hargreaves services plc

4

hargreaves services plc Company Information

Share HARGREAVES SERVICES PLC
Live 
MatureMegaDeclining

Company Number

04952865

Registered Address

west terrace esh winning, durham, durham dh7 9pt, DH6 5AD

Industry

Activities of head offices

 

Telephone

01913734485

Next Accounts Due

November 2024

Group Structure

View All

Directors

Gordon Banham20 Years

Nigel Halkes8 Years

View All

Shareholders

-0%

hargreaves services plc Estimated Valuation

£1b

Pomanda estimates the enterprise value of HARGREAVES SERVICES PLC at £1b based on a Turnover of £211.5m and 4.82x industry multiple (adjusted for size and gross margin).

hargreaves services plc Estimated Valuation

£219.1m

Pomanda estimates the enterprise value of HARGREAVES SERVICES PLC at £219.1m based on an EBITDA of £26.5m and a 8.26x industry multiple (adjusted for size and gross margin).

hargreaves services plc Estimated Valuation

£794.9m

Pomanda estimates the enterprise value of HARGREAVES SERVICES PLC at £794.9m based on Net Assets of £201.2m and 3.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hargreaves Services Plc AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Hargreaves Services Plc Overview

Hargreaves Services Plc is a live company located in durham dh7 9pt, DH6 5AD with a Companies House number of 04952865. It operates in the activities of head offices sector, SIC Code 70100. Founded in November 2003, it's largest shareholder is unknown. Hargreaves Services Plc is a mature, mega sized company, Pomanda has estimated its turnover at £211.5m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Hargreaves Services Plc Health Check

Pomanda's financial health check has awarded Hargreaves Services Plc a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £211.5m, make it larger than the average company (£21.1m)

£211.5m - Hargreaves Services Plc

£21.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (4.8%)

-2% - Hargreaves Services Plc

4.8% - Industry AVG

production

Production

with a gross margin of 18.5%, this company has a higher cost of product (33.1%)

18.5% - Hargreaves Services Plc

33.1% - Industry AVG

profitability

Profitability

an operating margin of 5.6% make it as profitable than the average company (5.8%)

5.6% - Hargreaves Services Plc

5.8% - Industry AVG

employees

Employees

with 1361 employees, this is above the industry average (121)

1361 - Hargreaves Services Plc

121 - Industry AVG

paystructure

Pay Structure

on an average salary of £50.4k, the company has an equivalent pay structure (£46.2k)

£50.4k - Hargreaves Services Plc

£46.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £155.4k, this is less efficient (£189.5k)

£155.4k - Hargreaves Services Plc

£189.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 34 days, this is earlier than average (46 days)

34 days - Hargreaves Services Plc

46 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 20 days, this is quicker than average (44 days)

20 days - Hargreaves Services Plc

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 83 days, this is more than average (49 days)

83 days - Hargreaves Services Plc

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 15 weeks, this is average cash available to meet short term requirements (16 weeks)

15 weeks - Hargreaves Services Plc

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 34.3%, this is a lower level of debt than the average (56.6%)

34.3% - Hargreaves Services Plc

56.6% - Industry AVG

hargreaves services plc 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 hargreaves services plc. Get real-time insights into hargreaves services plc'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

Hargreaves Services Plc Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for hargreaves services plc by selecting its closest rivals and benchmarking them against 12 key performance metrics.

hargreaves services plc directors

Hargreaves Services Plc currently has 8 directors. The longest serving directors include Mr Gordon Banham (Feb 2004) and Mr Nigel Halkes (Aug 2015).

officercountryagestartendrole
Mr Gordon Banham59 years Feb 2004- Director
Mr Nigel Halkes68 years Aug 2015- Director
Mr Roger McDowell69 years May 2018- Director
Mr David AndersonEngland57 years Nov 2018- Director
Mr Christopher Jones58 years Apr 2020- Director
Mr Christopher Jones58 years Apr 2020- Director
Mr Nicholas MillsEngland33 years Sep 2020- Director
Mr Stephen CraigenUnited Kingdom40 years Aug 2023- Director

HARGREAVES SERVICES PLC financials

EXPORTms excel logo

Hargreaves Services Plc's latest turnover from May 2023 is £211.5 million and the company has net assets of £201.2 million. According to their latest financial statements, Hargreaves Services Plc has 1,361 employees and maintains cash reserves of £21.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

