Pomanda estimates the enterprise value of HUNT & NASH ESTATE AGENTS LTD at £525.6k based on a Turnover of £354k and 1.48x industry multiple (adjusted for size and gross margin).
hunt & nash estate agents ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of HUNT & NASH ESTATE AGENTS LTD at £0 based on an EBITDA of £-17.6k and a 4.73x industry multiple (adjusted for size and gross margin).
hunt & nash estate agents ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of HUNT & NASH ESTATE AGENTS LTD at £0 based on Net Assets of £-30.3k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hunt & Nash Estate Agents LtdOverview
Hunt & Nash Estate Agents Ltd is a live company located in bourne end, SL8 5SY with a Companies House number of 06654047. It operates in the real estate agencies sector, SIC Code 68310. Founded in July 2008, it's largest shareholder is
jonathan stuart sanders
with a 76% stake. Hunt & Nash Estate Agents Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£354k with
high
growth in recent years.
Pomanda's financial health check has awarded Hunt & Nash Estate Agents Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £354k, make it smaller than the average company (£537.9k)
£354k - Hunt & Nash Estate Agents Ltd
£537.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.4%)
15% - Hunt & Nash Estate Agents Ltd
4.4% - Industry AVG
Production
with a gross margin of 39.9%, this company has a higher cost of product (86.4%)
39.9% - Hunt & Nash Estate Agents Ltd
86.4% - Industry AVG
Profitability
an operating margin of -5% make it less profitable than the average company (8.2%)
-5% - Hunt & Nash Estate Agents Ltd
8.2% - Industry AVG
Employees
with 7 employees, this is below the industry average (13)
7 - Hunt & Nash Estate Agents Ltd
13 - Industry AVG
Pay Structure
on an average salary of £37.5k, the company has an equivalent pay structure (£37.5k)
£37.5k - Hunt & Nash Estate Agents Ltd
£37.5k - Industry AVG
Efficiency
resulting in sales per employee of £50.6k, this is less efficient (£85.3k)
£50.6k - Hunt & Nash Estate Agents Ltd
£85.3k - Industry AVG
Debtor Days
it gets paid by customers after 129 days, this is later than average (40 days)
129 days - Hunt & Nash Estate Agents Ltd
40 days - Industry AVG
Creditor Days
its suppliers are paid after 150 days, this is slower than average (48 days)
150 days - Hunt & Nash Estate Agents Ltd
48 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hunt & Nash Estate Agents Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hunt & Nash Estate Agents Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 124%, this is a higher level of debt than the average (49.8%)
124% - Hunt & Nash Estate Agents Ltd
49.8% - Industry AVG
HUNT & NASH ESTATE AGENTS LTD financials
EXPORT
Hunt & Nash Estate Agents Ltd's latest turnover from July 2023 is estimated at £354 thousand and the company has net assets of -£30.3 thousand. According to their latest financial statements, Hunt & Nash Estate Agents Ltd has 7 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Turnover
353,974
333,016
393,558
231,927
302,543
252,462
365,441
355,037
52,905
103,737
18,612
16,845
70,455
35,818
Other Income Or Grants
Cost Of Sales
212,689
181,157
232,674
137,795
181,386
137,637
159,510
148,976
21,739
44,460
8,301
7,310
32,816
18,367
Gross Profit
141,285
151,859
160,884
94,132
121,157
114,825
205,931
206,061
31,166
59,277
10,311
9,535
37,639
17,451
Admin Expenses
158,856
180,161
145,288
95,058
118,950
148,348
196,977
181,199
30,170
58,903
20,989
9,100
38,525
9,948
-17,226
Operating Profit
-17,571
-28,302
15,596
-926
2,207
-33,523
8,954
24,862
996
374
-10,678
435
-886
7,503
17,226
Interest Payable
Interest Receivable
68
173
94
95
81
90
101
91
59
54
30
Pre-Tax Profit
-17,571
-28,302
15,596
-926
2,275
-33,350
9,048
24,958
1,076
463
-10,577
526
-828
7,557
17,256
Tax
-2,963
-432
-1,719
-4,991
-215
-97
-126
-2,116
-4,832
Profit After Tax
-17,571
-28,302
12,633
-926
1,843
-33,350
7,329
19,966
861
366
-10,577
400
-828
5,441
12,424
Dividends Paid
Retained Profit
-17,571
-28,302
12,633
-926
1,843
-33,350
7,329
19,966
861
366
-10,577
400
-828
5,441
12,424
Employee Costs
262,179
323,447
302,865
275,615
276,697
323,908
316,010
367,881
38,250
37,568
33,929
32,108
33,560
33,958
Number Of Employees
7
8
8
7
7
9
9
10
1
1
1
1
1
1
EBITDA*
-17,571
-28,302
15,596
-926
2,207
-30,225
11,587
26,447
1,340
431
-10,678
435
-886
7,503
17,226
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Tangible Assets
