hogarth worldwide limited

hogarth worldwide limited Company Information

Share HOGARTH WORLDWIDE LIMITED
Live 
EstablishedMegaHealthy

Company Number

06872427

Industry

Activities of head offices

 

Advertising agencies

 

Shareholders

wpp group (uk) ltd

Group Structure

View All

Contact

Registered Address

6 brewhouse yard, london, EC1V 4DG

hogarth worldwide limited Estimated Valuation

£349.2m

Pomanda estimates the enterprise value of HOGARTH WORLDWIDE LIMITED at £349.2m based on a Turnover of £201.1m and 1.74x industry multiple (adjusted for size and gross margin).

hogarth worldwide limited Estimated Valuation

£29.5m

Pomanda estimates the enterprise value of HOGARTH WORLDWIDE LIMITED at £29.5m based on an EBITDA of £2.7m and a 11.01x industry multiple (adjusted for size and gross margin).

hogarth worldwide limited Estimated Valuation

£38.8m

Pomanda estimates the enterprise value of HOGARTH WORLDWIDE LIMITED at £38.8m based on Net Assets of £17.1m and 2.28x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hogarth Worldwide Limited Overview

Hogarth Worldwide Limited is a live company located in london, EC1V 4DG with a Companies House number of 06872427. It operates in the activities of head offices sector, SIC Code 70100. Founded in April 2009, it's largest shareholder is wpp group (uk) ltd with a 100% stake. Hogarth Worldwide Limited is a established, mega sized company, Pomanda has estimated its turnover at £201.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Hogarth Worldwide Limited Health Check

Pomanda's financial health check has awarded Hogarth Worldwide Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £201.1m, make it larger than the average company (£14.4m)

£201.1m - Hogarth Worldwide Limited

£14.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (2.1%)

5% - Hogarth Worldwide Limited

2.1% - Industry AVG

production

Production

with a gross margin of 62.9%, this company has a lower cost of product (39.9%)

62.9% - Hogarth Worldwide Limited

39.9% - Industry AVG

profitability

Profitability

an operating margin of -1.6% make it less profitable than the average company (6.2%)

-1.6% - Hogarth Worldwide Limited

6.2% - Industry AVG

employees

Employees

with 1173 employees, this is above the industry average (80)

1173 - Hogarth Worldwide Limited

80 - Industry AVG

paystructure

Pay Structure

on an average salary of £91k, the company has a higher pay structure (£54.5k)

£91k - Hogarth Worldwide Limited

£54.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £171.5k, this is equally as efficient (£181.8k)

£171.5k - Hogarth Worldwide Limited

£181.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 53 days, this is near the average (56 days)

53 days - Hogarth Worldwide Limited

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 15 days, this is quicker than average (45 days)

15 days - Hogarth Worldwide Limited

45 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Hogarth Worldwide Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (17 weeks)

1 weeks - Hogarth Worldwide Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 83.1%, this is a higher level of debt than the average (62.8%)

