paradigm hrc limited
paradigm hrc limited Company Information
Company Number
05711242
Website
www.paradigmhrc.comRegistered Address
106 princes avenue, kingsbury, london, NW9 9JD
Industry
Management consultancy activities (other than financial management)
Telephone
02033978936
Next Accounts Due
September 2024
Group Structure
View All
Directors
Martyn Smith18 Years
Shareholders
mr martyn edwin smith 100%
paradigm hrc limited Estimated Valuation
Pomanda estimates the enterprise value of PARADIGM HRC LIMITED at £4.4k based on a Turnover of £9.7k and 0.45x industry multiple (adjusted for size and gross margin).
paradigm hrc limited Estimated Valuation
Pomanda estimates the enterprise value of PARADIGM HRC LIMITED at £1.7k based on an EBITDA of £533 and a 3.18x industry multiple (adjusted for size and gross margin).
paradigm hrc limited Estimated Valuation
Pomanda estimates the enterprise value of PARADIGM HRC LIMITED at £2.2k based on Net Assets of £781 and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Paradigm Hrc Limited Overview
Paradigm Hrc Limited is a dissolved company that was located in london, NW9 9JD with a Companies House number of 05711242. It operated in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in February 2006, it's largest shareholder was mr martyn edwin smith with a 100% stake. The last turnover for Paradigm Hrc Limited was estimated at £9.7k.
Upgrade for unlimited company reports & a free credit check
Paradigm Hrc Limited Health Check
Pomanda's financial health check has awarded Paradigm Hrc Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £9.7k, make it smaller than the average company (£177.1k)
- Paradigm Hrc Limited
£177.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (5.1%)
- Paradigm Hrc Limited
5.1% - Industry AVG
Production
with a gross margin of 25.3%, this company has a higher cost of product (58.5%)
- Paradigm Hrc Limited
58.5% - Industry AVG
Profitability
an operating margin of 5.5% make it less profitable than the average company (9.5%)
- Paradigm Hrc Limited
9.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Paradigm Hrc Limited
4 - Industry AVG
Pay Structure
on an average salary of £39.5k, the company has an equivalent pay structure (£39.5k)
- Paradigm Hrc Limited
£39.5k - Industry AVG
Efficiency
resulting in sales per employee of £9.7k, this is less efficient (£109.6k)
- Paradigm Hrc Limited
£109.6k - Industry AVG
Debtor Days
it gets paid by customers after 166 days, this is later than average (72 days)
- Paradigm Hrc Limited
72 days - Industry AVG
Creditor Days
its suppliers are paid after 187 days, this is slower than average (34 days)
- Paradigm Hrc Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Paradigm Hrc Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Paradigm Hrc Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.7%, this is a higher level of debt than the average (56.4%)
82.7% - Paradigm Hrc Limited
56.4% - Industry AVG
PARADIGM HRC LIMITED financials
Paradigm Hrc Limited's latest turnover from February 2020 is estimated at £9.7 thousand and the company has net assets of £781. According to their latest financial statements, we estimate that Paradigm Hrc Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 42,569 | 36,974 | |||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | 28,825 | 24,620 | |||||||||
| Interest Payable | 0 | 0 | |||||||||
| Interest Receivable | 0 | 0 | |||||||||
| Pre-Tax Profit | 28,825 | 24,620 | |||||||||
| Tax | -6,067 | -5,174 | |||||||||
| Profit After Tax | 22,758 | 19,446 | |||||||||
| Dividends Paid | 22,700 | 20,438 | |||||||||
| Retained Profit | 58 | -992 | |||||||||
| Employee Costs | |||||||||||
| Number Of Employees | |||||||||||
| EBITDA* | 28,892 | 24,710 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 66 | 87 | 116 | 155 | 207 | 276 | 368 | 491 | 654 | 202 | 269 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 66 | 87 | 116 | 155 | 207 | 276 | 368 | 491 | 654 | 202 | 269 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 4,446 | 7,491 | 6,941 | 10,714 | 8,185 | 5,498 | 6,360 | 5,587 | 4,236 | 4,984 | 3,018 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 1,158 | 2,501 | 1,935 | 2,196 | 1,889 | 4,368 | 3,647 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 4,446 | 7,491 | 6,941 | 10,714 | 9,343 | 7,999 | 8,295 | 7,783 | 6,125 | 9,352 | 6,665 |
| total assets | 4,512 | 7,578 | 7,057 | 10,869 | 9,550 | 8,275 | 8,663 | 8,274 | 6,779 | 9,554 | 6,934 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 3,731 | 7,229 | 6,435 | 8,669 | 9,415 | 8,040 | 8,426 | 8,135 | 6,620 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,392 | 6,830 |
| total current liabilities | 3,731 | 7,229 | 6,435 | 8,669 | 9,415 | 8,040 | 8,426 | 8,135 | 6,620 | 9,392 | 6,830 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 3,731 | 7,229 | 6,435 | 8,669 | 9,415 | 8,040 | 8,426 | 8,135 | 6,620 | 9,392 | 6,830 |
| net assets | 781 | 349 | 622 | 2,200 | 135 | 235 | 237 | 139 | 159 | 162 | 104 |
| total shareholders funds | 781 | 349 | 622 | 2,200 | 135 | 235 | 237 | 139 | 159 | 162 | 104 |
| Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | 28,825 | 24,620 | |||||||||
| Depreciation | 69 | 92 | 123 | 163 | 218 | 67 | 90 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | -6,067 | -5,174 | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,045 | 550 | -3,773 | 2,529 | 2,687 | -862 | 773 | 1,351 | -748 | 1,966 | 3,018 |
| Creditors | -3,498 | 794 | -2,234 | -746 | 1,375 | -386 | 291 | 1,515 | 6,620 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,392 | 2,562 | 6,830 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 23,421 | 23,348 | |||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||
| interest | 0 | 0 | |||||||||
| cash flow from financing | 0 | 1,096 | |||||||||
| cash and cash equivalents | |||||||||||
| cash | 0 | 0 | 0 | -1,158 | -1,343 | 566 | -261 | 307 | -2,479 | 721 | 3,647 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -1,158 | -1,343 | 566 | -261 | 307 | -2,479 | 721 | 3,647 |
paradigm hrc limited Credit Report and Business Information
Paradigm Hrc Limited Competitor Analysis
Perform a competitor analysis for paradigm hrc limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in NW9 area or any other competitors across 12 key performance metrics.
paradigm hrc limited Ownership
PARADIGM HRC LIMITED group structure
Paradigm Hrc Limited has no subsidiary companies.
Ultimate parent company
PARADIGM HRC LIMITED
05711242
paradigm hrc limited directors
Paradigm Hrc Limited currently has 1 director, Mr Martyn Smith serving since Feb 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Martyn Smith | England | 74 years | Feb 2006 | - | Director |
P&L
February 2020turnover
9.7k
-42%
operating profit
533.3
0%
gross margin
25.4%
-10.09%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2020net assets
781
+1.24%
total assets
4.5k
-0.4%
cash
0
0%
net assets
Total assets minus all liabilities
paradigm hrc limited company details
company number
05711242
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
February 2006
age
18
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
February 2020
address
106 princes avenue, kingsbury, london, NW9 9JD
accountant
-
auditor
-
paradigm hrc 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 paradigm hrc limited.
paradigm hrc limited Companies House Filings - See Documents
| date | description | view/download |
|---|
