Pomanda estimates the enterprise value of HANOVER RESIDENTIAL LTD at £1.2m based on a Turnover of £630.8k and 1.86x industry multiple (adjusted for size and gross margin).
hanover residential ltdEstimated Valuation
£255.6k
Pomanda estimates the enterprise value of HANOVER RESIDENTIAL LTD at £255.6k based on an EBITDA of £42.3k and a 6.04x industry multiple (adjusted for size and gross margin).
hanover residential ltdEstimated Valuation
£1.9m
Pomanda estimates the enterprise value of HANOVER RESIDENTIAL LTD at £1.9m based on Net Assets of £986.8k and 1.94x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hanover Residential LtdOverview
Hanover Residential Ltd is a live company located in london, NW3 4QG with a Companies House number of 05997363. It operates in the real estate agencies sector, SIC Code 68310. Founded in November 2006, it's largest shareholder is
jason goldstone
with a 60% stake. Hanover Residential Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£630.8k with
low
growth in recent years.
Pomanda's financial health check has awarded Hanover Residential Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £630.8k, make it in line with the average company (£646.9k)
£630.8k - Hanover Residential Ltd
£646.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (6%)
2% - Hanover Residential Ltd
6% - Industry AVG
Production
with a gross margin of 84.8%, this company has a comparable cost of product (84.8%)
84.8% - Hanover Residential Ltd
84.8% - Industry AVG
Profitability
an operating margin of 3.9% make it less profitable than the average company (5%)
3.9% - Hanover Residential Ltd
5% - Industry AVG
Employees
with 12 employees, this is below the industry average (16)
12 - Hanover Residential Ltd
16 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
£39.7k - Hanover Residential Ltd
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £52.6k, this is less efficient (£81.1k)
£52.6k - Hanover Residential Ltd
£81.1k - Industry AVG
Debtor Days
it gets paid by customers after 22 days, this is earlier than average (38 days)
22 days - Hanover Residential Ltd
38 days - Industry AVG
Creditor Days
its suppliers are paid after 119 days, this is slower than average (45 days)
119 days - Hanover Residential Ltd
45 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hanover Residential Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 298 weeks, this is more cash available to meet short term requirements (27 weeks)
298 weeks - Hanover Residential Ltd
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.5%, this is a lower level of debt than the average (56.9%)
14.5% - Hanover Residential Ltd
56.9% - Industry AVG
HANOVER RESIDENTIAL LTD financials
EXPORT
Hanover Residential Ltd's latest turnover from December 2024 is estimated at £630.8 thousand and the company has net assets of £986.8 thousand. According to their latest financial statements, Hanover Residential Ltd has 12 employees and maintains cash reserves of £959.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
630,832
710,728
560,850
588,990
620,663
761,496
616,924
583,014
647,887
3,425,699
1,886,079
1,774,910
2,520,650
702,174
1,345,331
Other Income Or Grants
Cost Of Sales
95,757
113,627
64,475
49,885
65,891
115,936
79,490
57,857
76,671
454,610
261,080
305,305
526,539
150,277
302,058
Gross Profit
535,075
597,102
496,375
539,106
554,772
645,560
537,435
525,158
571,216
2,971,089
1,624,999
1,469,606
1,994,111
551,897
1,043,273
Admin Expenses
510,450
711,583
315,953
525,523
261,939
578,723
438,620
196,736
598,476
2,998,255
1,682,779
1,595,336
1,849,102
587,521
945,633
-339,511
Operating Profit
24,625
-114,481
180,422
13,583
292,833
66,837
98,815
328,422
-27,260
-27,166
-57,780
-125,730
145,009
-35,624
97,640
339,511
Interest Payable
Interest Receivable
47,592
54,524
33,696
2,064
703
3,834
3,370
2,184
1,020
1,454
1,044
1,338
1,684
1,716
1,499
632
Pre-Tax Profit
72,217
-59,957
214,119
15,647
293,536
70,670
102,185
330,606
-26,240
-25,712
-56,736
-124,392
146,693
-33,908
99,139
340,143
Tax
-18,054
-40,683
-2,973
-55,772
-13,427
-19,415
-62,815
-35,206
-27,759
-95,240
Profit After Tax
54,163
-59,957
173,436
12,674
237,764
57,243
82,770
267,791
-26,240
-25,712
-56,736
-124,392
111,487
-33,908
71,380
244,903
Dividends Paid
Retained Profit
54,163
-59,957
173,436
12,674
237,764
57,243
82,770
267,791
-26,240
-25,712
-56,736
-124,392
111,487
-33,908
71,380
244,903
Employee Costs
476,857
484,675
489,167
489,167
515,897
531,243
355,576
250,961
294,400
1,696,345
983,123
914,032
1,270,006
379,385
740,593
Number Of Employees
12
12
12
12
13
13
9
7
8
45
26
26
40
12
21
EBITDA*
42,289
-100,270
196,712
29,255
306,817
69,048
99,741
328,739
-27,260
-17,071
-43,272
-111,222
159,175
-25,833
105,804
345,742
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
75,537
86,884
99,709
110,834
118,555
