saxon hotels limited
saxon hotels limited Company Information
Company Number
04062038
Next Accounts
Dec 2025
Shareholders
dgcc limited
Group Structure
View All
Industry
Hotels and similar accommodation
Registered Address
mosborough hall hotel, high street, sheffield, S20 5EA
Website
dgcc.co.uksaxon hotels limited Estimated Valuation
Pomanda estimates the enterprise value of SAXON HOTELS LIMITED at £3m based on a Turnover of £3.2m and 0.93x industry multiple (adjusted for size and gross margin).
saxon hotels limited Estimated Valuation
Pomanda estimates the enterprise value of SAXON HOTELS LIMITED at £846k based on an EBITDA of £227.5k and a 3.72x industry multiple (adjusted for size and gross margin).
saxon hotels limited Estimated Valuation
Pomanda estimates the enterprise value of SAXON HOTELS LIMITED at £0 based on Net Assets of £-1.1m and 2.09x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Saxon Hotels Limited Overview
Saxon Hotels Limited is a live company located in sheffield, S20 5EA with a Companies House number of 04062038. It operates in the hotels and similar accommodation sector, SIC Code 55100. Founded in August 2000, it's largest shareholder is dgcc limited with a 100% stake. Saxon Hotels Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.2m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Saxon Hotels Limited Health Check
Pomanda's financial health check has awarded Saxon Hotels Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
8 Weak
Size
annual sales of £3.2m, make it smaller than the average company (£5.3m)
£3.2m - Saxon Hotels Limited
£5.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 99%, show it is growing at a faster rate (31.2%)
99% - Saxon Hotels Limited
31.2% - Industry AVG
Production
with a gross margin of 38.3%, this company has a higher cost of product (64.7%)
38.3% - Saxon Hotels Limited
64.7% - Industry AVG
Profitability
an operating margin of 5.2% make it less profitable than the average company (8.2%)
5.2% - Saxon Hotels Limited
8.2% - Industry AVG
Employees
with 84 employees, this is similar to the industry average (87)
84 - Saxon Hotels Limited
87 - Industry AVG
Pay Structure
on an average salary of £16k, the company has a lower pay structure (£23.5k)
£16k - Saxon Hotels Limited
£23.5k - Industry AVG
Efficiency
resulting in sales per employee of £38.6k, this is less efficient (£68.6k)
£38.6k - Saxon Hotels Limited
£68.6k - Industry AVG
Debtor Days
it gets paid by customers after 10 days, this is later than average (6 days)
10 days - Saxon Hotels Limited
6 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is quicker than average (45 days)
31 days - Saxon Hotels Limited
45 days - Industry AVG
Stock Days
it holds stock equivalent to 6 days, this is in line with average (8 days)
6 days - Saxon Hotels Limited
8 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (6 weeks)
1 weeks - Saxon Hotels Limited
6 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 120.3%, this is a higher level of debt than the average (72.3%)
120.3% - Saxon Hotels Limited
72.3% - Industry AVG
SAXON HOTELS LIMITED financials
Saxon Hotels Limited's latest turnover from March 2024 is £3.2 million and the company has net assets of -£1.1 million. According to their latest financial statements, Saxon Hotels Limited has 84 employees and maintains cash reserves of £145.3 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 | 3,243,670 | 3,102,164 | 3,011,496 | 408,849 | 2,992,818 | 3,325,965 | 3,302,222 | 3,461,069 | 3,104,741 | 2,289,133 | 1,937,067 | 1,876,834 | 1,693,582 | 1,725,316 | |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 2,001,862 | 1,899,761 | 1,603,516 | 659,223 | 1,597,860 | 1,680,452 | 1,625,863 | 1,711,107 | 1,570,633 | 1,185,673 | |||||
