Huxley Land Limited

POWER SEARCH PRICING

SOLUTIONS

huxley land limited Company Information

Live

EstablishedMicroDeclining

Company Number

06056100

Next Accounts

Dec 2024

Industry

Other business support service activities n.e.c.

Directors

David Huxley

Kirsty Huxley

Shareholders

murrell holdings limited

Group Structure

View All

Contact

Registered Address

78a high street, wimbledon, SW19 5EG

Website

www.huxleyland.com

huxley land limited Estimated Valuation

£469.8k

Pomanda estimates the enterprise value of HUXLEY LAND LIMITED at £469.8k based on an EBITDA of £118.3k and a 3.97x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Huxley Land Limited is a live company located in wimbledon, SW19 5EG with a Companies House number of 06056100. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in January 2007, it's largest shareholder is murrell holdings limited with a 100% stake. Huxley Land Limited is a established, micro sized company, Pomanda has estimated its turnover at £488k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Huxley Land Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

5 Weak

Size

annual sales of £488k, make it smaller than the average company (£3m)

Growth

3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (4%)

EXPORT

Huxley Land Limited's latest turnover from March 2023 is estimated at £488 thousand and the company has net assets of -£680.9 thousand. According to their latest financial statements, Huxley Land Limited has 4 employees and maintains cash reserves of £99.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	488,001	586,520	469,368	1,051,730	975,675	549,219	424,030	625,023	5,652,504	2,885,491	4,089,536	1,485,830	2,453,320	1,336,880
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	298,585	362,995	294,873	653,607	608,062	341,054	258,911	389,502	3,580,989	1,839,556	2,592,030	916,691	1,473,807	797,847
Gross Profit	189,415	223,525	174,496	398,123	367,613	208,165	165,120	235,521	2,071,515	1,045,935	1,497,506	569,140	979,513	539,033
Admin Expenses	99,744	469,331	14,881	658,148	703,297	90,492	115,338	747,089	1,780,903	1,446,678	945,746	141,197	1,044,218	707,857
Operating Profit	89,671	-245,806	159,615	-260,025	-335,684	117,673	49,782	-511,568	290,612	-400,743	551,760	427,943	-64,705	-168,824
Interest Payable	3,984	3,162	1,525	0	0	0	0	0	0	0	0	1,051	2,000	949
Interest Receivable	4,718	1,576	220	140	781	441	181	1,693	2,026	2,050	1,872	349	100	0
Pre-Tax Profit	90,405	-247,392	158,310	-259,885	-334,903	118,114	49,963	-509,875	292,638	-398,693	553,632	427,241	-66,605	-169,773
Tax	-17,177	0	-30,079	0	0	-22,442	-9,992	0	-61,454	0	-132,872	-111,083	0	0
Profit After Tax	73,228	-247,392	128,231	-259,885	-334,903	95,672	39,970	-509,875	231,184	-398,693	420,760	316,158	-66,605	-169,773
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	73,228	-247,392	128,231	-259,885	-334,903	95,672	39,970	-509,875	231,184	-398,693	420,760	316,158	-66,605	-169,773
Employee Costs	173,988	124,558	119,718	78,989	76,661	72,431	70,913	71,248	1,564,663	810,901	1,146,503	416,172	718,952	387,549
Number Of Employees	4	3	3	2	2	2	2	2	44	23	33	12	21	11
EBITDA*	118,315	-221,067	181,691	-247,572	-325,179	128,838	62,186	-498,715	301,753	-394,785	556,343	431,198	-61,340	-87,077