306
807
1,085
1,204
1,045
3,490
6,788
3,607
631
975
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
22,439
24,039
19,854
24,654
24,654
Total Fixed Assets
306
807
1,085
1,204
1,045
3,490
6,788
3,607
631
975
22,439
24,039
19,854
24,654
24,654
Stock & work in progress
Trade Debtors
125,892
86,048
128,136
33,448
85,655
30,195
90,006
40,149
9,554
16,755
2,900
2,622
12,021
5,938
5,002
Group Debtors
Misc Debtors
11,665
12,654
26,204
Cash
18,092
51,183
23,875
14,206
18,070
17,799
22,437
13,901
9,499
11,926
misc current assets
total current assets
125,892
86,048
128,136
33,448
85,655
59,952
153,843
90,228
23,760
34,825
20,699
25,059
25,922
15,437
16,928
total assets
126,198
86,855
129,221
34,652
86,700
63,442
160,631
93,835
24,391
35,800
43,138
49,098
45,776
40,091
41,582
Bank overdraft
Bank loan
Trade Creditors
87,932
51,849
76,138
31,703
82,825
14,747
29,949
14,146
16,204
28,474
36,178
31,561
28,639
22,126
29,058
Group/Directors Accounts
22,686
44,582
11,932
other short term finances
hp & lease commitments
other current liabilities
23,877
50,618
39,604
total current liabilities
87,932
51,849
76,138
31,703
82,825
61,310
125,149
65,682
16,204
28,474
36,178
31,561
28,639
22,126
29,058
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
68,557
47,726
37,501
provisions
total long term liabilities
68,557
47,726
37,501
total liabilities
156,489
99,575
113,639
31,703
82,825
61,310
125,149
65,682
16,204
28,474
36,178
31,561
28,639
22,126
29,058
net assets
-30,291
-12,720
15,582
2,949
3,875
2,132
35,482
28,153
8,187
7,326
6,960
17,537
17,137
17,965
12,524
total shareholders funds
-30,291
-12,720
15,582
2,949
3,875
2,132
35,482
28,153
8,187
7,326
6,960
17,537
17,137
17,965
12,524
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Operating Activities
Operating Profit
-17,571
-28,302
15,596
-926
2,207
-33,523
8,954
24,862
996
374
-10,678
435
-886
7,503
17,226
Depreciation
3,298
2,633
1,585
344
57
Amortisation
Tax
-2,963
-432
-1,719
-4,991
-215
-97
-126
-2,116
-4,832
Stock
Debtors
39,844
-42,088
94,688
-52,207
43,795
-60,800
36,307
56,799
-7,201
-8,584
-1,322
-5,214
1,283
936
29,656
Creditors
36,083
-24,289
44,435
-51,122
68,078
-15,202
15,803
-2,058
-12,270
-7,704
4,617
2,922
6,513
-6,932
29,058
Accruals and Deferred Income
-23,877
-26,741
11,014
39,604
Deferred Taxes & Provisions
Cash flow from operations
-21,332
-10,503
-37,620
159
2,181
-11,368
378
2,203
-3,944
1,214
-4,739
8,445
4,344
-2,481
11,796
Investing Activities
capital expenditure
501
278
119
-159
2,445
-5,814
-4,561
-1,032
Change in Investments
cash flow from investments
501
278
119
-159
2,445
-5,814
-4,561
-1,032
Financing Activities
Bank loans
Group/Directors Accounts
-22,686
-21,896
32,650
11,932
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
20,831
10,225
37,501
share issue
-100
100
interest
68
173
94
95
81
90
101
91
59
54
30
cash flow from financing
20,831
10,225
37,501
-22,718
-21,723
32,744
12,027
81
90
101
91
59
54
130
cash and cash equivalents
cash
-18,092
-33,091
27,308
9,669
-3,864
271
-4,638
8,536
4,402
-2,427
11,926
overdraft
change in cash
-18,092
-33,091
27,308
9,669
-3,864
271
-4,638
8,536
4,402
-2,427
11,926
hunt & nash estate agents 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 hunt & nash estate agents ltd. Get real-time insights into hunt & nash estate agents ltd's credit score, group structure and payment trends.
Perform a competitor analysis for hunt & nash estate agents ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SL8 area or any other competitors across 12 key performance metrics.
hunt & nash estate agents ltd Ownership
HUNT & NASH ESTATE AGENTS LTD group structure
Hunt & Nash Estate Agents Ltd has no subsidiary companies.
Ultimate parent company
HUNT & NASH ESTATE AGENTS LTD
06654047
HUNT & NASH ESTATE AGENTS LTD Shareholders
The largest shareholders in Hunt & Nash Estate Agents Ltd include Jonathan Stuart Sanders and Emma Sanders.
jonathan stuart sanders
76%
emma sanders
24%
hunt & nash estate agents ltd directors
Hunt & Nash Estate Agents Ltd currently has 1 director, Mr Jonathan Sanders serving since Jun 2016.
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 hunt & nash estate agents ltd.
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 HUNT & NASH ESTATE AGENTS LTD. This can take several minutes, an email will notify you when this has completed.
hunt & nash estate agents ltdCompanies House Filings - See Documents
