p. d. hook (group) limited

5

p. d. hook (group) limited Company Information

Share P. D. HOOK (GROUP) LIMITED
Live 
MatureMegaHealthy

Company Number

05196402

Registered Address

cote, bampton, oxfordshire, OX18 2EG

Industry

Activities of head offices

 

Telephone

01993850261

Next Accounts Due

July 2025

Group Structure

View All

Directors

Mark Wannell20 Years

James Hook20 Years

View All

Shareholders

james william hook 87.3%

fioana anne hook 12.7%

p. d. hook (group) limited Estimated Valuation

£407.8m

Pomanda estimates the enterprise value of P. D. HOOK (GROUP) LIMITED at £407.8m based on a Turnover of £221.5m and 1.84x industry multiple (adjusted for size and gross margin).

p. d. hook (group) limited Estimated Valuation

£257.8m

Pomanda estimates the enterprise value of P. D. HOOK (GROUP) LIMITED at £257.8m based on an EBITDA of £20.9m and a 12.34x industry multiple (adjusted for size and gross margin).

p. d. hook (group) limited Estimated Valuation

£438.9m

Pomanda estimates the enterprise value of P. D. HOOK (GROUP) LIMITED at £438.9m based on Net Assets of £163.7m and 2.68x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

P. D. Hook (group) Limited Overview

P. D. Hook (group) Limited is a live company located in oxfordshire, OX18 2EG with a Companies House number of 05196402. It operates in the activities of head offices sector, SIC Code 70100. Founded in August 2004, it's largest shareholder is james william hook with a 87.3% stake. P. D. Hook (group) Limited is a mature, mega sized company, Pomanda has estimated its turnover at £221.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

P. D. Hook (group) Limited Health Check

Pomanda's financial health check has awarded P. D. Hook (Group) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 9 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

9 Strong

positive_score

1 Regular

positive_score

2 Weak

size

Size

annual sales of £221.5m, make it larger than the average company (£21.2m)

£221.5m - P. D. Hook (group) Limited

£21.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (5.9%)

6% - P. D. Hook (group) Limited

5.9% - Industry AVG

production

Production

with a gross margin of 46.7%, this company has a lower cost of product (32.8%)

46.7% - P. D. Hook (group) Limited

32.8% - Industry AVG

profitability

Profitability

an operating margin of 3.2% make it less profitable than the average company (5.5%)

3.2% - P. D. Hook (group) Limited

5.5% - Industry AVG

employees

Employees

with 935 employees, this is above the industry average (121)

935 - P. D. Hook (group) Limited

121 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.5k, the company has a lower pay structure (£46.4k)

£35.5k - P. D. Hook (group) Limited

£46.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £236.9k, this is more efficient (£193.3k)

£236.9k - P. D. Hook (group) Limited

£193.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 15 days, this is earlier than average (45 days)

15 days - P. D. Hook (group) Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 78 days, this is slower than average (44 days)

78 days - P. D. Hook (group) Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 133 days, this is more than average (49 days)

133 days - P. D. Hook (group) Limited

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 21 weeks, this is more cash available to meet short term requirements (15 weeks)

21 weeks - P. D. Hook (group) Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 27.9%, this is a lower level of debt than the average (56.3%)