May 2023May 2022May 2021May 2020May 2019May 2018May 2017May 2016May 2015May 2014May 2013May 2012May 2011May 2010
Turnover211,459,000177,908,000204,796,000222,242,000302,613,000297,119,000342,706,000340,665,000662,161,000869,244,000843,298,000617,924,000552,259,000459,779,000
Other Income Or Grants00000000000000
Cost Of Sales172,402,000148,458,000181,453,000199,385,000285,902,000266,746,000309,826,000299,764,000588,390,000771,626,000756,930,000533,974,000468,045,000385,393,000
Gross Profit39,057,00029,450,00023,343,00022,857,00016,711,00030,373,00032,880,00040,901,00073,771,00097,618,00086,368,00083,950,00084,214,00074,386,000
Admin Expenses27,260,00023,222,00025,413,00021,552,00026,399,00031,749,00031,529,00048,074,00044,827,00046,678,00042,396,00035,003,00041,150,00039,147,000
Operating Profit11,797,0006,228,000-2,070,0001,305,000-9,688,000-1,376,0001,351,000-7,173,00028,944,00050,940,00043,972,00048,947,00043,064,00035,239,000
Interest Payable2,565,000770,0001,882,0002,134,0002,036,0001,937,0003,014,0002,785,0003,617,0005,568,0004,313,0004,754,0007,602,0006,394,000
Interest Receivable1,612,000823,000646,000845,000450,000378,000922,0001,153,0001,152,0001,121,000831,000660,0001,359,0002,031,000
Pre-Tax Profit27,155,00032,160,00014,374,0002,151,000-9,858,000488,0004,746,000-10,597,00024,903,00052,079,00043,063,00044,952,00036,928,00030,717,000
Tax771,000347,0002,032,0002,119,0001,665,000693,000569,0001,082,000-3,554,000-11,525,000-10,933,000-12,345,000-10,108,000-9,370,000
Profit After Tax27,926,00032,507,00016,406,0004,270,000-8,193,0001,181,0005,315,000-9,515,00021,349,00040,554,00032,130,00032,607,00026,820,00021,347,000
Dividends Paid6,701,0006,237,0002,325,0001,446,00002,300,0000007,406,0005,425,0004,428,0003,892,0003,292,000
Retained Profit21,225,00026,270,00014,081,0002,779,000-4,667,000-2,071,0004,959,000-10,498,00021,349,00029,239,000-51,863,00025,027,00022,928,00017,268,000
Employee Costs68,557,00054,976,00058,254,00076,352,00090,724,00086,178,00086,686,00090,865,000109,702,000110,687,000123,038,000111,548,00096,555,00089,402,000
Number Of Employees1,3611,2301,2671,7422,0582,0201,9602,1052,7252,7552,8102,6532,4262,399
EBITDA*26,542,00013,363,0009,127,00022,185,0006,590,00012,440,00013,546,0009,750,00048,045,00064,539,00060,302,00080,214,00063,776,00053,396,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

