harvesting potential limited

Live EstablishedSmallHealthy

harvesting potential limited Company Information

Share HARVESTING POTENTIAL LIMITED

Company Number

05701691

Shareholders

michael gingell

julie gingell

Group Structure

View All

Industry

Computer consultancy activities

 

Registered Address

3 warners mill, silks way, braintree, essex, CM7 3GB

harvesting potential limited Estimated Valuation

£543.7k

Pomanda estimates the enterprise value of HARVESTING POTENTIAL LIMITED at £543.7k based on a Turnover of £1m and 0.52x industry multiple (adjusted for size and gross margin).

harvesting potential limited Estimated Valuation

£240.9k

Pomanda estimates the enterprise value of HARVESTING POTENTIAL LIMITED at £240.9k based on an EBITDA of £65.9k and a 3.65x industry multiple (adjusted for size and gross margin).

harvesting potential limited Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of HARVESTING POTENTIAL LIMITED at £1.3m based on Net Assets of £581.1k and 2.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Harvesting Potential Limited Overview

Harvesting Potential Limited is a live company located in essex, CM7 3GB with a Companies House number of 05701691. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in February 2006, it's largest shareholder is michael gingell with a 70% stake. Harvesting Potential Limited is a established, small sized company, Pomanda has estimated its turnover at £1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Harvesting Potential Limited Health Check

Pomanda's financial health check has awarded Harvesting Potential Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

2 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £1m, make it in line with the average company (£1.3m)

£1m - Harvesting Potential Limited

£1.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a similar rate (9.2%)

9% - Harvesting Potential Limited

9.2% - Industry AVG

production

Production

with a gross margin of 24.6%, this company has a higher cost of product (45.5%)

24.6% - Harvesting Potential Limited

45.5% - Industry AVG

profitability

Profitability

an operating margin of 6.3% make it as profitable than the average company (6.2%)

6.3% - Harvesting Potential Limited

6.2% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (11)

2 - Harvesting Potential Limited

11 - Industry AVG

paystructure

Pay Structure

on an average salary of £59.1k, the company has an equivalent pay structure (£59.1k)

£59.1k - Harvesting Potential Limited

£59.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £524.6k, this is more efficient (£129.2k)

£524.6k - Harvesting Potential Limited

£129.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 221 days, this is later than average (61 days)

221 days - Harvesting Potential Limited

61 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 20 days, this is quicker than average (27 days)

20 days - Harvesting Potential Limited

27 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Harvesting Potential Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Harvesting Potential Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 9.3%, this is a lower level of debt than the average (55.8%)

9.3% - Harvesting Potential Limited

55.8% - Industry AVG

HARVESTING POTENTIAL LIMITED financials

EXPORTms excel logo

Harvesting Potential Limited's latest turnover from February 2024 is estimated at £1 million and the company has net assets of £581.1 thousand. According to their latest financial statements, Harvesting Potential Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover1,049,128913,650855,466817,456426,052460,935382,72260,13996,43556,16353,18253,23516,83551,31644,517
Other Income Or Grants
Cost Of Sales791,540669,693617,714588,320299,770327,036267,07141,42265,22437,89735,10434,33811,03633,46928,241
Gross Profit257,589243,957237,753229,136126,282133,898115,65118,71731,21118,26618,07918,8975,79917,84616,277
Admin Expenses191,664248,000247,685124,776136,40896,334124,96348,599-23,730-49,085-59,105-29,903-51,649-58,137-239,851
Operating Profit65,925-4,043-9,932104,360-10,12637,564-9,312-29,88254,94167,35177,18448,80057,44875,983256,128
Interest Payable
Interest Receivable6256741,3391,09480457336916847
Pre-Tax Profit65,925-4,043-9,932104,360-10,12637,564-8,687-29,20856,28068,44677,98849,37257,81876,151256,175
Tax-16,481-19,828-7,137-11,256-14,374-17,937-11,849-15,033-21,322-71,729
Profit After Tax49,444-4,043-9,93284,532-10,12630,427-8,687-29,20845,02454,07260,05137,52342,78554,829184,446
Dividends Paid
Retained Profit49,444-4,043-9,93284,532-10,12630,427-8,687-29,20845,02454,07260,05137,52342,78554,829184,446
Employee Costs118,185112,569104,52595,78896,828108,990102,641113,120116,51458,45655,81854,50053,94652,12554,500
Number Of Employees222222222111111
EBITDA*65,925-4,043-9,932104,360-10,12637,564-9,312-28,95355,62667,81577,18448,83757,56876,163256,333