| Gross Profit | 1,241,808 | 1,202,403 | 1,407,980 | -250,374 | 1,394,958 | 1,645,513 | 1,676,359 | 1,749,962 | 1,534,108 | 1,103,460 | |||||
| Admin Expenses | 1,072,463 | 1,130,103 | 1,170,217 | 307,120 | 1,378,149 | 1,478,985 | 1,530,526 | 1,478,319 | 1,343,663 | 1,016,756 | |||||
| Operating Profit | 169,345 | 72,300 | 237,763 | -557,494 | 16,809 | 166,528 | 145,833 | 271,643 | 190,445 | 86,704 | 542 | 226,377 | 71,512 | 180,872 | |
| Interest Payable | 117,428 | 86,381 | 48,918 | 55,826 | 75,995 | 77,352 | 67,046 | 66,679 | 73,170 | 65,673 | 76,886 | 78,059 | 89,411 | 97,502 | |
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 51,917 | -14,081 | 188,845 | -613,320 | -59,186 | 89,176 | 78,787 | 204,964 | 117,275 | 21,031 | -76,344 | 148,318 | -17,899 | 83,370 | |
| Tax | |||||||||||||||
| Profit After Tax | 51,917 | -14,081 | 188,845 | -613,320 | -59,186 | 89,176 | 78,787 | 204,964 | 117,275 | 21,031 | -76,344 | 148,318 | -17,899 | 83,370 | |
| Dividends Paid | |||||||||||||||
| Retained Profit | 51,917 | -14,081 | 188,845 | -613,320 | -59,186 | 89,176 | 78,787 | 204,964 | 117,275 | 21,031 | -76,344 | 148,318 | -17,899 | 83,370 | |
| Employee Costs | 1,346,975 | 1,227,983 | 1,308,504 | 764,630 | 1,262,673 | 1,242,643 | 1,311,359 | 1,359,877 | 1,204,162 | 932,982 | 806,210 | 679,381 | 670,413 | 645,165 | |
| Number Of Employees | 84 | 89 | 81 | 59 | 84 | 117 | 119 | 116 | 104 | 86 | 72 | 66 | 67 | 77 | |
| EBITDA* | 227,521 | 135,962 | 308,785 | -481,195 | 96,306 | 245,323 | 216,773 | 336,466 | 255,296 | 153,910 | 61,570 | 290,709 | 149,382 | 265,450 |
* 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 | 4,757,370 | 4,801,207 | 4,777,471 | 4,812,117 | 4,877,664 | 4,922,123 | 4,905,330 | 4,919,691 | 4,911,291 | 4,724,384 | 3,591,009 | 3,620,629 | 3,641,514 | 3,671,171 | 3,714,617 |
| Intangible Assets | 5,000 | 10,000 | 15,000 | 20,000 | |||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 4,757,370 | 4,801,207 | 4,777,471 | 4,812,117 | 4,877,664 | 4,922,123 | 4,910,330 | 4,929,691 | 4,926,291 | 4,744,384 | 3,591,009 | 3,620,629 | 3,641,514 | 3,671,171 | 3,714,617 |
| Stock & work in progress | 35,663 | 39,410 | 35,918 | 14,577 | 31,486 | 34,743 | 31,720 | 33,659 | 38,488 | 43,961 | 34,264 | 25,902 | 25,925 | 27,239 | 20,418 |
| Trade Debtors | 93,455 | 105,628 | 37,134 | 6,743 | 32,855 | 59,100 | 57,644 | 60,172 | 53,405 | 62,202 | 65,939 | 75,398 | 39,141 | 67,663 | 68,402 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 229,932 | 208,021 | 194,850 | 155,588 | 91,755 | 70,346 | 73,841 | 70,270 | 134,849 | 139,097 | 85,355 | 26,774 | 65,040 | 17,449 | |
| Cash | 145,261 | 169,279 | 594,633 | 27,736 | 55,334 | 61,625 | 59,058 | 60,205 | 59,824 | 8,799 | 14,949 | 28,957 | 10,568 | 13,490 | 47,287 |
| misc current assets | |||||||||||||||
| total current assets | 504,311 | 522,338 | 862,535 | 204,644 | 211,430 | 225,814 | 222,263 | 224,306 | 286,566 | 254,059 | 200,507 | 157,031 | 140,674 | 125,841 | 136,107 |
| total assets | 5,261,681 | 5,323,545 | 5,640,006 | 5,016,761 | 5,089,094 | 5,147,937 | 5,132,593 | 5,153,997 | 5,212,857 | 4,998,443 | 3,791,516 | 3,777,660 | 3,782,188 | 3,797,012 | 3,850,724 |