May 2023May 2022May 2021May 2020May 2019May 2018May 2017May 2016May 2015May 2014May 2013May 2012May 2011May 2010
Tangible Assets177,223,000132,348,00089,465,00071,379,00073,568,00079,635,00085,556,00077,471,00080,217,00090,101,00073,834,00099,489,00087,120,00085,608,000
Intangible Assets5,685,0004,824,0004,824,0009,418,00010,983,00011,121,00012,389,00012,223,000017,801,00019,149,00029,831,00031,616,00034,607,000
Investments & Other88,567,00063,616,00041,715,00023,309,00021,811,00022,025,00019,048,0006,169,00020,561,0006,843,0002,756,000140,00003,000
Debtors (Due After 1 year)23,227,00025,669,00010,084,0008,332,00000000001,009,00000
Total Fixed Assets168,155,000126,109,00084,205,00072,465,00084,551,00090,756,00097,945,00089,694,00080,217,000107,902,00092,983,000129,320,000118,736,000120,215,000
Stock & work in progress39,302,00030,476,00027,168,00064,009,00048,040,00051,312,00029,147,00046,983,00057,803,000100,437,00096,193,000112,027,000105,944,00081,956,000
Trade Debtors20,103,00026,619,00026,832,00035,931,00027,318,00036,522,00034,566,00043,583,00035,391,00060,601,00086,545,00092,669,00053,415,00049,491,000
Group Debtors28,750,00039,992,00034,096,00030,912,00027,005,00029,768,00025,161,00031,805,000030,439,00024,520,00004,231,0003,792,000
Misc Debtors22,756,00021,963,00017,332,00015,929,00021,239,00036,955,00061,930,00041,922,00073,359,00042,478,00038,493,00021,101,0008,426,0009,088,000
Cash21,859,00013,773,00028,303,00018,499,00021,583,00016,110,00027,817,00021,161,00043,853,00030,768,00061,435,00045,852,00017,243,00016,983,000
misc current assets5,114,0006,752,0001,722,00065,00019,570,00020,014,0005,179,0005,072,0006,128,00012,349,00012,951,0006,051,000266,000517,000
total current assets137,884,000139,575,000135,512,000165,353,000164,755,000190,681,000183,800,000190,526,000216,534,000277,072,000320,137,000277,700,000189,525,000161,827,000
total assets306,039,000265,684,000219,717,000237,818,000249,306,000281,437,000281,745,000280,220,000296,751,000384,974,000413,120,000407,020,000308,261,000282,042,000
Bank overdraft0000004,965,000037,656,000042,476,00031,215,00026,617,00024,189,000
Bank loan00000000000000
Trade Creditors 9,498,0009,607,00011,247,0006,928,00022,561,00028,967,00033,257,00077,844,00073,078,00041,321,00059,397,00079,173,00053,733,00045,891,000
Group/Directors Accounts00000000000000
other short term finances15,511,0007,326,0003,179,00037,186,000039,267,0000430,00002,586,00005,025,000658,0007,999,000
hp & lease commitments00004,289,0003,200,00007,401,00007,215,0006,446,0007,069,0008,059,0000
other current liabilities48,550,00050,668,00046,445,00048,765,00050,679,00062,091,00056,550,0007,138,00017,765,00073,664,00077,737,00043,781,00036,602,00019,158,000
total current liabilities73,559,00067,601,00060,871,00092,879,00077,529,000133,525,00094,772,00092,813,000128,499,000124,786,000186,056,000166,263,000125,669,00097,237,000
loans41,678,00022,090,00017,172,00018,874,00070,581,0008,898,00077,174,00050,076,00015,638,000105,809,000185,372,000168,068,000102,548,000146,530,000
hp & lease commitments00008,298,0004,434,00008,505,000012,138,00092,686,0009,329,00000
Accruals and Deferred Income00000000000000
other liabilities00000012,0004,593,0005,516,00003,150,00000770,000
provisions20,878,00013,934,00011,908,00010,894,00017,882,00014,684,00020,894,00019,776,00011,524,00032,786,00022,520,00037,466,00033,168,00041,972,000
total long term liabilities31,278,00018,012,00014,540,00014,884,00044,300,00011,806,00049,046,00056,052,00019,751,000110,064,000107,096,000104,396,00067,942,00095,021,000
total liabilities104,837,00085,613,00075,411,000107,763,000121,829,000145,331,000143,818,000148,865,000148,250,000234,850,000293,152,000270,659,000193,611,000192,258,000
net assets201,202,000180,071,000144,306,000130,045,000127,422,000136,106,000137,898,000130,970,000148,159,000149,898,000119,968,000134,523,000114,650,00086,944,000
total shareholders funds201,202,000180,071,000144,306,000130,045,000127,422,000136,106,000137,898,000130,970,000148,159,000149,898,000119,968,000134,523,000114,650,00086,944,000
May 2023May 2022May 2021May 2020May 2019May 2018May 2017May 2016May 2015May 2014May 2013May 2012May 2011May 2010
Operating Activities
Operating Profit11,797,0006,228,000-2,070,0001,305,000-9,688,000-1,376,0001,351,000-7,173,00028,944,00050,940,00043,972,00048,947,00043,064,00035,239,000
