Pomanda estimates the enterprise value of HUDSONS LIMITED at £2m based on a Turnover of £964.2k and 2.04x industry multiple (adjusted for size and gross margin).
hudsons limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HUDSONS LIMITED at £0 based on an EBITDA of £-75.6k and a 6.5x industry multiple (adjusted for size and gross margin).
hudsons limitedEstimated Valuation
£173.7k
Pomanda estimates the enterprise value of HUDSONS LIMITED at £173.7k based on Net Assets of £86.2k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hudsons LimitedOverview
Hudsons Limited is a live company located in london, W1T 2ND with a Companies House number of 04466349. It operates in the real estate agencies sector, SIC Code 68310. Founded in June 2002, it's largest shareholder is
jonathan martin hudson
with a 100% stake. Hudsons Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£964.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Hudsons Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
4 Regular
3 Weak
Size
annual sales of £964.2k, make it larger than the average company (£563.6k)
£964.2k - Hudsons Limited
£563.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -24%, show it is growing at a slower rate (6.2%)
-24% - Hudsons Limited
6.2% - Industry AVG
Production
with a gross margin of 84.2%, this company has a comparable cost of product (84.2%)
84.2% - Hudsons Limited
84.2% - Industry AVG
Profitability
an operating margin of -8.5% make it less profitable than the average company (4.7%)
-8.5% - Hudsons Limited
4.7% - Industry AVG
Employees
with 14 employees, this is similar to the industry average (14)
14 - Hudsons Limited
14 - Industry AVG
Pay Structure
on an average salary of £39.2k, the company has an equivalent pay structure (£39.2k)
£39.2k - Hudsons Limited
£39.2k - Industry AVG
Efficiency
resulting in sales per employee of £68.9k, this is equally as efficient (£77.6k)
£68.9k - Hudsons Limited
£77.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Hudsons Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (43 days)
58 days - Hudsons Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hudsons Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 82 weeks, this is more cash available to meet short term requirements (30 weeks)
82 weeks - Hudsons Limited
30 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.3%, this is a higher level of debt than the average (54.6%)
64.3% - Hudsons Limited
54.6% - Industry AVG
HUDSONS LIMITED financials
EXPORT
Hudsons Limited's latest turnover from June 2024 is estimated at £964.2 thousand and the company has net assets of £86.2 thousand. According to their latest financial statements, Hudsons Limited has 14 employees and maintains cash reserves of £198.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
964,183
690,021
2,078,806
2,233,379
870,664
617,309
588,973
582,114
1,006,782
414,119
457,479
410,771
414,809
427,882
226,918
Other Income Or Grants
Cost Of Sales
152,483
89,072
211,870
189,156
95,721
84,787
63,231
46,767
123,853
47,915
52,314
60,759
69,176
64,476
40,920
Gross Profit
811,700
600,949
1,866,936
2,044,223
774,943
532,522
525,742
535,347
882,929
366,204
405,165
350,012
345,632
363,406
185,998
Admin Expenses
893,291
598,692
1,887,673
1,971,641
700,915
533,103
516,521
612,852
888,911
428,761
345,340
349,987
297,611
359,079
36,091
Operating Profit
-81,591
2,257
-20,737
72,582
74,028
-581
9,221
-77,505
-5,982
-62,557
59,825
25
48,021
4,327
149,907
Interest Payable
8,137
4,748
Interest Receivable
12,427
6,867
85
127
545
310
299
795
949
1,010
849
668
478
246
Pre-Tax Profit
-77,302
4,376
-20,737
72,667
74,154
-36
9,531
-77,206
-5,187
-61,608
60,835
874
48,689
4,805
150,153
Tax
-1,094
-13,807
-14,089
-1,811
-12,775
-201
-11,685
-1,249
-42,043
Profit After Tax
-77,302
3,282
-20,737
58,860
60,065
-36
7,720
-77,206
-5,187
-61,608
48,060
673
37,004
3,556
108,110
Dividends Paid
Retained Profit
-77,302
3,282
-20,737
58,860
60,065
-36
7,720
-77,206
-5,187
-61,608
48,060
673
37,004
3,556
108,110
Employee Costs
548,811
523,448
567,172
609,773
545,576
513,865
498,498
429,552
515,200
233,495
263,270
235,109
219,868
234,918
137,959
Number Of Employees
14
14
14
16
14
13
14
12
14
6
7
7
7
7
4
EBITDA*
-75,608
2,257
-20,737
85,337
97,425
19,743
30,045
-60,441
360
-57,011
65,655
6,429
54,774
10,923
156,166
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
20,108
26,091
32,605
43,747
19,731
26,531
28,157
37,227
13,194
31,240
33,352
36,736
38,674
37,732
39,909
Intangible Assets
6,153
15,427
21,701
31,474
16,944
Investments & Other
2,182
2,627
Debtors (Due After 1 year)
Total Fixed Assets
20,108
28,273
32,605