27.9% - P. D. Hook (group) Limited

56.3% - Industry AVG

P. D. HOOK (GROUP) LIMITED financials

EXPORTms excel logo

P. D. Hook (Group) Limited's latest turnover from October 2023 is £221.5 million and the company has net assets of £163.7 million. According to their latest financial statements, P. D. Hook (Group) Limited has 935 employees and maintains cash reserves of £16.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Turnover221,547,000206,426,000191,820,000184,305,000185,311,000180,995,000184,628,000168,842,000169,314,000148,404,000114,602,000106,532,000101,504,00091,085,00081,805,000
Other Income Or Grants000000000000000
Cost Of Sales118,131,000107,974,00095,358,00092,749,00093,850,00087,859,00093,010,00082,903,00083,689,00078,907,00067,454,00060,204,00058,582,00052,010,00050,522,000
Gross Profit103,416,00098,452,00096,462,00091,556,00091,461,00093,136,00091,618,00085,939,00085,625,00069,497,00047,148,00046,328,00042,922,00039,075,00031,283,000
Admin Expenses96,359,00087,955,00080,977,00075,365,00073,385,00072,520,00069,716,00061,916,00059,839,00049,716,00033,600,00031,748,00030,163,00028,349,00025,429,000
Operating Profit7,057,00010,497,00015,485,00016,191,00018,076,00020,616,00021,902,00024,023,00025,786,00019,781,00013,548,00014,580,00012,759,00010,726,0005,854,000
Interest Payable1,443,000880,000887,0001,239,0001,285,0001,237,0001,129,0001,411,0001,708,0001,460,000440,000578,000901,000944,0001,506,000
Interest Receivable0000012,0000000000420,0000
Pre-Tax Profit6,136,0009,541,00014,635,00014,985,00016,839,00019,871,00019,291,00023,998,00022,795,00018,355,00013,809,00013,977,00011,733,00010,715,0006,726,000
Tax-4,065,000-3,401,000-6,040,000-4,534,000-4,562,000-4,483,000-4,963,000-5,345,000-5,701,000-5,147,000-3,549,000-3,807,000-3,602,000-3,068,000-1,803,000
Profit After Tax2,071,0006,140,0008,595,00010,451,00012,277,00015,388,00014,328,00018,653,00017,094,00013,208,00010,260,00010,170,0008,131,0007,647,0004,923,000
Dividends Paid6,500,0006,500,0006,500,0005,299,0005,029,0004,823,0005,999,0005,699,0005,590,0007,000,0005,994,0002,934,0002,678,0001,379,0001,536,000
Retained Profit-4,429,000-360,0002,095,0005,152,0007,248,00010,565,0008,329,00012,954,00011,504,0006,208,0004,266,0007,236,0005,453,0006,268,0003,387,000
Employee Costs33,216,00031,954,00030,634,00030,043,00028,827,00028,357,00028,164,00025,895,00024,861,00020,436,00014,364,00013,032,00011,941,00011,713,00011,007,000
Number Of Employees935927945945934942958970925709476453432420392
EBITDA*20,885,00024,966,00028,281,00028,546,00029,484,00031,383,00031,357,00031,519,00033,349,00026,111,00018,073,00018,522,00016,693,00013,902,0009,048,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Tangible Assets131,757,000124,547,000115,030,000113,158,000106,963,000102,367,00098,420,00082,946,00075,264,00081,235,00046,533,00046,604,00042,141,00039,611,00038,158,000
Intangible Assets2,603,0003,384,0006,023,0007,152,0008,281,0009,410,00010,539,0000000000-212,000
Investments & Other3,238,0002,716,0002,792,0002,755,0002,722,0002,674,0002,041,0003,076,0001,600,0003,003,0002,957,0002,427,0002,472,0002,471,0001,992,000
Debtors (Due After 1 year)3,250,0003,250,0003,250,0003,250,0003,250,0003,250,0003,250,00017,250,0002,250,000000000
Total Fixed Assets140,848,000133,897,000127,095,000126,315,000121,216,000117,701,000114,250,000103,272,00079,114,00084,238,00049,490,00049,031,00044,613,00042,082,00039,938,000
Stock & work in progress43,208,00039,083,00035,531,00031,381,00030,746,00029,379,00029,523,00026,323,00028,035,00029,383,00015,110,00014,718,00013,602,00013,249,00012,806,000
Trade Debtors9,250,0007,292,0006,839,0007,463,0007,403,0006,926,0008,322,0006,507,0008,772,0008,605,0006,574,0006,644,0006,002,0006,299,0006,450,000
Group Debtors8,256,0009,227,00011,911,0008,531,0008,280,0008,853,0008,760,0009,290,0008,022,00010,494,0005,498,0005,397,0005,117,0005,511,0005,284,000
Misc Debtors8,858,0008,314,0003,017,0001,836,00012,734,0004,692,0003,195,0004,727,0002,076,0001,875,0001,392,0001,431,0001,047,0002,304,0002,422,000
Cash16,690,00027,403,00053,072,00046,841,00039,314,00045,944,00036,784,00010,282,00029,285,00013,487,0005,536,0007,080,0007,311,000473,0002,000
misc current assets8,0008,0008,0008,0008,0008,0008,0008,0008,0008,0008,0008,0008,0008,0008,000
total current assets86,270,00091,327,000110,378,00096,060,00098,485,00095,802,00086,592,00057,137,00076,198,00063,852,00034,118,00035,278,00033,087,00027,844,00026,972,000
total assets227,118,000225,224,000237,473,000222,375,000219,701,000213,503,000200,842,000160,409,000155,312,000148,090,00083,608,00084,309,00077,700,00069,926,00066,910,000
Bank overdraft134,00070,00015,492,00012,955,00012,948,00013,002,00013,693,0007,221,0005,184,0004,950,0002,490,0002,364,0002,461,0002,650,0005,081,000
Bank loan4,000,0004,000,0004,135,0004,180,0004,180,0004,180,0004,180,0004,165,0000000000
Trade Creditors 25,333,00023,703,00020,765,00018,831,00019,291,00019,393,00018,798,00012,885,00016,371,00012,928,0009,224,00012,448,00011,869,0009,111,0009,707,000
Group/Directors Accounts1,715,0001,498,0007,495,0001,364,000127,0001,200,0001,650,0002,316,000881,000755,00020,00047,000102,000105,000174,000
other short term finances000000000000000