Depreciation14,570,0007,135,0006,562,00019,305,00016,136,00012,936,00012,195,00016,524,00018,958,00012,280,0008,345,00020,555,00017,120,00014,565,000
Amortisation175,00004,635,0001,575,000142,000880,0000399,000143,0001,319,0007,985,00010,712,0003,592,0003,592,000
Tax771,000347,0002,032,0002,119,0001,665,000693,000569,0001,082,000-3,554,000-11,525,000-10,933,000-12,345,000-10,108,000-9,370,000
Stock8,826,0003,308,000-36,841,00015,969,000-3,272,00022,165,000-17,836,000-10,820,000-42,634,0004,244,000-15,834,0006,083,00023,988,00081,956,000
Debtors-19,407,00025,899,000-2,760,00015,542,000-27,683,000-18,412,0004,347,0008,560,000-24,768,000-16,040,00034,779,00048,707,0003,701,00062,371,000
Creditors-109,000-1,640,0004,319,000-15,633,000-6,406,000-4,290,000-44,587,0004,766,00031,757,000-18,076,000-19,776,00025,440,0007,842,00045,891,000
Accruals and Deferred Income-2,118,0004,223,000-2,320,000-1,914,000-11,412,0005,541,00049,412,000-10,627,000-55,899,000-4,073,00033,956,0007,179,00017,444,00019,158,000
Deferred Taxes & Provisions6,944,0002,026,0001,014,000-6,988,0003,198,000-6,210,0001,118,0008,252,000-21,262,00010,266,000-14,946,0004,298,000-8,804,00041,972,000
Cash flow from operations42,611,000-10,888,00053,773,000-31,742,00024,590,0004,421,00033,547,00015,483,00066,489,00052,927,00029,658,00049,996,00042,461,0006,720,000
Investing Activities
capital expenditure-60,481,000-50,018,000-24,689,000-17,126,000-10,073,000-6,627,000-20,446,000-26,400,0008,584,000-28,518,00020,007,000-41,851,000-19,233,000-138,372,000
Change in Investments24,951,00021,901,00018,406,0001,498,000-214,0002,977,00012,879,000-14,392,00013,718,0004,087,0002,616,000140,000-3,0003,000
cash flow from investments-85,432,000-71,919,000-43,095,000-18,624,000-9,859,000-9,604,000-33,325,000-12,008,000-5,134,000-32,605,00017,391,000-41,991,000-19,230,000-138,375,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 8,185,0004,147,000-34,007,00037,186,000-39,267,00039,267,000-430,000430,000-2,586,0002,586,000-5,025,0004,367,000-7,341,0007,999,000
Long term loans19,588,0004,918,000-1,702,000-51,707,00061,683,000-68,276,00027,098,00034,438,000-90,171,000-79,563,00017,304,00065,520,000-43,982,000146,530,000
Hire Purchase and Lease Commitments000-12,587,0004,953,0007,634,000-15,906,00015,906,000-19,353,000-79,779,00082,734,0008,339,0008,059,0000
other long term liabilities00000-12,000-4,581,000-923,0005,516,000-3,150,0003,150,0000-770,000770,000
share issue-94,0009,495,000180,000-156,000-4,017,000279,0001,969,000-6,691,000-23,088,000691,00037,308,000-5,154,0004,778,00069,676,000
interest-953,00053,000-1,236,000-1,289,000-1,586,000-1,559,000-2,092,000-1,632,000-2,465,000-4,447,000-3,482,000-4,094,000-6,243,000-4,363,000
cash flow from financing26,726,00018,613,000-36,765,000-28,553,00021,766,000-22,667,0006,058,00041,528,000-132,147,000-163,662,000131,989,00068,978,000-45,499,000220,612,000
cash and cash equivalents
cash8,086,000-14,530,0009,804,000-3,084,0005,473,000-11,707,0006,656,000-22,692,00013,085,000-30,667,00015,583,00028,609,000260,00016,983,000
overdraft00000-4,965,0004,965,000-37,656,00037,656,000-42,476,00011,261,0004,598,0002,428,00024,189,000
change in cash8,086,000-14,530,0009,804,000-3,084,0005,473,000-6,742,0001,691,00014,964,000-24,571,00011,809,0004,322,00024,011,000-2,168,000-7,206,000

P&L

May 2023

turnover

211.5m

+19%

operating profit

11.8m

+89%

gross margin

18.5%

+11.58%

turnover

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

Balance Sheet

May 2023

net assets

201.2m

+0.12%

total assets

306m

+0.15%

cash

21.9m

+0.59%

net assets

Total assets minus all liabilities

hargreaves services plc company details

company number

04952865

Type

Public limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

November 2003

age

21

accounts

Group

ultimate parent company

None

previous names

hargreaves (uk) holdings limited (November 2005)

wm 0502 limited (June 2004)

incorporated

UK

address

west terrace esh winning, durham, durham dh7 9pt, DH6 5AD

last accounts submitted

May 2023

hargreaves services plc 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 18 charges/mortgages relating to hargreaves services plc. Currently there are 5 open charges and 13 have been satisfied in the past.

charges

hargreaves services plc Companies House Filings - See Documents

datedescriptionview/download