uhy hacker young (s.e.) limitedEstimated Valuation
£1.6m
Pomanda estimates the enterprise value of UHY HACKER YOUNG (S.E.) LIMITED at £1.6m based on a Turnover of £1.9m and 0.87x industry multiple (adjusted for size and gross margin).
uhy hacker young (s.e.) limitedEstimated Valuation
£6.7m
Pomanda estimates the enterprise value of UHY HACKER YOUNG (S.E.) LIMITED at £6.7m based on an EBITDA of £1.2m and a 5.6x industry multiple (adjusted for size and gross margin).
uhy hacker young (s.e.) limitedEstimated Valuation
£86.8k
Pomanda estimates the enterprise value of UHY HACKER YOUNG (S.E.) LIMITED at £86.8k based on Net Assets of £28.4k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Uhy Hacker Young (s.e.) LimitedOverview
Uhy Hacker Young (s.e.) Limited is a live company located in east sussex, BN3 2DL with a Companies House number of 06295439. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in June 2007, it's largest shareholder is
david anthony guest
with a 25% stake. Uhy Hacker Young (s.e.) Limited is a established,
small sized company, Pomanda has estimated its turnover at
£1.9m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Uhy Hacker Young (S.E.) Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
3 Regular
2 Weak
Size
annual sales of £1.9m, make it larger than the average company (£182.3k)
£1.9m - Uhy Hacker Young (s.e.) Limited
£182.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (8.4%)
30% - Uhy Hacker Young (s.e.) Limited
8.4% - Industry AVG
Production
with a gross margin of 75.4%, this company has a comparable cost of product (93.2%)
75.4% - Uhy Hacker Young (s.e.) Limited
93.2% - Industry AVG
Profitability
an operating margin of 64% make it more profitable than the average company (10.4%)
64% - Uhy Hacker Young (s.e.) Limited
10.4% - Industry AVG
Employees
with 6 employees, this is above the industry average (3)
6 - Uhy Hacker Young (s.e.) Limited
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Uhy Hacker Young (s.e.) Limited
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £313.2k, this is more efficient (£76.5k)
£313.2k - Uhy Hacker Young (s.e.) Limited
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 78 days, this is near the average (77 days)
78 days - Uhy Hacker Young (s.e.) Limited
77 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Uhy Hacker Young (s.e.) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Uhy Hacker Young (s.e.) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (32 weeks)
0 weeks - Uhy Hacker Young (s.e.) Limited
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.9%, this is a higher level of debt than the average (50.8%)
94.9% - Uhy Hacker Young (s.e.) Limited
50.8% - Industry AVG
UHY HACKER YOUNG (S.E.) LIMITED financials
EXPORT
Uhy Hacker Young (S.E.) Limited's latest turnover from March 2024 is £1.9 million and the company has net assets of £28.4 thousand. According to their latest financial statements, Uhy Hacker Young (S.E.) Limited has 6 employees and maintains cash reserves of £765 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
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
1,879,409
1,673,104
1,308,686
846,370
740,580
629,383
1,031,073
895,098
1,015,915
1,324,043
1,236,988
1,283,121
910,796
1,220,291
2,045,839
Other Income Or Grants
Cost Of Sales
463,334
389,129
206,346
138,677
25,880
21,917
26,292
25,399
78,654
112,868
100,406
152,452
107,317
96,501
203,813
Gross Profit
1,416,075
1,283,975
1,102,340
707,693
714,699
607,466
1,004,781
869,699
937,260
1,211,175
1,136,582
1,130,669
803,480
1,123,790
1,842,025
Admin Expenses
212,815
269,977
1,054,904
726,848
716,791
701,989
941,762
935,716
991,419
1,272,690
1,234,371
1,199,414
924,314
1,060,595
1,056,598
Operating Profit
1,203,260
1,013,998
47,436
-19,155
-2,092
-94,523
63,019
-66,017
-54,159
-61,515
-97,789
-68,745
-120,834
63,195
785,427
Interest Payable
Interest Receivable
1
1
1
1
1
Pre-Tax Profit
1,203,260
1,013,998
47,437
-19,155
-2,092
-94,523
63,020
-66,017
-54,158
-61,514
-97,789
-68,744
-120,833
63,196
785,428
Tax
-298,911
-193,643
-9,013
-11,974
-17,695
-219,920
Profit After Tax
904,349
820,355
38,424
-19,155
-2,092
-94,523
51,046
-66,017
-54,158
-61,514
-97,789
-68,744
-120,833
45,501
565,508
Dividends Paid
906,000
906,000
Retained Profit
-1,651
-85,645
38,424
-19,155
-2,092
-94,523
51,046
-66,017
-54,158
-61,514
-97,789
-68,744
-120,833
45,501
565,508
Employee Costs
208,974
165,468
183,783
132,875
140,013
166,174
140,357
142,807
135,076
550,262
577,185
638,080
426,301
542,617
672,690
Number Of Employees
6
5
6
5
5
5
5
5
5
21
21
23
17
22
32
EBITDA*
1,203,260
1,013,998
47,436
-19,155
-2,092
-94,523
105,019
17,983
29,841
22,485
-13,789
15,255
-36,834
147,195
869,427