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets1,6417631,144202,363202,363202,6087101,639203,293202,364202,364202,401202,521337
Intangible Assets
Investments & Other202,363202,363201,853
Debtors (Due After 1 year)
Total Fixed Assets1,6417631,144202,363202,363202,608203,073204,002203,293202,364202,364202,401202,521202,190
Stock & work in progress
Trade Debtors637,916568,133546,866571,159267,704290,088254,40555611,52713,22911,98212,8222,34412,3969,711
Group Debtors
Misc Debtors8571,043762801838
Cash249,832289,509246,047191,725129,96699,08348,60818,656
misc current assets502632
total current assets638,773569,176547,628571,960268,542290,590255,037250,388301,036259,276203,707142,788101,42761,00428,367
total assets640,414569,939548,772571,960470,905492,953457,645453,461505,038462,569406,071345,152303,828263,525230,557
Bank overdraft
Bank loan
Trade Creditors 44,79324,20611,50624,8108,44920,46715,61028,57726,33725,46921,66823,99427,401
Group/Directors Accounts15618,610
other short term finances
hp & lease commitments
other current liabilities3,69725,880
total current liabilities44,79324,20611,50624,8108,44920,46715,6103,69725,88028,57726,33725,46921,66824,15046,011
loans
hp & lease commitments
Accruals and Deferred Income14,48414,0401,5301,4821,3201,224
other liabilities1,200
provisions142328186
total long term liabilities14,48414,0401,5301,4821,3201,2241,200142328186
total liabilities59,27738,24613,03626,2929,76921,69116,8103,83926,20828,76326,33725,46921,66824,15046,011
net assets581,137531,693535,736545,668461,136471,262440,835449,622478,830433,806379,734319,683282,160239,375184,546
total shareholders funds581,137531,693535,736545,668461,136471,262440,835449,622478,830433,806379,734319,683282,160239,375184,546
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit65,925-4,043-9,932104,360-10,12637,564-9,312-29,88254,94167,35177,18448,80057,44875,983256,128
Depreciation92968546437120180205
Amortisation
Tax-16,481-19,828-7,137-11,256-14,374-17,937-11,849-15,033-21,322-71,729
Stock
Debtors69,59721,548-24,332303,418-21,54635,683253,849-10,971-1,7021,247-84010,478-10,0522,6859,711
Creditors20,58712,700-13,30416,361-12,0184,85715,610-28,5772,2408683,801-2,326-3,40727,401
Accruals and Deferred Income44412,51048162961,224-3,697-22,18325,880
Deferred Taxes & Provisions-142-186142186
Cash flow from operations878-3811,144-202,363-502825-251,390-40,35143,51754,62060,95530,31150,26148,749202,294
Investing Activities
capital expenditure-878381-1,144202,363245-201,898200,969-1,393-202,364-542
Change in Investments-202,363202,363-201,853201,853
cash flow from investments-878381-1,144202,363245465-1,394-1,393-511-202,395
Financing Activities
Bank loans
Group/Directors Accounts-156-18,45418,610
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities-1,2001,200
share issue-100100
interest6256741,3391,09480457336916847
cash flow from financing-1,2001,7256741,3391,094804573213-18,28618,757
cash and cash equivalents
cash-249,832-39,67743,46254,32261,75930,88350,47529,95218,656
overdraft
change in cash-249,832-39,67743,46254,32261,75930,88350,47529,95218,656

harvesting potential 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 harvesting potential limited. Get real-time insights into harvesting potential 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

Harvesting Potential Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for harvesting potential limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in CM7 area or any other competitors across 12 key performance metrics.

harvesting potential limited Ownership

HARVESTING POTENTIAL LIMITED group structure

Harvesting Potential Limited has no subsidiary companies.

Ultimate parent company

HARVESTING POTENTIAL LIMITED

05701691

HARVESTING POTENTIAL LIMITED Shareholders

michael gingell 70%
julie gingell 30%

harvesting potential limited directors

Harvesting Potential Limited currently has 2 directors. The longest serving directors include Mr Michael Gingell (Feb 2006) and Mrs Julie Gingell (Apr 2014).

officercountryagestartendrole
Mr Michael GingellEngland64 years Feb 2006- Director
Mrs Julie GingellEngland55 years Apr 2014- Director

P&L

February 2024

turnover

1m

+15%

operating profit

65.9k

0%

gross margin

24.6%

-8.05%

turnover

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

Balance Sheet

February 2024

net assets

581.1k

+0.09%

total assets

640.4k

+0.12%

cash

0

0%

net assets

Total assets minus all liabilities

harvesting potential limited company details

company number

05701691

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

incorporation date

February 2006

age

19

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

February 2024

previous names

N/A

accountant

LAMBERT CHAPMAN LLP

auditor

-

address

3 warners mill, silks way, braintree, essex, CM7 3GB

Bank

CO-OPERATIVE BANK PLC

Legal Advisor

-

harvesting potential 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 did not find charges/mortgages relating to harvesting potential limited.

harvesting potential 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 HARVESTING POTENTIAL LIMITED. This can take several minutes, an email will notify you when this has completed.

harvesting potential limited Companies House Filings - See Documents

datedescriptionview/download