hp & lease commitments1,945,0001,758,000796,0001,281,000684,000607,000651,000768,000806,000801,0001,122,0001,020,000908,000990,000723,000
other current liabilities6,972,0009,578,0006,571,0007,969,00013,756,00011,161,0008,913,0009,138,0007,057,0006,711,0004,351,0005,416,0005,603,0006,273,0005,383,000
total current liabilities40,099,00040,607,00055,254,00046,580,00050,986,00049,543,00047,885,00036,493,00030,299,00026,145,00017,207,00021,295,00020,943,00019,129,00021,068,000
loans10,000,00014,000,00018,000,00022,135,00026,315,00030,495,00034,675,00021,855,00040,105,00049,659,0002,455,0005,081,0007,435,0007,925,00010,095,000
hp & lease commitments4,395,0004,159,0004,506,0004,506,0002,453,0002,747,0002,366,000573,0001,340,0001,550,0002,351,0001,761,0001,358,0002,266,0002,092,000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions8,962,0007,498,0006,426,0004,324,0004,177,0004,012,0004,553,0002,987,0002,737,0001,397,0001,162,0001,376,0001,497,0001,627,0001,567,000
total long term liabilities23,357,00025,657,00028,932,00030,965,00032,945,00037,254,00041,594,00025,415,00044,182,00052,606,0005,968,0008,218,00010,290,00011,818,00013,754,000
total liabilities63,456,00066,264,00084,186,00077,545,00083,931,00086,797,00089,479,00061,908,00074,481,00078,751,00023,175,00029,513,00031,233,00030,947,00034,822,000
net assets163,662,000158,960,000153,287,000144,830,000135,770,000126,706,000111,363,00098,501,00080,831,00069,339,00060,433,00054,796,00046,467,00038,979,00032,088,000
total shareholders funds163,662,000158,960,000153,287,000144,830,000135,770,000126,706,000111,363,00098,501,00080,831,00069,339,00060,433,00054,796,00046,467,00038,979,00032,088,000
Oct 2023Oct 2022Oct 2021Oct 2020Oct 2019Oct 2018Oct 2017Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Operating Activities
Operating Profit7,057,00010,497,00015,485,00016,191,00018,076,00020,616,00021,902,00024,023,00025,786,00019,781,00013,548,00014,580,00012,759,00010,726,0005,854,000
Depreciation13,047,00011,830,00011,667,00011,226,00010,279,0009,638,0008,702,0007,496,0007,563,0006,330,0004,525,0003,942,0003,934,0003,388,0003,411,000
Amortisation781,0002,639,0001,129,0001,129,0001,129,0001,129,000753,000000000-212,000-217,000
Tax-4,065,000-3,401,000-6,040,000-4,534,000-4,562,000-4,483,000-4,963,000-5,345,000-5,701,000-5,147,000-3,549,000-3,807,000-3,602,000-3,068,000-1,803,000
Stock4,125,0003,552,0004,150,000635,0001,367,000-144,0003,200,000-1,712,000-1,348,00014,273,000392,0001,116,000353,000443,00012,806,000
Debtors1,531,0003,066,0003,937,000-10,587,0007,946,000194,000-14,247,00016,654,000146,0007,510,000-8,0001,306,000-1,948,000-42,00014,156,000
Creditors1,630,0002,938,0001,934,000-460,000-102,000595,0005,913,000-3,486,0003,443,0003,704,000-3,224,000579,0002,758,000-596,0009,707,000
Accruals and Deferred Income-2,606,0003,007,000-1,398,000-5,787,0002,595,0002,248,000-225,0002,081,000346,0002,360,000-1,065,000-187,000-670,000890,0005,383,000
Deferred Taxes & Provisions1,464,0001,072,0002,102,000147,000165,000-541,0001,566,000250,0001,340,000235,000-214,000-121,000-130,00060,0001,567,000
Cash flow from operations11,652,00021,964,00016,792,00027,864,00018,267,00029,152,00044,695,00010,077,00033,979,0005,480,0009,637,00012,564,00016,644,00010,787,000-3,060,000
Investing Activities
capital expenditure00000-7,657,000-32,254,000-10,614,000593,000-38,347,000-1,218,000-5,891,000-4,555,000-3,087,000-996,000
Change in Investments522,000-76,00037,00033,00048,000633,000-1,035,0001,476,000-1,403,00046,000530,000-45,0001,000479,0001,992,000
cash flow from investments-522,00076,000-37,000-33,000-48,000-8,290,000-31,219,000-12,090,0001,996,000-38,393,000-1,748,000-5,846,000-4,556,000-3,566,000-2,988,000
Financing Activities
Bank loans0-135,000-45,00000015,0004,165,0000000000
Group/Directors Accounts217,000-5,997,0006,131,0001,237,000-1,073,000-450,000-666,0001,435,000126,000735,000-27,000-55,000-3,000-69,000174,000
Other Short Term Loans 000000000000000
Long term loans-4,000,000-4,000,000-4,135,000-4,180,000-4,180,000-4,180,00012,820,000-18,250,000-9,554,00047,204,000-2,626,000-2,354,000-490,000-2,170,00010,095,000
Hire Purchase and Lease Commitments423,000615,000-485,0002,650,000-217,000337,0001,676,000-805,000-205,000-1,122,000692,000515,000-990,000441,0002,815,000
other long term liabilities000000000000000
share issue9,131,0006,033,0006,362,0003,908,0001,816,0004,778,0004,533,0004,716,000-12,0002,698,0001,371,0001,093,0002,035,000623,00028,701,000
interest-1,443,000-880,000-887,000-1,239,000-1,285,000-1,225,000-1,129,000-1,411,000-1,708,000-1,460,000-440,000-578,000-901,000-524,000-1,506,000
cash flow from financing4,328,000-4,364,0006,941,0002,376,000-4,939,000-740,00017,249,000-10,150,000-11,353,00048,055,000-1,030,000-1,379,000-349,000-1,699,00040,279,000
cash and cash equivalents
cash-10,713,000-25,669,0006,231,0007,527,000-6,630,0009,160,00026,502,000-19,003,00015,798,0007,951,000-1,544,000-231,0006,838,000471,0002,000
overdraft64,000-15,422,0002,537,0007,000-54,000-691,0006,472,0002,037,000234,0002,460,000126,000-97,000-189,000-2,431,0005,081,000
change in cash-10,777,000-10,247,0003,694,0007,520,000-6,576,0009,851,00020,030,000-21,040,00015,564,0005,491,000-1,670,000-134,0007,027,0002,902,000-5,079,000

