granger hertzog limited Company Information
Company Number
04949555
Next Accounts
Jan 2026
Shareholders
granger hertzog holdings limited
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
summit house 170 finchley road, london, NW3 6BP
Website
www.grangerhertzog.comgranger hertzog limited Estimated Valuation
Pomanda estimates the enterprise value of GRANGER HERTZOG LIMITED at £1.3m based on a Turnover of £1.9m and 0.71x industry multiple (adjusted for size and gross margin).
granger hertzog limited Estimated Valuation
Pomanda estimates the enterprise value of GRANGER HERTZOG LIMITED at £1.1m based on an EBITDA of £228.4k and a 4.68x industry multiple (adjusted for size and gross margin).
granger hertzog limited Estimated Valuation
Pomanda estimates the enterprise value of GRANGER HERTZOG LIMITED at £2.6m based on Net Assets of £1.3m and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Granger Hertzog Limited Overview
Granger Hertzog Limited is a live company located in london, NW3 6BP with a Companies House number of 04949555. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in October 2003, it's largest shareholder is granger hertzog holdings limited with a 100% stake. Granger Hertzog Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.9m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Granger Hertzog Limited Health Check
Pomanda's financial health check has awarded Granger Hertzog Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs


6 Strong

3 Regular

3 Weak

Size
annual sales of £1.9m, make it larger than the average company (£924.2k)
- Granger Hertzog Limited
£924.2k - Industry AVG

Growth
3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (9.6%)
- Granger Hertzog Limited
9.6% - Industry AVG

Production
with a gross margin of 40.7%, this company has a comparable cost of product (40.7%)
- Granger Hertzog Limited
40.7% - Industry AVG

Profitability
an operating margin of 3.5% make it less profitable than the average company (6%)
- Granger Hertzog Limited
6% - Industry AVG

Employees
with 44 employees, this is above the industry average (14)
44 - Granger Hertzog Limited
14 - Industry AVG

Pay Structure
on an average salary of £31.8k, the company has an equivalent pay structure (£31.8k)
- Granger Hertzog Limited
£31.8k - Industry AVG

Efficiency
resulting in sales per employee of £42.5k, this is less efficient (£88.9k)
- Granger Hertzog Limited
£88.9k - Industry AVG

Debtor Days
it gets paid by customers after 20 days, this is earlier than average (30 days)
- Granger Hertzog Limited
30 days - Industry AVG

Creditor Days
its suppliers are paid after 5 days, this is quicker than average (38 days)
- Granger Hertzog Limited
38 days - Industry AVG

Stock Days
it holds stock equivalent to 26 days, this is less than average (34 days)
- Granger Hertzog Limited
34 days - Industry AVG

Cash Balance
has cash to cover current liabilities for 78 weeks, this is more cash available to meet short term requirements (47 weeks)
78 weeks - Granger Hertzog Limited
47 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 21.9%, this is a lower level of debt than the average (43.1%)
21.9% - Granger Hertzog Limited
43.1% - Industry AVG
GRANGER HERTZOG LIMITED financials

