Pomanda estimates the enterprise value of HARRY MOTORS II LIMITED at £0 based on a Turnover of £0 and 3.07x industry multiple (adjusted for size and gross margin).
harry motors ii limitedEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of HARRY MOTORS II LIMITED at £1.2m based on an EBITDA of £188.3k and a 6.27x industry multiple (adjusted for size and gross margin).
harry motors ii limitedEstimated Valuation
£19.1m
Pomanda estimates the enterprise value of HARRY MOTORS II LIMITED at £19.1m based on Net Assets of £11.9m and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harry Motors Ii LimitedOverview
Harry Motors Ii Limited is a live company located in harrow, HA3 8DP with a Companies House number of 03940261. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2000, it's largest shareholder is
vijay pindoria
with a 50% stake. Harry Motors Ii Limited is a mature,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
Pomanda's financial health check has awarded Harry Motors Ii Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Harry Motors Ii Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (9 weeks)
- - Harry Motors Ii Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.7%, this is a lower level of debt than the average (68%)
- - Harry Motors Ii Limited
- - Industry AVG
HARRY MOTORS II LIMITED financials
EXPORT
Harry Motors Ii Limited's latest turnover from December 2023 is estimated at 0 and the company has net assets of £11.9 million. According to their latest financial statements, we estimate that Harry Motors Ii Limited has no employees and maintains cash reserves of £33.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
3,432,719
2,757,554
9,431,459
2,482,850
2,307,050
2,836,494
1,692,011
1,676,134
1,146,631
1,250,857
2,432,297
Other Income Or Grants
Cost Of Sales
1,037,029
867,800
2,959,806
758,023
706,824
944,787
650,713
648,106
430,070
456,464
895,068
Gross Profit
2,395,690
1,889,755
6,471,653
1,724,827
1,600,225
1,891,707
1,041,298
1,028,027
716,561
794,393
1,537,229
Admin Expenses
-17,174
14,389
-286,237
2,400,873
1,601,408
-2,622,271
1,755,422
1,593,929
2,141,246
951,418
971,311
647,872
742,950
1,436,476
-1,756,305
Operating Profit
17,174
-14,389
286,237
-5,183
288,347
9,093,924
-30,595
6,296
-249,539
89,880
56,716
68,689
51,443
100,753
1,756,305
Interest Payable
131,089
58,336
1,567
5,800
11,886
12,452
13,013
6,647
Interest Receivable
2,185
4,743
329
45
385
331
324
185
270
196
89
405
1,050
983
305
Pre-Tax Profit
-111,730
-67,982
285,000
-5,138
288,732
9,094,256
-30,271
6,481
-255,069
78,190
44,353
56,080
45,846
101,736
1,756,610
Tax
-54,150
-54,859
-1,727,909
-1,296
-16,420
-10,201
-13,459
-11,920
-28,486
-491,851
Profit After Tax
-111,730
-67,982
230,850
-5,138
233,873
7,366,347
-30,271
5,185
-255,069
61,770
34,152
42,621
33,926
73,250
1,264,759
Dividends Paid
Retained Profit
-111,730
-67,982
230,850
-5,138
233,873
7,366,347
-30,271
5,185
-255,069
61,770
34,152
42,621
33,926
73,250
1,264,759
Employee Costs
654,699
529,394
67,146
62,587
64,233
482,958
275,025
269,228
201,744
200,781
434,662
Number Of Employees
20
15
2
2
2
15
9
9
7
7
15
EBITDA*
188,297
150,385
396,785
94,927
377,934
9,181,246
18,004
47,977
-216,998
122,672
90,439
103,163
87,819
138,119
1,785,601
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
15,968,576
15,469,119
10,163,740
9,166,966
8,107,049
7,876,558
4,278,962
3,549,132
2,771,477
2,735,768
2,760,160
2,748,156
2,773,530
2,691,937
1,652,680
Intangible Assets
Investments & Other
16,000
16,000
16,000
16,000
16,000
Debtors (Due After 1 year)
1,665,000
1,915,000
2,150,000
2,500,000
2,600,000
4,000,000
Total Fixed Assets
17,649,576
17,400,119
12,329,740
11,682,966
10,723,049
11,876,558
4,278,962
3,549,132
2,771,477
2,735,768
2,760,160
2,748,156
2,773,530
2,691,937
1,652,680
Stock & work in progress
84,445
43,600
79,591
100,025
72,847
82,500
Trade Debtors
57,473
57,473
897,937
17,133
69,502
131,056
69,525
66,725
7,060
4,700
5,204
Group Debtors
59,738
57,473
57,473
Misc Debtors
4,700
Cash
33,193
50,046
220,976
42,530
48,084
54,612
33,703
95,946
52,253
55,781
22,528
13,205
148,624
271,568
121,815
misc current assets
292
695
333
254
111,941
total current assets
92,931
107,519
283,149
100,003
105,557
952,549
50,836
165,448
183,309
209,751
133,145
100,551
253,682
344,669
321,460
total assets
17,742,507
17,507,638
12,612,889
11,782,969
10,828,606
12,829,107
4,329,798
3,714,580
2,954,786
2,945,519
2,893,305
2,848,707
3,027,212
3,036,606
1,974,140
Bank overdraft
Bank loan
Trade Creditors
2,907,464
1,997,963
3,852,337
3,099,375
2,453,886
1,699,277
1,256,027
1,256,474
1,236,939
1,448,770
1,456,250
705,187
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
4,652,860
4,280,750
3,506,400
total current liabilities
4,652,860
4,280,750
3,506,400