p. d. hook (group) 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 p. d. hook (group) limited. Get real-time insights into p. d. hook (group) limited'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

P. D. Hook (group) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for p. d. hook (group) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in OX18 area or any other competitors across 12 key performance metrics.

p. d. hook (group) limited Ownership

P. D. HOOK (GROUP) LIMITED group structure

P. D. Hook (Group) Limited has 3 subsidiary companies.

P. D. HOOK (GROUP) LIMITED Shareholders

james william hook 87.26%
fioana anne hook 12.74%

p. d. hook (group) limited directors

P. D. Hook (Group) Limited currently has 4 directors. The longest serving directors include Mr Mark Wannell (Aug 2004) and Mr James Hook (Aug 2004).

officercountryagestartendrole
Mr Mark WannellEngland58 years Aug 2004- Director
Mr James Hook68 years Aug 2004- Director
Mrs Fiona Hook63 years Oct 2004- Director
Mr Patrick HookEngland38 years Jan 2014- Director

P&L

October 2023

turnover

221.5m

+7%

operating profit

7.1m

-33%

gross margin

46.7%

-2.13%

turnover

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

Balance Sheet

October 2023

net assets

163.7m

+0.03%

total assets

227.1m

+0.01%

cash

16.7m

-0.39%

net assets

Total assets minus all liabilities

p. d. hook (group) limited company details

company number

05196402

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

August 2004

age

20

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

October 2023

previous names

N/A

accountant

-

auditor

GRANT THORNTON UK LLP

address

cote, bampton, oxfordshire, OX18 2EG

Bank

HSBC BANK PLC

Legal Advisor

KNIGHTS PLC

p. d. hook (group) 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 64 charges/mortgages relating to p. d. hook (group) limited. Currently there are 61 open charges and 3 have been satisfied in the past.

charges

p. d. hook (group) limited Companies House Filings - See Documents

datedescriptionview/download