Sinclair Hammelton Limited

POWER SEARCH PRICING

SOLUTIONS

sinclair hammelton limited Company Information

Company Number

06741034

Next Accounts

Jun 2025

Directors

Kathryn Sinclair

Russell Sinclair

View All

Shareholders

agency options

Group Structure

View All

Industry

Real estate agencies

Registered Address

ground floor 1/7 station road, crawley, west sussex, RH10 1HT

Website

www.sinclairhammelton.co.uk

sinclair hammelton limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of SINCLAIR HAMMELTON LIMITED at £2m based on a Turnover of £992.4k and 2.06x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Sinclair Hammelton Limited is a live company located in west sussex, RH10 1HT with a Companies House number of 06741034. It operates in the real estate agencies sector, SIC Code 68310. Founded in November 2008, it's largest shareholder is agency options with a 100% stake. Sinclair Hammelton Limited is a established, small sized company, Pomanda has estimated its turnover at £992.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Sinclair Hammelton Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £992.4k, make it larger than the average company (£579k)

Growth

3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (4.7%)

EXPORT

Sinclair Hammelton Limited's latest turnover from September 2023 is estimated at £992.4 thousand and the company has net assets of £186.1 thousand. According to their latest financial statements, Sinclair Hammelton Limited has 7 employees and maintains cash reserves of £140.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Nov 2010	Nov 2009
Turnover	992,431	1,069,989	624,883	1,424,315	1,345,735	1,640,879	1,998,573	910,680	3,020,949	1,615,161	1,133,662	874,331	503,712	277,873
Other Income Or Grants
Cost Of Sales	144,507	95,699	52,929	184,375	206,809	201,624	162,488	117,787	361,141	196,550	163,993	168,774	72,480	46,208
Gross Profit	847,924	974,290	571,954	1,239,940	1,138,926	1,439,254	1,836,086	792,893	2,659,808	1,418,610	969,669	705,557	431,231	231,665
Admin Expenses	3,195,086	693,649	-135,598	794,198	875,581	1,207,036	1,558,523	403,581	2,379,959	1,305,186	945,111	623,586	373,785	224,837	-4,987
Operating Profit	-2,347,162	280,641	707,552	445,742	263,345	232,218	277,563	389,312	279,849	113,424	24,558	81,971	57,446	6,828	4,987
Interest Payable	9,000	15,675	14,030	7,320
Interest Receivable	9,172	4,942	336	433	3,877	5,014	1,984	1,531	1,595	1,041	692	510	296	182	61
Pre-Tax Profit	-2,346,990	269,907	693,858	438,854	267,222	237,232	279,547	390,844	281,444	114,465	25,249	82,480	57,742	7,010	5,049
Tax		-51,282	-131,833	-83,382	-50,772	-45,074	-53,114	-78,169	-56,289	-24,038	-5,807	-19,795	-15,013	-1,963	-1,414
Profit After Tax	-2,346,990	218,625	562,025	355,472	216,450	192,158	226,433	312,675	225,155	90,427	19,442	62,685	42,729	5,047	3,635
Dividends Paid
Retained Profit	-2,346,990	218,625	562,025	355,472	216,450	192,158	226,433	312,675	225,155	90,427	19,442	62,685	42,729	5,047	3,635
Employee Costs	266,420	448,282	409,971	1,008,279	1,038,567	1,258,744	1,000,504	492,321	1,622,866	878,600	610,719	497,662	281,177	176,332
Number Of Employees	7	11	11	26	26	34	28	13	41	23	18	15	8	5
EBITDA*	-2,314,011	318,824	744,691	484,312	305,722	276,830	299,567	401,871	294,356	122,875	36,415	94,095	62,986	15,056	9,787