2,907,464
1,997,963
3,852,337
3,099,375
2,453,886
1,699,277
1,256,027
1,256,474
1,236,939
1,448,770
1,456,250
705,187
loans
1,152,481
1,177,992
50,134
178,464
187,256
195,876
204,528
hp & lease commitments
Accruals and Deferred Income
other liabilities
50,000
380,000
239,382
provisions
450
767
1,236
1,879
2,865
4,094
total long term liabilities
1,152,481
1,177,992
50,134
50,000
380,000
178,914
188,023
197,112
206,407
242,247
4,094
total liabilities
5,805,341
5,458,742
3,556,534
2,957,464
1,997,963
4,232,337
3,099,375
2,453,886
1,699,277
1,434,941
1,444,497
1,434,051
1,655,177
1,698,497
709,281
net assets
11,937,166
12,048,896
9,056,355
8,825,505
8,830,643
8,596,770
1,230,423
1,260,694
1,255,509
1,510,578
1,448,808
1,414,656
1,372,035
1,338,109
1,264,859
total shareholders funds
11,937,166
12,048,896
9,056,355
8,825,505
8,830,643
8,596,770
1,230,423
1,260,694
1,255,509
1,510,578
1,448,808
1,414,656
1,372,035
1,338,109
1,264,859
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
17,174
-14,389
286,237
-5,183
288,347
9,093,924
-30,595
6,296
-249,539
89,880
56,716
68,689
51,443
100,753
1,756,305
Depreciation
171,123
164,774
110,548
100,110
89,587
87,322
48,599
41,681
32,541
32,792
33,723
34,474
36,376
37,366
29,296
Amortisation
Tax
-54,150
-54,859
-1,727,909
-1,296
-16,420
-10,201
-13,459
-11,920
-28,486
-491,851
Stock
-84,445
40,845
-35,991
-20,434
27,178
-9,653
82,500
Debtors
-247,735
-239,700
-345,300
-100,000
-2,240,464
4,880,804
-52,369
-61,554
61,531
2,800
59,665
2,360
4,700
-5,204
5,204
Creditors
-2,907,464
909,501
-1,854,374
752,962
645,489
754,609
443,250
-447
19,535
-211,831
-7,480
751,063
705,187
Accruals and Deferred Income
372,110
774,350
3,506,400
Deferred Taxes & Provisions
-450
-317
-469
-643
-986
-1,229
4,094
Cash flow from operations
808,142
1,164,435
1,286,871
1,104,428
709,165
3,325,495
715,862
862,844
248,716
61,843
75,630
-104,696
35,555
874,324
1,915,327
Investing Activities
capital expenditure
-670,580
-5,470,153
-1,107,322
-1,160,027
-320,078
-3,684,918
-778,429
-819,336
-68,250
-8,400
-45,727
-9,100
-117,969
-1,076,623
-1,681,976
Change in Investments
16,000
cash flow from investments
-670,580
-5,470,153
-1,107,322
-1,160,027
-336,078
-3,684,918
-778,429
-819,336
-68,250
-8,400
-45,727
-9,100
-117,969
-1,076,623
-1,681,976
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-25,511
1,127,858
50,134
-178,464
-8,792
-8,620
-8,652
204,528
Hire Purchase and Lease Commitments
other long term liabilities
-50,000
50,000
-380,000
380,000
-239,382
239,382
share issue
3,060,523
100
interest
-128,904
-53,593
-1,238
45
385
331
324
185
-5,530
-11,690
-12,363
-12,608
-5,597
983
305
cash flow from financing
-154,415
4,134,788
-1,104
50,045
-379,615
380,331
324
185
-183,994
-20,482
-20,983
-21,260
-40,451
240,365
405
cash and cash equivalents
cash
-16,853
-170,930
178,446
-5,554
-6,528
20,909
-62,243
43,693
-3,528
33,253
9,323
-135,419
-122,944
149,753
121,815
overdraft
change in cash
-16,853
-170,930
178,446
-5,554
-6,528
20,909
-62,243
43,693
-3,528
33,253
9,323
-135,419
-122,944
149,753
121,815
harry motors ii 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 harry motors ii limited. Get real-time insights into harry motors ii limited's credit score, group structure and payment trends.
Perform a competitor analysis for harry motors ii limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mature companies, companies in HA3 area or any other competitors across 12 key performance metrics.
harry motors ii limited Ownership
HARRY MOTORS II LIMITED group structure
Harry Motors Ii Limited has no subsidiary companies.
Ultimate parent company
HARRY MOTORS II LIMITED
03940261
HARRY MOTORS II LIMITED Shareholders
The largest shareholders in Harry Motors Ii Limited include Vijay Pindoria and Sunil Pindoria.
vijay pindoria
50%
sunil pindoria
50%
harry motors ii limited directors
Harry Motors Ii Limited currently has 2 directors.
The longest serving directors include
Mr Sunil Pindoria (Mar 2000) and
Mr Vijay Pindoria (Mar 2000).
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68100 - Buying and selling of own real estate
incorporation date
March 2000
age
25
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
KBMD LIMITED
auditor
-
address
maple house 382 kenton road, kenton, harrow, middlesex ha3 9dp, HA3 8DP
Bank
-
Legal Advisor
-
harry motors ii 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 3 charges/mortgages relating to harry motors ii limited. Currently there are 1 open charges and 2 have been satisfied in the past.
harry motors ii 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 HARRY MOTORS II LIMITED. This can take several minutes, an email will notify you when this has completed.
harry motors ii limitedCompanies House Filings - See Documents
