helpers homecare limited

Live MatureSmallHigh

helpers homecare limited Company Information

Share HELPERS HOMECARE LIMITED

Company Number

03756668

Shareholders

care sante limited

Group Structure

View All

Industry

Social work activities without accommodation for the elderly and disabled

 

Registered Address

22 brunts business centre, samuel brunts way, mansfield, NG18 2AH

helpers homecare limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of HELPERS HOMECARE LIMITED at £1.5m based on a Turnover of £2.4m and 0.62x industry multiple (adjusted for size and gross margin).

helpers homecare limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of HELPERS HOMECARE LIMITED at £1.4m based on an EBITDA of £217.4k and a 6.38x industry multiple (adjusted for size and gross margin).

helpers homecare limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of HELPERS HOMECARE LIMITED at £1.5m based on Net Assets of £537.7k and 2.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Helpers Homecare Limited Overview

Helpers Homecare Limited is a live company located in mansfield, NG18 2AH with a Companies House number of 03756668. It operates in the social work activities without accommodation for the elderly and disabled sector, SIC Code 88100. Founded in April 1999, it's largest shareholder is care sante limited with a 100% stake. Helpers Homecare Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.4m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Helpers Homecare Limited Health Check

Pomanda's financial health check has awarded Helpers Homecare Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £2.4m, make it larger than the average company (£509.9k)

£2.4m - Helpers Homecare Limited

£509.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (3.3%)

18% - Helpers Homecare Limited

3.3% - Industry AVG

production

Production

with a gross margin of 40%, this company has a comparable cost of product (33.7%)

40% - Helpers Homecare Limited

33.7% - Industry AVG

profitability

Profitability

an operating margin of 8.8% make it more profitable than the average company (2.1%)

8.8% - Helpers Homecare Limited

2.1% - Industry AVG

employees

Employees

with 107 employees, this is above the industry average (18)

107 - Helpers Homecare Limited

18 - Industry AVG

paystructure

Pay Structure

on an average salary of £20.5k, the company has an equivalent pay structure (£20.5k)

£20.5k - Helpers Homecare Limited

£20.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £22.3k, this is less efficient (£29.1k)

£22.3k - Helpers Homecare Limited

£29.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 32 days, this is later than average (19 days)

32 days - Helpers Homecare Limited

19 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 10 days, this is slower than average (5 days)

10 days - Helpers Homecare Limited

5 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Helpers Homecare Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (208 weeks)

2 weeks - Helpers Homecare Limited

208 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 45.8%, this is a higher level of debt than the average (13.4%)

45.8% - Helpers Homecare Limited

13.4% - Industry AVG

HELPERS HOMECARE LIMITED financials

EXPORTms excel logo

Helpers Homecare Limited's latest turnover from December 2023 is £2.4 million and the company has net assets of £537.7 thousand. According to their latest financial statements, Helpers Homecare Limited has 107 employees and maintains cash reserves of £19.6 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover2,385,2021,252,6961,926,2591,447,1992,696,5104,002,9112,653,8043,426,8411,536,0411,370,9811,521,6041,654,4131,048,642946,766
Other Income Or Grants
Cost Of Sales1,431,787968,3521,476,1471,123,2482,149,3883,230,7472,168,9002,786,4711,207,7541,051,6981,112,8171,270,912838,568756,781
Gross Profit953,415284,344450,112323,951547,122772,165484,904640,370328,287319,283408,787383,501210,074189,985
Admin Expenses743,665462,006246,115173,702478,270823,551531,903619,660238,719200,817326,374380,532233,815217,572-71,710
Operating Profit209,750-177,662203,997150,24968,852-51,386-46,99920,71089,568118,46682,4132,969-23,741-27,58771,710
Interest Payable274
Interest Receivable381,7735283962,9921,9581,0612,1291,6721,115661410372377214
Pre-Tax Profit209,514-175,889204,525150,64671,844-49,428-45,93822,83991,240119,58183,0743,379-23,369-27,21171,924
Tax-38,860-28,623-13,650-4,568-18,248-25,112-19,107-811-20,139
Profit After Tax209,514-175,889165,665122,02358,194-49,428-45,93818,27172,99294,46963,9672,568-23,369-27,21151,785
Dividends Paid
Retained Profit209,514-175,889165,665122,02358,194-49,428-45,93818,27172,99294,46963,9672,568-23,369-27,21151,785
Employee Costs2,193,9411,764,4572,191,5191,724,5071,675,2411,814,4061,177,2001,520,427697,817612,864705,841731,593483,327441,760
Number Of Employees107921181001001107191413641432826
EBITDA*217,379-175,412208,404151,44070,398-49,527-44,58324,26492,631122,05684,8875,870-20,865-23,81373,789