| Bank overdraft | 152,476 | 145,829 | 143,677 | 139,325 | 137,324 | 133,595 | 135,000 | 132,992 | 123,291 | 152,382 | 285,044 | 422,145 | 444,264 | 905,410 | 1,007,028 |
| Bank loan | 125,000 | 125,000 | 135,417 | ||||||||||||
| Trade Creditors | 172,624 | 98,486 | 251,321 | 154,489 | 192,811 | 156,494 | 153,640 | 126,335 | 252,608 | 243,612 | 162,763 | 82,955 | 144,082 | 101,297 | 416,117 |
| Group/Directors Accounts | 3,163,355 | 3,064,473 | 3,262,473 | 3,162,473 | 2,636,473 | 2,638,473 | 2,538,473 | 2,488,473 | 1,320,000 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 406 | 2,025 | 2,025 | ||||||||||||
| other current liabilities | 1,254,143 | 1,402,239 | 1,195,544 | 799,664 | 679,063 | 579,152 | 660,858 | 707,326 | 667,431 | 628,014 | 389,821 | 371,609 | 336,209 | 279,356 | |
| total current liabilities | 4,742,598 | 4,711,433 | 4,855,040 | 4,257,976 | 3,645,671 | 3,507,714 | 3,487,971 | 3,455,126 | 2,363,330 | 1,024,008 | 837,628 | 1,001,709 | 1,049,555 | 1,421,480 | 1,423,145 |
| loans | 1,587,124 | 1,732,070 | 1,890,337 | 2,050,976 | 2,124,825 | 2,262,439 | 2,356,014 | 2,489,050 | 3,844,670 | 5,086,853 | 4,087,337 | 3,833,056 | 3,938,056 | 3,563,056 | 3,000,000 |
| hp & lease commitments | 506 | 2,531 | |||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 698,473 | ||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 1,587,124 | 1,732,070 | 1,890,843 | 2,053,507 | 2,124,825 | 2,262,439 | 2,356,014 | 2,489,050 | 3,844,670 | 5,086,853 | 4,087,337 | 3,833,056 | 3,938,056 | 3,563,056 | 3,698,473 |
| total liabilities | 6,329,722 | 6,443,503 | 6,745,883 | 6,311,483 | 5,770,496 | 5,770,153 | 5,843,985 | 5,944,176 | 6,208,000 | 6,110,861 | 4,924,965 | 4,834,765 | 4,987,611 | 4,984,536 | 5,121,618 |
| net assets | -1,068,041 | -1,119,958 | -1,105,877 | -1,294,722 | -681,402 | -622,216 | -711,392 | -790,179 | -995,143 | -1,112,418 | -1,133,449 | -1,057,105 | -1,205,423 | -1,187,524 | -1,270,894 |
| total shareholders funds | -1,068,041 | -1,119,958 | -1,105,877 | -1,294,722 | -681,402 | -622,216 | -711,392 | -790,179 | -995,143 | -1,112,418 | -1,133,449 | -1,057,105 | -1,205,423 | -1,187,524 | -1,270,894 |
| 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 | 169,345 | 72,300 | 237,763 | -557,494 | 16,809 | 166,528 | 145,833 | 271,643 | 190,445 | 86,704 | 542 | 226,377 | 71,512 | 180,872 | |
| Depreciation | 58,176 | 63,662 | 71,022 | 76,299 | 79,497 | 73,795 | 65,940 | 59,823 | 59,851 | 62,206 | 61,028 | 64,332 | 77,870 | 84,578 | 88,155 |
| Amortisation | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | ||||||||||
| Tax | |||||||||||||||
| Stock | -3,747 | 3,492 | 21,341 | -16,909 | -3,257 | 3,023 | -1,939 | -4,829 | -5,473 | 9,697 | 8,362 | -23 | -1,314 | 6,821 | 20,418 |
| Debtors | 9,738 | 81,665 | 69,653 | 37,721 | -4,836 | -2,039 | 1,043 | -57,812 | -13,045 | 50,005 | 49,122 | -2,009 | 19,069 | 16,710 | 68,402 |
| Creditors | 74,138 | -152,835 | 96,832 | -38,322 | 36,317 | 2,854 | 27,305 | -126,273 | 8,996 | 80,849 | 79,808 | -61,127 | 42,785 | -314,820 | 416,117 |
| Accruals and Deferred Income | -148,096 | 206,695 | 395,880 | 120,601 | 99,911 | -81,706 | -46,468 | 39,895 | 39,417 | 238,193 | 18,212 | 35,400 | 56,853 | 279,356 | |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 147,572 | 104,665 | 710,503 | -419,728 | 240,627 | 165,487 | 198,506 | 312,729 | 322,227 | 413,250 | 102,106 | 267,014 | 231,265 | 206,455 | |
| Investing Activities | |||||||||||||||