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	128,302	169,260	140,410	134,710	50,843	42,039	45,333	48,231	52,149	19,643	25,601	12,034	12,072	13,572
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	50	50	50	50	50	50	50	50	50	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	83,537	22,010	0	0	0	0
Total Fixed Assets	128,352	169,310	140,460	134,760	50,893	42,089	45,383	48,281	135,736	41,653	25,601	12,034	12,072	13,572
Stock & work in progress	0	0	0	0	0	0	0	0	0	367,796	0	0	0	0
Trade Debtors	3,832	0	45,840	25,000	0	0	163	0	452,677	194,166	450,173	182,493	251,957	164,899
Group Debtors	571,061	261,893	594,098	341,718	544,514	933,127	893,500	281,500	0	0	0	0	0	0
Misc Debtors	16,809	57,975	59,417	255,077	244,716	112,534	416,639	794,714	324,320	0	0	0	0	0
Cash	99,720	122,302	298,000	141,431	138,901	69,472	106,853	37,627	639,539	170,769	649,327	99,378	40,070	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	691,422	442,170	997,355	763,226	928,131	1,115,133	1,417,155	1,113,841	1,416,536	732,731	1,099,500	281,871	292,027	164,899
total assets	819,774	611,480	1,137,815	897,986	979,024	1,157,222	1,462,538	1,162,122	1,552,272	774,384	1,125,101	293,905	304,099	178,471
Bank overdraft	9,915	9,660	7,500	0	0	0	0	0	0	0	0	0	32,338	29,212
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	164,836	129,575	101,167	461,580	270,840	132,654	195,336	155,756	1,209,895	670,691	621,251	212,748	501,555	225,621
Group/Directors Accounts	172,289	0	0	0	0	0	7,777	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	2,703	7,795	7,328	6,860	0	0	0	0	0	0	0	2,888	2,635
other current liabilities	1,108,900	1,153,242	1,461,461	1,036,283	1,051,224	1,059,480	1,389,484	1,175,158	0	0	0	0	0	0
total current liabilities	1,455,940	1,295,180	1,577,923	1,505,191	1,328,924	1,192,134	1,592,597	1,330,914	1,209,895	670,691	621,251	212,748	536,781	257,468
loans	24,127	34,042	42,500	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	2,703	10,498	17,826	0	0	0	0	0	0	0	2,601	5,490
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	20,630	36,409	21,448	17,287	7,379	5,290	5,815	7,052	8,346	846	2,310	377	95	84,286
total long term liabilities	44,757	70,451	66,651	27,785	25,205	5,290	5,815	7,052	8,346	846	2,310	377	2,696	89,776
total liabilities	1,500,697	1,365,631	1,644,574	1,532,976	1,354,129	1,197,424	1,598,412	1,337,966	1,218,241	671,537	623,561	213,125	539,477	347,244
net assets	-680,923	-754,151	-506,759	-634,990	-375,105	-40,202	-135,874	-175,844	334,031	102,847	501,540	80,780	-235,378	-168,773
total shareholders funds	-680,923	-754,151	-506,759	-634,990	-375,105	-40,202	-135,874	-175,844	334,031	102,847	501,540	80,780	-235,378	-168,773