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets6,6066,3174,0904,0355,2266,3118,1709,37210,42612,1067,0848,7468,68811,4046,337
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets6,6066,3174,0904,0355,2266,3118,1709,37210,42612,1067,0848,7468,68811,4046,337
Stock & work in progress102,26389,79475,60696,03569,93570,73883,54361,12086,64780,386105,41288,310
Trade Debtors215,35266,134163,68918,763182,83693,25183,62699,88398,844110,601110,48844,85029,04652,53640,885
Group Debtors648,764185,456428,618
Misc Debtors101,851195,811136,149
Cash19,57352,67948,635373,531419,010378,942404,355444,796406,617262,029184,16280,28783,80765,11585,485
misc current assets
total current assets985,540500,080777,091494,557691,640547,799584,016614,614576,199456,173355,770211,784193,239223,063214,680
total assets992,146506,397781,181498,592696,866554,110592,186623,986586,625468,279362,854220,530201,927234,467221,017
Bank overdraft
Bank loan
Trade Creditors 40,48619,93828,160160,169480,466395,904384,552370,414351,324305,970295,014216,657200,622209,793169,132
Group/Directors Accounts254,66938,6199,774
other short term finances
hp & lease commitments
other current liabilities159,278119,641239,159
total current liabilities454,433178,198277,093160,169480,466395,904384,552370,414351,324305,970295,014216,657200,622209,793169,132
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities454,433178,198277,093160,169480,466395,904384,552370,414351,324305,970295,014216,657200,622209,793169,132
net assets537,713328,199504,088338,423216,400158,206207,634253,572235,301162,30967,8403,8731,30524,67451,885
total shareholders funds537,713328,199504,088338,423216,400158,206207,634253,572235,301162,30967,8403,8731,30524,67451,885
Dec 2023Dec 2022Dec 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit209,750-177,662203,997150,24968,852-51,386-46,99920,71089,568118,46682,4132,969-23,741-27,58771,710
Depreciation7,6292,2504,4071,1911,5461,8592,4163,5543,0633,5902,4742,9012,8763,7742,079
Amortisation
Tax-38,860-28,623-13,650-4,568-18,248-25,112-19,107-811-20,139
Stock-102,26312,46914,188-20,42926,100-803-12,80522,423-25,5276,261-25,02617,10288,310
Debtors518,566-281,055709,693-164,07389,5859,625-16,2571,039-11,75711365,63815,804-23,49011,65140,885
Creditors20,548-8,222-132,009-320,29784,56211,35214,13819,09045,35410,95678,35716,035-9,17140,661169,132
Accruals and Deferred Income39,637-119,518239,159
Deferred Taxes & Provisions
Cash flow from operations-241,002-22,097-330,736-45,87637,537-27,371-40,28838,550144,29985,364104,026-97118,480-11,90593,587
Investing Activities
capital expenditure-7,918-4,477-4,462-461-1,214-2,500-1,383-8,612-812-2,959-160-8,841-8,416
Change in Investments
cash flow from investments-7,918-4,477-4,462-461-1,214-2,500-1,383-8,612-812-2,959-160-8,841-8,416
Financing Activities
Bank loans
Group/Directors Accounts216,05028,8459,774
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue100
interest-2361,7735283962,9921,9581,0612,1291,6721,115661410372377214
cash flow from financing215,81430,61810,3023962,9921,9581,0612,1291,6721,115661410372377314
cash and cash equivalents
cash-33,1064,044-324,896-45,47940,068-25,413-40,44138,179144,58877,867103,875-3,52018,692-20,37085,485
overdraft
change in cash-33,1064,044-324,896-45,47940,068-25,413-40,44138,179144,58877,867103,875-3,52018,692-20,37085,485

helpers homecare 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 helpers homecare limited. Get real-time insights into helpers homecare 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

Helpers Homecare Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for helpers homecare limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in NG18 area or any other competitors across 12 key performance metrics.

helpers homecare limited Ownership

HELPERS HOMECARE LIMITED group structure

Helpers Homecare Limited has no subsidiary companies.

Ultimate parent company

VITRY ENFANTS LTD

#0135895

2 parents

HELPERS HOMECARE LIMITED

03756668

HELPERS HOMECARE LIMITED Shareholders

care sante limited 100%

helpers homecare limited directors

Helpers Homecare Limited currently has 3 directors. The longest serving directors include Ms Anna Hodgson (Apr 2021) and Mr Prateek Trehun (Apr 2021).

officercountryagestartendrole
Ms Anna HodgsonUnited Kingdom38 years Apr 2021- Director
Mr Prateek TrehunEngland34 years Apr 2021- Director
Mr Roger BookerUnited Kingdom66 years Apr 2021- Director

P&L

December 2023

turnover

2.4m

0%

operating profit

209.8k

0%

gross margin

40%

0%

turnover

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

Balance Sheet

December 2023

net assets

537.7k

+0.64%

total assets

992.1k

+0.96%

cash

19.6k

-0.63%

net assets

Total assets minus all liabilities

helpers homecare limited company details

company number

03756668

Type

Private limited with Share Capital

industry

88100 - Social work activities without accommodation for the elderly and disabled

incorporation date

April 1999

age

26

incorporated

UK

ultimate parent company

VITRY ENFANTS LTD

accounts

Audit Exemption Subsidiary

last accounts submitted

December 2023

previous names

N/A

accountant

HAZLEWOODS LLP

auditor

-

address

22 brunts business centre, samuel brunts way, mansfield, NG18 2AH

Bank

-

Legal Advisor

-

helpers homecare 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 2 charges/mortgages relating to helpers homecare limited. Currently there are 0 open charges and 2 have been satisfied in the past.

helpers homecare 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 HELPERS HOMECARE LIMITED. This can take several minutes, an email will notify you when this has completed.

helpers homecare limited Companies House Filings - See Documents

datedescriptionview/download