| capital expenditure | -90,588 | -51,579 | -68,223 | -246,758 | -31,408 | -43,447 | -48,960 | -41,132 | |||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | -90,588 | -51,579 | -68,223 | -246,758 | -31,408 | -43,447 | -48,960 | -41,132 | |||||||
| Financing Activities | |||||||||||||||
| Bank loans | -125,000 | -10,417 | 135,417 | ||||||||||||
| Group/Directors Accounts | 98,882 | -198,000 | 100,000 | 526,000 | -2,000 | 100,000 | 50,000 | 1,168,473 | 1,320,000 | ||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -144,946 | -158,267 | -160,639 | -73,849 | -137,614 | -93,575 | -133,036 | -1,355,620 | -1,242,183 | 999,516 | 254,281 | -105,000 | 375,000 | 563,056 | 3,000,000 |
| Hire Purchase and Lease Commitments | -406 | -2,125 | -2,025 | 4,556 | |||||||||||
| other long term liabilities | -698,473 | 698,473 | |||||||||||||
| share issue | |||||||||||||||
| interest | -117,428 | -86,381 | -48,918 | -55,826 | -75,995 | -77,352 | -67,046 | -66,679 | -73,170 | -65,673 | -76,886 | -78,059 | -89,411 | -97,502 | |
| cash flow from financing | -163,898 | -444,773 | -111,582 | 400,881 | -215,609 | -70,927 | -150,082 | -253,826 | 4,647 | 933,843 | 52,395 | -183,059 | 275,172 | -97,502 | |
| cash and cash equivalents | |||||||||||||||
| cash | -24,018 | -425,354 | 566,897 | -27,598 | -6,291 | 2,567 | -1,147 | 381 | 51,025 | -6,150 | -14,008 | 18,389 | -2,922 | -33,797 | 47,287 |
| overdraft | 6,647 | 2,152 | 4,352 | 2,001 | 3,729 | -1,405 | 2,008 | 9,701 | -29,091 | -132,662 | -137,101 | -22,119 | -461,146 | -101,618 | 1,007,028 |
| change in cash | -30,665 | -427,506 | 562,545 | -29,599 | -10,020 | 3,972 | -3,155 | -9,320 | 80,116 | 126,512 | 123,093 | 40,508 | 458,224 | 67,821 | -959,741 |
saxon hotels limited Credit Report and Business Information
Saxon Hotels Limited Competitor Analysis
Perform a competitor analysis for saxon hotels limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other small companies, companies in S20 area or any other competitors across 12 key performance metrics.
saxon hotels limited Ownership
SAXON HOTELS LIMITED group structure
Saxon Hotels Limited has no subsidiary companies.
saxon hotels limited directors
Saxon Hotels Limited currently has 2 directors. The longest serving directors include Mr Gregory Dyke (May 2012) and Mr Garin Davies (Mar 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gregory Dyke | 77 years | May 2012 | - | Director | |
| Mr Garin Davies | United Kingdom | 57 years | Mar 2018 | - | Director |
P&L
March 2024turnover
3.2m
+5%
operating profit
169.3k
+134%
gross margin
38.3%
-1.23%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-1.1m
-0.05%
total assets
5.3m
-0.01%
cash
145.3k
-0.14%
net assets
Total assets minus all liabilities
saxon hotels limited company details
company number
04062038
Type
Private limited with Share Capital
industry
55100 - Hotels and similar accommodation
incorporation date
August 2000
age
25
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
HEBBLETHWAITES
address
mosborough hall hotel, high street, sheffield, S20 5EA
Bank
GIROBANK PLC
Legal Advisor
-
saxon hotels 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 6 charges/mortgages relating to saxon hotels limited. Currently there are 3 open charges and 3 have been satisfied in the past.
saxon hotels 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 SAXON HOTELS LIMITED. This can take several minutes, an email will notify you when this has completed.
saxon hotels limited Companies House Filings - See Documents
| date | description | view/download |
|---|