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	89,671	-245,806	159,615	-260,025	-335,684	117,673	49,782	-511,568	290,612	-400,743	551,760	427,943	-64,705	-168,824
Depreciation	28,644	24,739	22,076	12,453	10,505	11,165	12,404	12,853	11,141	5,958	4,583	3,255	3,365	4,247
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	77,500
Tax	-17,177	0	-30,079	0	0	-22,442	-9,992	0	-61,454	0	-132,872	-111,083	0	0
Stock	0	0	0	0	0	0	0	0	-367,796	367,796	0	0	0	0
Debtors	271,834	-379,487	77,560	-167,435	-256,431	-264,641	234,088	215,680	644,358	-233,997	267,680	-69,464	87,058	164,899
Creditors	35,261	28,408	-360,413	190,740	138,186	-62,682	39,580	-1,054,139	539,204	49,440	408,503	-288,807	275,934	225,621
Accruals and Deferred Income	-44,342	-308,219	425,178	-14,941	-8,256	-330,004	214,326	1,175,158	0	0	0	0	0	0
Deferred Taxes & Provisions	-15,779	14,961	4,161	9,908	2,089	-525	-1,237	-1,294	7,500	-1,464	1,933	282	-84,191	84,286
Cash flow from operations	-195,556	-106,430	142,978	105,570	63,271	-22,174	70,775	-594,670	510,441	-480,608	566,227	101,054	43,345	57,931
Investing Activities
capital expenditure	12,314	-53,589	-27,776	-96,320	-19,309	-7,871	-9,506	-8,935	-43,647	0	-18,150	-3,217	-1,865	-95,319
Change in Investments	0	0	0	0	0	0	0	0	50	0	0	0	0	0
cash flow from investments	12,314	-53,589	-27,776	-96,320	-19,309	-7,871	-9,506	-8,935	-43,697	0	-18,150	-3,217	-1,865	-95,319
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	172,289	0	0	0	0	-7,777	7,777	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-9,915	-8,458	42,500	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-2,703	-7,795	-7,328	-6,860	24,686	0	0	0	0	0	0	-5,489	-2,636	8,125
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	734	-1,586	-1,305	140	781	441	181	1,693	2,026	2,050	1,872	-702	-1,900	-949
cash flow from financing	160,405	-17,839	33,867	-6,720	25,467	-7,336	7,958	1,693	2,026	2,050	1,872	-6,191	-4,536	8,176
cash and cash equivalents
cash	-22,582	-175,698	156,569	2,530	69,429	-37,381	69,226	-601,912	468,770	-478,558	549,949	59,308	40,070	0
overdraft	255	2,160	7,500	0	0	0	0	0	0	0	0	-32,338	3,126	29,212
change in cash	-22,837	-177,858	149,069	2,530	69,429	-37,381	69,226	-601,912	468,770	-478,558	549,949	91,646	36,944	-29,212

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for huxley land limited. Get real-time insights into huxley land 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

Perform a competitor analysis for huxley land limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in SW19 area or any other competitors across 12 key performance metrics.

HUXLEY LAND LIMITED group structure

Huxley Land Limited has no subsidiary companies.

Ultimate parent company

HUXLEY LAND LIMITED

06056100

HUXLEY LAND LIMITED Shareholders

murrell holdings limited

100%

Huxley Land Limited currently has 2 directors. The longest serving directors include Mr David Huxley (Aug 2009) and Ms Kirsty Huxley (Feb 2019).

officer	country	age	start	end	role
Mr David Huxley	United Kingdom	50 years	Aug 2009	-	Director
Ms Kirsty Huxley	United Kingdom	50 years	Feb 2019	-	Director

P&L

March 2023

turnover

488k

-17%

operating profit

89.7k

gross margin

38.9%

+1.85%

turnover

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

Balance Sheet

March 2023

net assets

-680.9k

-0.1%

total assets

819.8k

+0.34%

cash

99.7k

-0.18%

net assets

Total assets minus all liabilities

Similar Companies

haywoods management limited

4.5

novigo limited

assael interiors limited

midas public relations limited

2.5

nexus capital management ltd

2.5

company number

06056100

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

January 2007

ultimate parent company

None

previous names

blade london limited (August 2011)

rubysky limited (February 2007)

address

78a high street, wimbledon, SW19 5EG

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 2 charges/mortgages relating to huxley land limited. Currently there are 1 open charges and 1 have been satisfied in the past.

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 HUXLEY LAND LIMITED. This can take several minutes, an email will notify you when this has completed.

huxley land limited Company Information

huxley land limited Estimated Valuation

huxley land limited Estimated Valuation

huxley land limited Estimated Valuation

Huxley Land Limited Overview

Huxley Land Limited Health Check

HUXLEY LAND LIMITED financials

huxley land limited Credit Report and Business Information

Huxley Land Limited Competitor Analysis

huxley land limited Ownership

huxley land limited directors

huxley land limited company details

huxley land limited Charges & Mortgages

huxley land limited Capital Raised & Share Issues BETA

huxley land limited Companies House Filings - See Documents