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
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
Intangible Assets
42,000
126,000
210,000
294,000
378,000
462,000
546,000
630,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
42,000
126,000
210,000
294,000
378,000
462,000
546,000
630,000
Stock & work in progress
Trade Debtors
406,174
345,680
407,067
254,817
202,502
166,037
269,351
211,214
196,382
186,197
155,140
166,700
125,248
165,120
264,057
Group Debtors
2,222
18,948
Misc Debtors
148,870
59,410
46,000
43,167
39,257
57,011
48,629
45,746
37,040
Cash
765
58
84
97
109
32
11
96
163
226
40
8
317
15
151
misc current assets
total current assets
555,809
405,148
455,373
317,029
241,868
223,080
317,991
257,056
233,585
186,423
155,180
166,708
125,565
165,135
264,208
total assets
555,809
405,148
455,373
317,029
241,868
223,080
317,991
299,056
359,585
396,423
449,180
544,708
587,565
711,135
894,208
Bank overdraft
Bank loan
Trade Creditors
3,019
134,043
124,925
123,188
97,125
99,448
137,313
Group/Directors Accounts
162
467
other short term finances
hp & lease commitments
other current liabilities
527,447
374,973
339,715
239,795
145,012
124,599
124,987
154,080
151,309
total current liabilities
527,447
375,135
339,715
239,795
145,479
124,599
124,987
157,099
151,309
134,043
124,925
123,188
97,125
99,448
137,313
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
302
248
609
85
261
675
191,384
provisions
total long term liabilities
302
248
609
85
261
675
191,384
total liabilities
527,447
375,135
339,715
239,795
145,479
124,599
124,987
157,099
151,611
134,291
125,534
123,273
97,386
100,123
328,697
net assets
28,362
30,013
115,658
77,234
96,389
98,481
193,004
141,957
207,974
262,132
323,646
421,435
490,179
611,012
565,511
total shareholders funds
28,362
30,013
115,658
77,234
96,389
98,481
193,004
141,957
207,974
262,132
323,646
421,435
490,179
611,012
565,511
Mar 2024
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
1,203,260
1,013,998
47,436
-19,155
-2,092
-94,523
63,019
-66,017
-54,159
-61,515
-97,789
-68,745
-120,834
63,195
785,427
Depreciation
Amortisation
42,000
84,000
84,000
84,000
84,000
84,000
84,000
84,000
84,000
Tax
-298,911
-193,643
-9,013
-11,974
-17,695
-219,920
Stock
Debtors
149,954
-50,199
138,357
75,173
18,711
-94,932
61,020
23,538
47,225
31,057
-11,560
41,452
-39,872
-98,937
264,057
Creditors
-3,019
3,019
-134,043
9,118
1,737
26,063
-2,323
-37,865
137,313
Accruals and Deferred Income
152,474
35,258
99,920
94,783
20,413
-388
-29,093
2,771
151,309
Deferred Taxes & Provisions
Cash flow from operations
906,869
905,812
-14
455
-390
21
-87
235
-118
546
-492
-134
715
190,572
522,763
Investing Activities
capital expenditure
-714,000
Change in Investments
cash flow from investments
-714,000
Financing Activities
Bank loans
Group/Directors Accounts
-162
162
-467
467
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-302
54
-361
524
-176
-414
-190,709
191,384
share issue
1
3
interest
1
1
1
1
1
cash flow from financing
-162
162
1
-467
467
1
-302
55
-360
524
-175
-413
-190,709
191,387
cash and cash equivalents
cash
707
-26
-13
-12
77
21
-85
-67
-63
186
32
-309
302
-136
151
overdraft
change in cash
707
-26
-13
-12
77
21
-85
-67
-63
186
32
-309
302
-136
151
uhy hacker young (s.e.) 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 uhy hacker young (s.e.) limited. Get real-time insights into uhy hacker young (s.e.) limited's credit score, group structure and payment trends.
Uhy Hacker Young (s.e.) Limited Competitor Analysis
Perform a competitor analysis for uhy hacker young (s.e.) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in BN3 area or any other competitors across 12 key performance metrics.
uhy hacker young (s.e.) limited Ownership
UHY HACKER YOUNG (S.E.) LIMITED group structure
Uhy Hacker Young (S.E.) Limited has no subsidiary companies.
Ultimate parent company
UHY HACKER YOUNG (S.E.) LIMITED
06295439
UHY HACKER YOUNG (S.E.) LIMITED Shareholders
The largest shareholders in Uhy Hacker Young (S.E.) Limited include David Anthony Guest and Charles Spencer Homan.
david anthony guest
25%
charles spencer homan
25%
christopher john kyffin-walton
25%
peter john tuffin
25%
uhy hacker young (s.e.) limited directors
Uhy Hacker Young (S.E.) Limited currently has 5 directors.
The longest serving directors include
Mr David Guest (Jun 2007) and
Mr Richard Simmons (Jun 2007).
uhy hacker young (s.e.) 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 uhy hacker young (s.e.) limited.
uhy hacker young (s.e.) 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 UHY HACKER YOUNG (S.E.) LIMITED. This can take several minutes, an email will notify you when this has completed.
uhy hacker young (s.e.) limitedCompanies House Filings - See Documents