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Nov 2010	Nov 2009
Tangible Assets	30,169	38,253	45,868	40,712	52,125	58,839	35,119	33,928	40,711	29,029	35,574	36,372	25,146	24,685	14,400
Intangible Assets	87,500	112,500	137,500	162,500	187,500	212,500	237,500
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	117,669	150,753	183,368	203,212	239,625	271,339	272,619	33,928	40,711	29,029	35,574	36,372	25,146	24,685	14,400
Stock & work in progress
Trade Debtors	164,007	137,652	58,817	104,052	87,729	123,308	234,365	88,797	269,796	139,972	103,505	82,176	44,024	24,142
Group Debtors		2,263,059	2,215,517	1,575,825	1,123,160	573,041	2,126
Misc Debtors	110,010	106,169	104,786	64,045	80,741	95,234	67,628	30,897
Cash	140,357	209,038	230,219	442,353	423,046	610,848	726,207	860,638	364,474	273,399	142,925	133,680	70,154	48,307	24,474
misc current assets
total current assets	414,374	2,715,918	2,609,339	2,186,275	1,714,676	1,402,431	1,030,326	980,332	634,270	413,371	246,430	215,856	114,178	72,449	24,474
total assets	532,043	2,866,671	2,792,707	2,389,487	1,954,301	1,673,770	1,302,945	1,014,260	674,981	442,400	282,004	252,228	139,324	97,134	38,874
Bank overdraft
Bank loan		60,000	60,000
Trade Creditors	37,022	36,617	28,192	32,383	56,439	57,775	41,972	52,670	217,671	212,668	142,611	132,417	84,832	75,442	23,698
Group/Directors Accounts	175,613				65,057	47,867		8,924	1,436	1,455
other short term finances
hp & lease commitments
other current liabilities	126,879	130,281	224,062	356,961	427,359	378,068	267,198	184,735
total current liabilities	339,514	226,898	312,254	389,344	548,855	483,710	309,170	246,329	219,107	214,123	142,611	132,417	84,832	75,442	23,698
loans		100,000	160,000	240,000
hp & lease commitments
Accruals and Deferred Income
other liabilities														10,307	11,441
provisions	6,461	6,715	6,020	7,735	8,510	9,574	5,447	6,036	6,654	4,212	5,755	5,615	2,981	2,603
total long term liabilities	6,461	106,715	166,020	247,735	8,510	9,574	5,447	6,036	6,654	4,212	5,755	5,615	2,981	12,910	11,441
total liabilities	345,975	333,613	478,274	637,079	557,365	493,284	314,617	252,365	225,761	218,335	148,366	138,032	87,813	88,352	35,139
net assets	186,068	2,533,058	2,314,433	1,752,408	1,396,936	1,180,486	988,328	761,895	449,220	224,065	133,638	114,196	51,511	8,782	3,735
total shareholders funds	186,068	2,533,058	2,314,433	1,752,408	1,396,936	1,180,486	988,328	761,895	449,220	224,065	133,638	114,196	51,511	8,782	3,735

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Nov 2010	Nov 2009
Operating Activities
Operating Profit	-2,347,162	280,641	707,552	445,742	263,345	232,218	277,563	389,312	279,849	113,424	24,558	81,971	57,446	6,828	4,987
Depreciation	8,151	13,183	12,139	13,570	17,377	19,612	9,504	12,559	14,507	9,451	11,857	12,124	5,540	8,228	4,800
Amortisation	25,000	25,000	25,000	25,000	25,000	25,000	12,500
Tax		-51,282	-131,833	-83,382	-50,772	-45,074	-53,114	-78,169	-56,289	-24,038	-5,807	-19,795	-15,013	-1,963	-1,414
Stock
Debtors	-2,232,863	127,760	635,198	452,292	500,047	487,464	184,425	-150,102	129,824	36,467	21,329	38,152	19,882	24,142
Creditors	405	8,425	-4,191	-24,056	-1,336	15,803	-10,698	-165,001	5,003	70,057	10,194	47,585	9,390	51,744	23,698
Accruals and Deferred Income	-3,402	-93,781	-132,899	-70,398	49,291	110,870	82,463	184,735
Deferred Taxes & Provisions	-254	695	-1,715	-775	-1,064	4,127	-589	-618	2,442	-1,543	140	2,634	378	2,603
Cash flow from operations	-84,399	55,121	-161,145	-146,591	-198,206	-124,908	133,204	492,920	115,688	130,884	19,613	86,367	37,859	43,298	32,071
Investing Activities
capital expenditure	-67	-5,568	-17,295	-2,157	-10,663	-43,332	-260,695	-5,776	-26,189	-2,906	-11,059	-23,350	-6,001	-18,513	-19,200
Change in Investments
cash flow from investments	-67	-5,568	-17,295	-2,157	-10,663	-43,332	-260,695	-5,776	-26,189	-2,906	-11,059	-23,350	-6,001	-18,513	-19,200
Financing Activities
Bank loans	-60,000		60,000
Group/Directors Accounts	175,613			-65,057	17,190	47,867	-8,924	7,488	-19	1,455
Other Short Term Loans
Long term loans	-100,000	-60,000	-80,000	240,000
Hire Purchase and Lease Commitments
other long term liabilities													-10,307	-1,134	11,441
share issue															100
interest	172	-10,733	-13,694	-6,887	3,877	5,014	1,984	1,531	1,595	1,041	692	510	296	182	61
cash flow from financing	15,785	-70,733	-33,694	168,056	21,067	52,881	-6,940	9,019	1,576	2,496	692	510	-10,011	-952	11,602
cash and cash equivalents
cash	-68,681	-21,181	-212,134	19,307	-187,802	-115,359	-134,431	496,164	91,075	130,474	9,245	63,526	21,847	23,833	24,474
overdraft
change in cash	-68,681	-21,181	-212,134	19,307	-187,802	-115,359	-134,431	496,164	91,075	130,474	9,245	63,526	21,847	23,833	24,474

