4,408
16,026
8,385
2,535
2,546
2,501
4,123
159
2,593
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
3,180
7,052
4,408
16,026
8,385
2,535
2,546
2,501
4,123
159
2,593
net assets
767
1,689
2,422
4,729
1,976
542
540
4,669
3,789
2,956
2,938
481
6,619
4,231
total shareholders funds
767
1,689
2,422
4,729
1,976
542
540
4,669
3,789
2,956
2,938
481
6,619
4,231
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-922
-733
-2,306
3,522
1,893
2
-3,479
288
1,041
147
3,182
-4,950
3,223
5,736
Depreciation
2,417
1,373
1,023
425
381
1,083
Amortisation
Tax
-15,761
-208
-31
-734
-839
-1,606
Stock
-602
602
Debtors
-922
-4,013
-6,179
7,542
-10,184
8,668
-1,449
969
3,379
-1,081
1,931
100
1,906
Creditors
-3,180
-3,872
2,644
-11,618
7,641
5,850
-11
2,546
-2,501
-1,622
3,964
-2,434
2,593
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
100
1
-1,376
-15,302
1,392
5,193
331
-1,304
-680
-484
331
5,298
Investing Activities
capital expenditure
2,045
-1,392
-4,443
-1,023
425
-850
-1,464
Change in Investments
100
-100
100
-100
100
-3,047
-477
3,524
cash flow from investments
-100
2,145
-1,392
-4,543
-923
325
-850
3,047
477
-4,988
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
-100
-99
-650
650
-100
100
interest
3
9
4
1
cash flow from financing
-1
-100
-99
-650
650
-97
9
4
101
cash and cash equivalents
cash
-1,077
-1,521
1,375
812
411
overdraft
change in cash
-1,077
-1,521
1,375
812
411
hamdon 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 hamdon limited. Get real-time insights into hamdon limited's credit score, group structure and payment trends.
Perform a competitor analysis for hamdon limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in TA14 area or any other competitors across 12 key performance metrics.
hamdon limited Ownership
HAMDON LIMITED group structure
Hamdon Limited has no subsidiary companies.
Ultimate parent company
HAMDON LIMITED
03590238
HAMDON LIMITED Shareholders
The sole shareholder of Hamdon Limited is Andrew Nicholas Jacobs.
andrew nicholas jacobs
100%
hamdon limited directors
Hamdon Limited currently has 1 director, Mr Andrew Jacobs serving since Jun 1998.
82990 - Other business support service activities n.e.c.
incorporation date
June 1998
age
27
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
the workshop matts lane, stoke-sub-hamdon, TA14 6QE
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
hamdon 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 hamdon limited.
hamdon 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 HAMDON LIMITED. This can take several minutes, an email will notify you when this has completed.
hamdon limitedCompanies House Filings - See Documents