73,599
69,383
67,267
66,003
66,003
76,098
90,606
103,410
17,314
22,222
15,897
Intangible Assets
Investments & Other
11
11
11
Debtors (Due After 1 year)
Total Fixed Assets
75,548
86,895
99,720
110,834
118,555
73,599
69,383
67,267
66,003
66,003
76,098
90,606
103,410
17,314
22,222
15,897
Stock & work in progress
Trade Debtors
38,806
44,494
10,785
28,802
30,699
49,973
52,327
62,639
59,465
244,187
158,074
155,850
219,000
61,327
111,305
125,618
Group Debtors
Misc Debtors
80,000
800
1,952
9,266
520
5,932
330
1,119
2,908
Cash
959,310
944,380
1,132,715
792,779
858,665
546,653
475,637
423,059
450,600
365,140
216,351
201,130
334,247
339,470
346,878
252,734
misc current assets
total current assets
1,078,116
989,674
1,145,452
830,847
889,884
602,558
528,294
486,817
512,973
609,327
374,425
356,980
553,247
400,797
458,183
378,352
total assets
1,153,664
1,076,569
1,245,172
941,681
1,008,439
676,157
597,677
554,084
578,976
675,330
450,523
447,586
656,657
418,111
480,405
394,249
Bank overdraft
Bank loan
Trade Creditors
31,472
16,378
88,503
25,622
39,718
12,679
237,689
178,016
262,695
135,636
164,022
149,246
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
135,426
127,588
164,109
96,935
162,271
94,792
86,234
125,411
418,094
488,208
total current liabilities
166,898
143,966
252,612
122,557
201,989
107,471
86,234
125,411
418,094
488,208
237,689
178,016
262,695
135,636
164,022
149,246
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
166,898
143,966
252,612
122,557
201,989
107,471
86,234
125,411
418,094
488,208
237,689
178,016
262,695
135,636
164,022
149,246
net assets
986,766
932,603
992,560
819,124
806,450
568,686
511,443
428,673
160,882
187,122
212,834
269,570
393,962
282,475
316,383
245,003
total shareholders funds
986,766
932,603
992,560
819,124
806,450
568,686
511,443
428,673
160,882
187,122
212,834
269,570
393,962
282,475
316,383
245,003
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
24,625
-114,481
180,422
13,583
292,833
66,837
98,815
328,422
-27,260
-27,166
-57,780
-125,730
145,009
-35,624
97,640
339,511
Depreciation
17,664
14,211
16,290
15,672
13,984
2,211
926
317
10,095
14,508
14,508
14,166
9,791
8,164
6,231
Amortisation
Tax
-18,054
-40,683
-2,973
-55,772
-13,427
-19,415
-62,815
-35,206
-27,759
-95,240
Stock
Debtors
73,512
32,557
-25,331
6,849
-24,686
3,248
-11,101
1,385
-181,814
86,113
2,224
-63,150
157,673
-49,978
-14,313
125,618
Creditors
15,094
-72,125
62,881
-14,096
27,039
12,679
-237,689
59,673
-84,679
127,059
-28,386
14,776
149,246
Accruals and Deferred Income
7,838
-36,521
67,174
-65,336
67,479
8,558
-39,177
-292,683
-70,114
488,208
Deferred Taxes & Provisions
Cash flow from operations
-26,345
-241,473
311,415
-59,999
370,249
73,610
52,250
-28,144
84,440
147,335
14,177
-132,751
93,355
-4,241
107,134
274,130
Investing Activities
capital expenditure
-6,317
-1,386
-5,165
-7,951
-58,940
-6,427
-3,042
-1,581
-1,704
-100,262
-4,883
-14,489
-22,128
Change in Investments
11
cash flow from investments
-6,317
-1,386
-5,176
-7,951
-58,940
-6,427
-3,042
-1,581
-1,704
-100,262
-4,883
-14,489
-22,128
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
47,592
54,524
33,696
2,064
703
3,834
3,370
2,184
1,020
1,454
1,044
1,338
1,684
1,716
1,499
632
cash flow from financing
47,592
54,524
33,696
2,064
703
3,834
3,370
2,184
1,020
1,454
1,044
1,338
1,684
1,716
1,499
732
cash and cash equivalents
cash
14,930
-188,335
339,936
-65,886
312,012
71,016
52,578
-27,541
85,460
148,789
15,221
-133,117
-5,223
-7,408
94,144
252,734
overdraft
change in cash
14,930
-188,335
339,936
-65,886
312,012
71,016
52,578
-27,541
85,460
148,789
15,221
-133,117
-5,223
-7,408
94,144
252,734
hanover residential ltd 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 hanover residential ltd. Get real-time insights into hanover residential ltd's credit score, group structure and payment trends.
Perform a competitor analysis for hanover residential ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in NW3 area or any other competitors across 12 key performance metrics.
hanover residential ltd Ownership
HANOVER RESIDENTIAL LTD group structure
Hanover Residential Ltd has no subsidiary companies.
Ultimate parent company
HANOVER RESIDENTIAL LTD
05997363
HANOVER RESIDENTIAL LTD Shareholders
The largest shareholders in Hanover Residential Ltd include Jason Goldstone and Hayley Goldstone.
jason goldstone
60%
hayley goldstone
40%
hanover residential ltd directors
Hanover Residential Ltd currently has 1 director, Mr Jason Goldstone serving since Nov 2006.
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 hanover residential ltd.
hanover residential ltd 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 HANOVER RESIDENTIAL LTD. This can take several minutes, an email will notify you when this has completed.
hanover residential ltdCompanies House Filings - See Documents
