Hsm Advisory Ltd

POWER SEARCH PRICING

SOLUTIONS

hsm advisory ltd Company Information

Live

MatureSmallDeclining

Company Number

03955298

Next Accounts

Dec 2025

Industry

Management consultancy activities (other than financial management)

Directors

Lynda Gratton

Nigel Boardman

View All

Shareholders

nigel patrick gray boardman

trustee of the hot spots movement limited employee benefit trust

View All

Group Structure

View All

Contact

Registered Address

ground floor west, 62-65 chandos place, london, WC2N 4HG

Website

www.hotspotsmovement.com

hsm advisory ltd Estimated Valuation

£3.1m

Pomanda estimates the enterprise value of HSM ADVISORY LTD at £3.1m based on Net Assets of £1.2m and 2.7x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hsm Advisory Ltd is a live company located in london, WC2N 4HG with a Companies House number of 03955298. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in March 2000, it's largest shareholder is nigel patrick gray boardman with a 74.9% stake. Hsm Advisory Ltd is a mature, small sized company, Pomanda has estimated its turnover at £954.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Hsm Advisory Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

2 Weak

Size

annual sales of £954.4k, make it larger than the average company (£246.3k)

Growth

3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (9.9%)

EXPORT

Hsm Advisory Ltd's latest turnover from March 2024 is estimated at £954.4 thousand and the company has net assets of £1.2 million. According to their latest financial statements, Hsm Advisory Ltd has 19 employees and maintains cash reserves of £281.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	954,425	1,148,046	1,674,488	1,405,375	1,480,791	865,800	861,414	1,628,650	294,845	1,040,974	890,155	1,536,586	1,846,641	822,648	1,081,755
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	421,511	522,078	754,116	610,829	626,963	338,392	320,186	554,824	104,556	382,778	311,123	488,625	562,361	239,106	336,023
Gross Profit	532,914	625,968	920,372	794,546	853,828	527,408	541,229	1,073,827	190,289	658,196	579,032	1,047,961	1,284,280	583,542	745,733
Admin Expenses	307,919	665,143	313,505	359,610	1,543,210	1,050,494	475,841	701,496	869,496	479,309	301,272	619,998	935,554	44,719	277,650
Operating Profit	224,995	-39,175	606,867	434,936	-689,382	-523,086	65,388	372,331	-679,207	178,887	277,760	427,963	348,726	538,823	468,083
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	17,188	16,645	2,536	283	492	5,004	2,889	1,767	3,853	2,932	2,443	1,965	3,247	3,077	699
Pre-Tax Profit	242,183	-22,530	609,402	435,220	-688,890	-518,082	68,277	374,098	-675,354	181,819	280,203	429,928	351,973	541,900	468,782
Tax	-60,546	0	-115,786	-82,692	0	0	-12,973	-74,819	0	-38,182	-64,447	-103,183	-91,513	-151,732	-131,259
Profit After Tax	181,637	-22,530	493,616	352,528	-688,890	-518,082	55,304	299,278	-675,354	143,637	215,756	326,745	260,460	390,168	337,523
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	181,637	-22,530	493,616	352,528	-688,890	-518,082	55,304	299,278	-675,354	143,637	215,756	326,745	260,460	390,168	337,523
Employee Costs	816,791	851,552	630,702	500,179	473,512	462,911	301,233	267,081	295,029	395,699	351,523	653,309	783,310	371,612	448,132
Number Of Employees	19	21	16	14	13	10	7	6	6	8	7	13	16	8	9
EBITDA*	296,090	30,033	667,566	490,777	-680,411	-520,224	66,524	378,041	-672,252	187,012	286,498	430,905	350,469	539,557	468,661

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	72,358	100,735	147,322	202,058	249,339	7,882	4,212	2,136	5,646	11,796	19,588	8,825	6,972	2,937	2,735
Intangible Assets	33,740	46,820	47,225	7,700	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	957,765	957,765	957,765	957,765	0	591,630	591,630	588,662	584,880	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,063,863	1,105,320	1,152,312	1,167,523	249,339	599,512	595,842	590,798	590,526	11,796	19,588	8,825	6,972	2,937	2,735
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	121,287	198,892	426,484	364,202	386,174	196,011	245,329	361,738	9,376	170,071	139,496	257,661	310,174	111,869	182,258
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	60,282	41,773	136,505	101,884	91,603	89,142	0	26,552	10,925	0	0	0	0	0	0
Cash	281,176	373,590	409,690	266,526	300,269	684,639	649,629	505,891	907,589	633,684	538,971	438,158	347,712	951,164	279,644
misc current assets	0	0	0	0	0	0	0	1,462	0	1,008,537	1,003,269	813,422	504,027	0	0
total current assets	462,745	614,255	972,679	732,612	778,046	969,792	894,958	895,643	927,890	1,812,292	1,681,736	1,509,241	1,161,913	1,063,033	461,902
total assets	1,526,608	1,719,575	2,124,991	1,900,135	1,027,385	1,569,304	1,490,800	1,486,441	1,518,416	1,824,088	1,701,324	1,518,066	1,168,885	1,065,970	464,637
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	53,802	17,292	134,369	93,813	95,288	40,582	1,438	0	0	149,798	170,671	203,169	180,733	338,278	127,113
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	302,919	707,320	970,294	1,269,288	738,702	693,286	135,844	188,227	519,480	0	0	0	0	0	0
total current liabilities	356,721	724,612	1,104,663	1,363,101	833,990	733,868	137,282	188,227	519,480	149,798	170,671	203,169	180,733	338,278	127,113
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	18,090	24,803	27,638	37,960	46,849	0	0	0	0	0	0	0	0	0	0
total long term liabilities	18,090	24,803	27,638	37,960	46,849	0	0	0	0	0	0	0	0	0	0
total liabilities	374,811	749,415	1,132,301	1,401,061	880,839	733,868	137,282	188,227	519,480	149,798	170,671	203,169	180,733	338,278	127,113
net assets	1,151,797	970,160	992,690	499,074	146,546	835,436	1,353,518	1,298,214	998,936	1,674,290	1,530,653	1,314,897	988,152	727,692	337,524
total shareholders funds	1,151,797	970,160	992,690	499,074	146,546	835,436	1,353,518	1,298,214	998,936	1,674,290	1,530,653	1,314,897	988,152	727,692	337,524