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for sinclair hammelton limited. Get real-time insights into sinclair hammelton 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 sinclair hammelton limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in RH10 area or any other competitors across 12 key performance metrics.

SINCLAIR HAMMELTON LIMITED group structure

Sinclair Hammelton Limited has 1 subsidiary company.

Ultimate parent company

AGENCY OPTIONS LTD

10786724

1 parent

SINCLAIR HAMMELTON LIMITED

06741034

1 subsidiary

RML GB LIMITED

05127597

SINCLAIR HAMMELTON LIMITED Shareholders

agency options

100%

Sinclair Hammelton Limited currently has 4 directors. The longest serving directors include Mrs Kathryn Sinclair (May 2010) and Mr Russell Sinclair (Mar 2012).

officer	country	age	start	end	role
Mrs Kathryn Sinclair	United Kingdom	60 years	May 2010	-	Director
Mr Russell Sinclair	England	60 years	Mar 2012	-	Director
Mr Stephen Black		65 years	Jun 2017	-	Director
Ms Stephanie Prior	United Kingdom	68 years	Nov 2017	-	Director

P&L

September 2023

turnover

992.4k

-7%

operating profit

-2.3m

gross margin

85.5%

-6.17%

turnover

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

Balance Sheet

September 2023

net assets

186.1k

-0.93%

total assets

532k

-0.81%

cash

140.4k

-0.33%

net assets

Total assets minus all liabilities

Similar Companies

prontohouse ltd

westways estate agents limited

3 r lettings limited

2.5

city locations limited

2.5

eaeo ltd

company number

06741034

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

November 2008

ultimate parent company

AGENCY OPTIONS LTD

previous names

N/A

address

ground floor 1/7 station road, crawley, west sussex, RH10 1HT

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 sinclair hammelton limited. Currently there are 2 open charges and 0 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 SINCLAIR HAMMELTON LIMITED. This can take several minutes, an email will notify you when this has completed.

sinclair hammelton limited Company Information

sinclair hammelton limited Estimated Valuation

sinclair hammelton limited Estimated Valuation

sinclair hammelton limited Estimated Valuation

Sinclair Hammelton Limited Overview

Sinclair Hammelton Limited Health Check

SINCLAIR HAMMELTON LIMITED financials

sinclair hammelton limited Credit Report and Business Information

Sinclair Hammelton Limited Competitor Analysis

sinclair hammelton limited Ownership

sinclair hammelton limited directors

sinclair hammelton limited company details

sinclair hammelton limited Charges & Mortgages

sinclair hammelton limited Capital Raised & Share Issues BETA

sinclair hammelton limited Companies House Filings - See Documents