43,747
25,884
41,958
52,485
68,701
30,138
31,240
33,352
36,736
38,674
37,732
39,909
Stock & work in progress
Trade Debtors
31,136
331,591
401,849
74,863
31,798
25,837
35,293
92,455
35,133
38,711
37,209
37,211
37,211
20,384
Group Debtors
Misc Debtors
22,269
21,011
14,556
14,773
Cash
198,708
274,688
170,205
83,366
62,008
62,025
176,986
140,934
238,838
165,238
174,470
92,790
98,478
misc current assets
total current assets
220,977
326,835
346,147
416,622
245,068
115,164
87,845
97,318
269,441
176,067
277,549
202,447
211,681
130,001
118,862
total assets
241,085
355,108
378,752
460,369
270,952
157,122
140,330
166,019
299,579
207,307
310,901
239,183
250,355
167,733
158,771
Bank overdraft
27,999
Bank loan
Trade Creditors
24,355
19,680
172,186
222,980
144,744
90,979
73,251
104,972
166,341
65,836
113,497
89,839
101,684
56,066
50,660
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
72,243
85,639
total current liabilities
124,597
105,319
172,186
222,980
144,744
90,979
73,251
104,972
166,341
65,836
113,497
89,839
101,684
56,066
50,660
loans
30,334
86,333
hp & lease commitments
Accruals and Deferred Income
1,300
1,300
other liabilities
5,057
5,057
provisions
40,935
51,021
5,057
5,057
5,057
6,745
1,730
4,776
total long term liabilities
30,334
86,333
47,292
57,378
5,057
5,057
5,057
6,745
1,730
4,776
total liabilities
154,931
191,652
219,478
280,358
149,801
96,036
78,308
111,717
168,071
70,612
113,497
89,839
101,684
56,066
50,660
net assets
86,154
163,456
159,274
180,011
121,151
61,086
62,022
54,302
131,508
136,695
197,404
149,344
148,671
111,667
108,111
total shareholders funds
86,154
163,456
159,274
180,011
121,151
61,086
62,022
54,302
131,508
136,695
197,404
149,344
148,671
111,667
108,111
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-81,591
2,257
-20,737
72,582
74,028
-581
9,221
-77,505
-5,982
-62,557
59,825
25
48,021
4,327
149,907
Depreciation
5,983
9,102
12,123
10,050
11,051
10,799
4,986
5,546
5,830
6,404
6,753
6,596
6,259
Amortisation
3,653
11,274
10,274
9,773
6,265
1,356
Tax
-1,094
-13,807
-14,089
-1,811
-12,775
-201
-11,685
-1,249
-42,043
Stock
Debtors
-29,878
-294,000
-70,475
341,759
43,065
5,961
-9,456
-57,162
57,322
-3,578
1,502
-2
16,827
20,384
Creditors
4,675
-152,506
-50,794
78,236
53,765
17,728
-31,721
-61,369
100,505
-47,661
23,658
-11,845
45,618
5,406
50,660
Accruals and Deferred Income
-13,396
84,339
1,300
Deferred Taxes & Provisions
-40,935
-10,086
45,964
-1,688
5,015
-3,046
4,776
Cash flow from operations
-54,451
186,061
-11,142
-144,729
94,036
31,510
4,281
-59,633
40,497
-96,318
75,036
-5,615
88,707
-1,747
144,399
Investing Activities
capital expenditure
6,514
11,142
-30,618
-7,323
-12,424
-1,981
-55,627
-5,240
-3,434
-2,446
-4,466
-7,695
-4,419
-46,168
Change in Investments
-2,182
2,182
-2,627
2,627
cash flow from investments
2,182
4,332
11,142
-30,618
-7,323
-9,797
-4,608
-55,627
-5,240
-3,434
-2,446
-4,466
-7,695
-4,419
-46,168
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-55,999
86,333
Hire Purchase and Lease Commitments
other long term liabilities
-5,057
5,057
share issue
900
-900
899
1
interest
4,290
2,119
85
127
545
310
299
795
949
1,010
849
668
478
246
cash flow from financing
-51,709
84,295
5,142
127
-355
310
299
795
1,848
1,010
849
668
478
247
cash and cash equivalents
cash
-75,980
274,688
-170,205
86,839
21,358
-17
-114,961
36,052
-97,904
73,600
-9,232
81,680
-5,688
98,478
overdraft
27,999
change in cash
-103,979
274,688
-170,205
86,839
21,358
-17
-114,961
36,052
-97,904
73,600
-9,232
81,680
-5,688
98,478
hudsons 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 hudsons limited. Get real-time insights into hudsons limited's credit score, group structure and payment trends.
Perform a competitor analysis for hudsons limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in W1T area or any other competitors across 12 key performance metrics.
hudsons limited Ownership
HUDSONS LIMITED group structure
Hudsons Limited has no subsidiary companies.
Ultimate parent company
HUDSONS LIMITED
04466349
HUDSONS LIMITED Shareholders
The sole shareholder of Hudsons Limited is Jonathan Martin Hudson.
jonathan martin hudson
100%
hudsons limited directors
Hudsons Limited currently has 1 director, Mr Jonathan Hudson serving since Jun 2002.
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 1 charges/mortgages relating to hudsons limited. Currently there are 1 open charges and 0 have been satisfied in the past.
hudsons 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 HUDSONS LIMITED. This can take several minutes, an email will notify you when this has completed.
hudsons limitedCompanies House Filings - See Documents