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	224,995	-39,175	606,867	434,936	-689,382	-523,086	65,388	372,331	-679,207	178,887	277,760	427,963	348,726	538,823	468,083
Depreciation	58,015	56,653	55,224	55,291	8,971	2,862	1,136	5,710	6,955	8,125	8,738	2,942	1,743	734	578
Amortisation	13,080	12,555	5,475	550	0	0	0	0	0	0	0	0	0	0	0
Tax	-60,546	0	-115,786	-82,692	0	0	-12,973	-74,819	0	-38,182	-64,447	-103,183	-91,513	-151,732	-131,259
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-59,096	-322,324	96,903	-11,691	192,624	39,824	-142,961	367,989	-149,770	30,575	-118,165	-52,513	198,305	-70,389	182,258
Creditors	36,510	-117,077	40,556	-1,475	54,706	39,144	1,438	0	-149,798	-20,873	-32,498	22,436	-157,545	211,165	127,113
Accruals and Deferred Income	-404,401	-262,974	-298,994	530,586	45,416	557,442	-52,383	-331,253	519,480	0	0	0	0	0	0
Deferred Taxes & Provisions	-6,713	-2,835	-10,322	-8,889	46,849	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-79,964	-30,529	186,117	939,998	-726,064	36,538	145,567	-396,020	-152,800	97,382	307,718	402,671	-96,894	669,379	282,257
Investing Activities
capital expenditure	-29,638	-22,216	-45,488	-16,260	-250,428	-6,532	-3,212	-2,200	-805	-333	-19,501	-4,795	-5,778	-936	-3,313
Change in Investments	0	0	0	957,765	-591,630	0	2,968	3,782	584,880	0	0	0	0	0	0
cash flow from investments	-29,638	-22,216	-45,488	-974,025	341,202	-6,532	-6,180	-5,982	-585,685	-333	-19,501	-4,795	-5,778	-936	-3,313
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1
interest	17,188	16,645	2,536	283	492	5,004	2,889	1,767	3,853	2,932	2,443	1,965	3,247	3,077	699
cash flow from financing	17,188	16,645	2,536	283	492	5,004	2,889	1,767	3,853	2,932	2,443	1,965	3,247	3,077	700
cash and cash equivalents
cash	-92,414	-36,100	143,164	-33,743	-384,370	35,010	143,738	-401,698	273,905	94,713	100,813	90,446	-603,452	671,520	279,644
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-92,414	-36,100	143,164	-33,743	-384,370	35,010	143,738	-401,698	273,905	94,713	100,813	90,446	-603,452	671,520	279,644

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hsm advisory ltd. Get real-time insights into hsm advisory ltd'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

Perform a competitor analysis for hsm advisory ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in WC2N area or any other competitors across 12 key performance metrics.

HSM ADVISORY LTD group structure

Hsm Advisory Ltd has no subsidiary companies.

Ultimate parent company

HSM ADVISORY LTD

03955298

HSM ADVISORY LTD Shareholders

nigel patrick gray boardman	74.9%
trustee of the hot spots movement limited employee benefit trust	25%
lynda gratton	0.1%

Hsm Advisory Ltd currently has 5 directors. The longest serving directors include Dr Lynda Gratton (Mar 2000) and Sir Nigel Boardman (Nov 2018).

officer	country	age	start	end	role
Dr Lynda Gratton		69 years	Mar 2000	-	Director
Sir Nigel Boardman		74 years	Nov 2018	-	Director
Mr Iain Evans		73 years	Dec 2018	-	Director
Mr Robert Gratton	England	62 years	Dec 2018	-	Director
Ms Harriet Molyneaux	England	38 years	Aug 2022	-	Director

P&L

March 2024

turnover

954.4k

-17%

operating profit

225k

gross margin

55.9%

+2.41%

turnover

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

Balance Sheet

March 2024

net assets

1.2m

+0.19%

total assets

1.5m

-0.11%

cash

281.2k

-0.25%

net assets

Total assets minus all liabilities

Similar Companies

ipa advisory limited

0.5

meyado private wealth management london ltd

3.5

commodities trading corporation limited

sagesse communications limited

pacific junction corporation limited

company number

03955298

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

March 2000

ultimate parent company

None

previous names

hot spots movement limited (July 2021)

living strategy limited (September 2007)

address

ground floor west, 62-65 chandos place, london, WC2N 4HG

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 hsm advisory ltd.

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 HSM ADVISORY LTD. This can take several minutes, an email will notify you when this has completed.

hsm advisory ltd Company Information

hsm advisory ltd Estimated Valuation

hsm advisory ltd Estimated Valuation

hsm advisory ltd Estimated Valuation

Hsm Advisory Ltd Overview

Hsm Advisory Ltd Health Check

HSM ADVISORY LTD financials

hsm advisory ltd Credit Report and Business Information

Hsm Advisory Ltd Competitor Analysis

hsm advisory ltd Ownership

hsm advisory ltd directors

hsm advisory ltd company details

hsm advisory ltd Charges & Mortgages

hsm advisory ltd Capital Raised & Share Issues BETA

hsm advisory ltd Companies House Filings - See Documents