Granger Hertzog Limited's latest turnover from April 2024 is estimated at £1.9 million and the company has net assets of £1.3 million. According to their latest financial statements, Granger Hertzog Limited has 44 employees and maintains cash reserves of £567.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | |||||||||||||||
Gross Profit | |||||||||||||||
Admin Expenses | |||||||||||||||
Operating Profit | |||||||||||||||
Interest Payable | |||||||||||||||
Interest Receivable | |||||||||||||||
Pre-Tax Profit | |||||||||||||||
Tax | |||||||||||||||
Profit After Tax | |||||||||||||||
Dividends Paid | |||||||||||||||
Retained Profit | |||||||||||||||
Employee Costs | |||||||||||||||
Number Of Employees | 44 | 39 | 34 | 27 | 32 | 39 | 27 | 36 | 23 | ||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 811,289 | 871,041 | 1,016,214 | 1,185,583 | 1,356,504 | 1,667,583 | 219,544 | 264,178 | 304,756 | 351,536 | 14,533 | 26,990 | 21,448 | 33,855 | 49,218 |
Intangible Assets | |||||||||||||||
Investments & Other | 1 | 1 | 1 | 173,058 | 145,074 | 154,199 | 155,826 | 153,680 | |||||||
Debtors (Due After 1 year) | 42,812 | 42,812 | 42,812 | 42,812 | 42,812 | ||||||||||
Total Fixed Assets | 811,290 | 871,042 | 1,016,215 | 1,358,641 | 1,501,578 | 1,821,782 | 375,370 | 417,858 | 304,756 | 351,536 | 57,345 | 69,802 | 64,260 | 76,667 | 92,030 |
Stock & work in progress | 81,688 | 84,993 | 99,628 | 90,982 | 72,568 | 89,620 | 57,312 | 136,069 | 109,127 | 105,280 | 37,488 | 72,857 | 84,520 | 77,133 | 76,127 |
Trade Debtors | 104,056 | 86,421 | 135,353 | 143,622 | 109,327 | 152,197 | 137,175 | 152,446 | 106,023 | 44,052 | 97,774 | 105,723 | 85,635 | 86,485 | |
Group Debtors | 35 | 42 | 265 | ||||||||||||
Misc Debtors | 148,268 | 181,498 | 148,339 | 71,606 | 68,876 | 161,946 | 51,755 | 44,939 | 7,176 | ||||||
Cash | 567,727 | 688,465 | 946,464 | 1,699,697 | 842,983 | 567,016 | 1,833,342 | 1,084,466 | 735,237 | 697,623 | 970,227 | 709,635 | 654,898 | 433,448 | 205,853 |
misc current assets | |||||||||||||||
total current assets | 901,774 | 1,041,419 | 1,330,049 | 2,005,907 | 984,427 | 927,909 | 2,094,606 | 1,402,649 | 1,003,986 | 908,926 | 1,051,767 | 880,266 | 845,141 | 596,216 | 368,465 |
total assets | 1,713,064 | 1,912,461 | 2,346,264 | 3,364,548 | 2,486,005 | 2,749,691 | 2,469,976 | 1,820,507 | 1,308,742 | 1,260,462 | 1,109,112 | 950,068 | 909,401 | 672,883 | 460,495 |
Bank overdraft | 4 | ||||||||||||||
Bank loan | 20,833 | 83,333 | 83,333 | 62,500 | |||||||||||
Trade Creditors | 17,336 | 28,622 | 20,281 | 44,830 | 13,971 | 59,063 | 31,534 | 888,543 | 21,056 | 421,997 | 309,562 | 356,646 | 298,928 | 246,812 | 165,337 |
Group/Directors Accounts | 237,297 | ||||||||||||||
other short term finances | |||||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 337,594 | 510,932 | 605,890 | 532,051 | 478,531 | 590,935 | 881,299 | 396,940 | |||||||
total current liabilities | 375,763 | 622,887 | 709,504 | 639,381 | 492,502 | 649,998 | 912,837 | 888,543 | 655,293 | 421,997 | 309,562 | 356,646 | 298,928 | 246,812 | 165,337 |
loans | 20,833 | 104,167 | 187,500 | ||||||||||||
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | 37,172 | 64,600 | |||||||||||||
provisions | |||||||||||||||
total long term liabilities | 20,833 | 104,167 | 187,500 | 37,172 | 64,600 | ||||||||||
total liabilities | 375,763 | 643,720 | 813,671 | 826,881 | 492,502 | 649,998 | 912,837 | 888,543 | 655,293 | 421,997 | 309,562 | 356,646 | 298,928 | 283,984 | 229,937 |
net assets | 1,337,301 | 1,268,741 | 1,532,593 | 2,537,667 | 1,993,503 | 2,099,693 | 1,557,139 | 931,964 | 653,449 | 838,465 | 799,550 | 593,422 | 610,473 | 388,899 | 230,558 |
total shareholders funds | 1,337,301 | 1,268,741 | 1,532,593 | 2,537,667 | 1,993,503 | 2,099,693 | 1,557,139 | 931,964 | 653,449 | 838,465 | 799,550 | 593,422 | 610,473 | 388,899 | 230,558 |
Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | |||||||||||||||
Depreciation | 162,977 | 145,173 | 169,369 | 170,921 | 170,920 | 210,486 | 44,633 | 48,330 | 50,223 | 12,457 | 12,942 | 12,407 | 15,363 | 18,704 | |
Amortisation | |||||||||||||||
Tax | |||||||||||||||
Stock | -3,305 | -14,635 | 8,646 | 18,414 | -17,052 | 32,308 | -78,757 | 26,942 | 3,847 | 67,792 | -35,369 | -11,663 | 7,387 | 1,006 | 76,127 |
Debtors | -15,602 | -15,996 | 68,729 | 146,352 | -202,397 | 67,321 | 21,838 | 22,492 | 53,599 | 19,159 | -53,722 | -7,949 | 20,088 | -850 | 129,297 |
Creditors | -11,286 | 8,341 | -24,549 | 30,859 | -45,092 | 27,529 | -857,009 | 867,487 | -400,941 | 112,435 | -47,084 | 57,718 | 52,116 | 81,475 | 165,337 |
Accruals and Deferred Income | -173,338 | -94,958 | 73,839 | 53,520 | -112,404 | -290,364 | 881,299 | -396,940 | 396,940 | ||||||
Deferred Taxes & Provisions | |||||||||||||||
Cash flow from operations | |||||||||||||||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | -173,057 | 27,984 | -9,125 | -1,627 | 2,146 | 153,680 | |||||||||
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | -62,500 | 20,833 | 62,500 | ||||||||||||
Group/Directors Accounts | -237,297 | 237,297 | |||||||||||||
Other Short Term Loans | |||||||||||||||
Long term loans | -20,833 | -83,334 | -83,333 | 187,500 | |||||||||||
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | -37,172 | -27,428 | 64,600 | ||||||||||||
share issue | |||||||||||||||
interest | |||||||||||||||
cash flow from financing | |||||||||||||||
cash and cash equivalents | |||||||||||||||
cash | -120,738 | -257,999 | -753,233 | 856,714 | 275,967 | -1,266,326 | 748,876 | 349,229 | 37,614 | -272,604 | 260,592 | 54,737 | 221,450 | 227,595 | 205,853 |
overdraft | -4 | 4 | |||||||||||||
change in cash | -120,738 | -257,999 | -753,233 | 856,714 | 275,967 | -1,266,322 | 748,872 | 349,229 | 37,614 | -272,604 | 260,592 | 54,737 | 221,450 | 227,595 | 205,853 |
granger hertzog limited Credit Report and Business Information
Granger Hertzog Limited Competitor Analysis

Perform a competitor analysis for granger hertzog limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in NW3 area or any other competitors across 12 key performance metrics.
granger hertzog limited Ownership
GRANGER HERTZOG LIMITED group structure
Granger Hertzog Limited has 1 subsidiary company.
Ultimate parent company
1 parent
GRANGER HERTZOG LIMITED
04949555
1 subsidiary
granger hertzog limited directors
Granger Hertzog Limited currently has 5 directors. The longest serving directors include Ms Karen Granger (Feb 2004) and Ms Careen Hertzog (Feb 2004).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Ms Karen Granger | United Kingdom | 65 years | Feb 2004 | - | Director |
Ms Careen Hertzog | England | 62 years | Feb 2004 | - | Director |
Mrs Amelia Forster | England | 38 years | Sep 2021 | - | Director |
Mrs Amelia Forster | England | 38 years | Sep 2021 | - | Director |
Mr Keith Fyfe | United Kingdom | 63 years | Sep 2021 | - | Director |
P&L
April 2024turnover
1.9m
+16%
operating profit
65.5k
0%
gross margin
40.7%
-1.16%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
1.3m
+0.05%
total assets
1.7m
-0.1%
cash
567.7k
-0.18%
net assets
Total assets minus all liabilities
granger hertzog limited company details
company number
04949555
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
October 2003
age
22
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
the dresser limited (April 2004)
wacky designers limited (February 2004)
accountant
-
auditor
-
address
summit house 170 finchley road, london, NW3 6BP
Bank
-
Legal Advisor
-
granger hertzog 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 granger hertzog limited. Currently there are 2 open charges and 0 have been satisfied in the past.
granger hertzog 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 GRANGER HERTZOG LIMITED. This can take several minutes, an email will notify you when this has completed.
granger hertzog limited Companies House Filings - See Documents
date | description | view/download |
---|