83.1% - Hogarth Worldwide Limited

62.8% - Industry AVG

HOGARTH WORLDWIDE LIMITED financials

EXPORTms excel logo

Hogarth Worldwide Limited's latest turnover from December 2022 is £201.1 million and the company has net assets of £17.1 million. According to their latest financial statements, Hogarth Worldwide Limited has 1,173 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover201,142,000181,877,000161,202,000173,217,000169,193,000154,378,000102,808,00080,640,00069,850,00067,243,00055,894,00040,540,00022,637,0004,244,000
Other Income Or Grants00000000000000
Cost Of Sales74,595,00061,227,00055,961,00067,986,00076,585,00073,272,00038,238,00031,196,00023,766,00020,181,00016,759,0008,721,0003,874,000780,000
Gross Profit126,547,000120,650,000105,241,000105,231,00092,608,00081,106,00064,570,00049,444,00046,084,00047,062,00039,135,00031,819,00018,763,0003,464,000
Admin Expenses129,731,000117,891,000112,064,000111,253,00091,371,00077,089,00067,556,00053,400,00042,691,00034,170,00034,479,00027,769,00018,974,0003,681,000
Operating Profit-3,184,0002,759,000-6,823,000-6,022,0001,237,0004,017,000-2,986,000-3,956,0003,393,00012,892,0004,656,0004,050,000-211,000-217,000
Interest Payable619,000257,000958,0001,449,000881,000934,000993,000835,000624,000486,000494,000347,000177,00020,000
Interest Receivable7,259,0008,552,0007,795,0008,091,0002,978,000393,000501,000516,000375,000320,000164,00014,00010,0000
Pre-Tax Profit3,456,00011,054,00014,000620,0003,334,0003,476,000-3,478,000-4,275,0003,144,00012,726,0004,326,0003,717,000-378,000-237,000
Tax-218,000435,000525,000-92,000-13,000-1,093,000-901,000901,000-1,357,000-2,613,000-1,402,000-1,046,000-56,00056,000
Profit After Tax3,238,00011,489,000539,000528,0003,321,0002,383,000-4,379,000-3,374,0001,787,00010,113,0002,924,0002,671,000-434,000-181,000
Dividends Paid000007,259,00000965,000241,0000000
Retained Profit3,238,00011,489,000539,000528,0003,321,000-4,876,000-4,379,000-3,374,000822,0009,872,0002,924,0002,671,000-434,000-181,000
Employee Costs106,774,00097,390,00084,343,00078,305,00065,104,00052,733,00041,012,00029,754,00026,822,00024,210,00013,992,00018,274,00012,767,0002,458,000
Number Of Employees1,1731,0241,0181,03082480964956461257744730821057
EBITDA*2,679,0005,892,000-3,935,000-3,197,0003,591,0006,441,000276,000-190,0007,114,00016,087,0007,254,0005,759,000725,000-4,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets23,727,00015,883,0009,242,00016,030,0004,229,0003,409,0004,008,0004,060,0006,141,0006,821,0006,216,0004,291,0003,745,0002,004,000
Intangible Assets00001,00012,000195,0001,917,0002,681,0001,556,0001,213,000656,00063,0000
Investments & Other9,615,0006,693,0001,158,0001,138,0001,138,0001,138,0001,138,0001,634,0001,631,0001,531,0001,090,0002,00000
Debtors (Due After 1 year)000000000000056,000
Total Fixed Assets33,342,00022,576,00010,400,00017,168,0005,368,0004,559,0005,341,0007,611,00010,453,0009,908,0008,519,0004,949,0003,808,0002,060,000
Stock & work in progress00000000417,000239,0004,00033,00000
Trade Debtors29,263,00022,663,00026,869,00027,323,00029,963,00032,432,00025,483,00012,958,0008,039,0006,107,0008,181,0004,947,0003,940,0001,380,000
Group Debtors20,975,00011,093,00010,512,00013,676,00013,594,00018,470,00021,801,00018,949,00029,269,00021,634,00011,930,00010,125,0002,774,000262,000
Misc Debtors16,010,00010,989,00010,543,00013,971,0004,588,0003,198,0002,780,00010,710,0005,129,0007,432,0005,518,0002,858,0001,599,0001,460,000
Cash1,425,00019,637,0006,651,000911,00011,556,0009,228,0006,347,0002,743,0003,311,0002,830,0003,820,0005,232,000662,000420,000
misc current assets0000001,168,0000000000
total current assets67,673,00064,382,00054,575,00055,881,00059,701,00063,328,00057,579,00045,360,00046,165,00038,242,00029,453,00023,195,0008,975,0003,522,000
total assets101,015,00086,958,00064,975,00073,049,00065,069,00067,887,00062,920,00052,971,00056,618,00048,150,00037,972,00028,144,00012,783,0005,582,000
Bank overdraft15,060,0007,604,00011,121,00022,336,0005,560,000000000000
Bank loan00000000000000
Trade Creditors 3,218,0004,685,0004,595,0002,889,0003,001,0003,459,0003,125,0001,767,0002,186,0001,937,0002,982,0002,217,0001,886,000690,000
Group/Directors Accounts16,099,00020,038,0006,315,0004,228,00010,145,00018,462,00014,911,0005,757,0007,567,0005,803,0005,098,0003,826,0001,906,00095,000
other short term finances00000000000000
hp & lease commitments1,835,0001,740,0003,375,0003,299,0000000000065,00096,000
other current liabilities34,050,00029,690,00031,088,00027,246,00027,033,00018,446,00012,018,00010,263,00011,196,00010,665,0008,280,0005,210,0003,018,0001,046,000
total current liabilities70,262,00063,757,00056,494,00059,998,00045,739,00040,367,00030,054,00017,787,00020,949,00018,405,00016,360,00011,253,0006,875,0001,927,000
loans00009,557,00018,156,00018,627,00016,566,00013,677,0008,583,00010,322,0008,525,0004,250,0001,500,000
hp & lease commitments13,696,0005,485,0002,310,0007,281,00000000000063,000
Accruals and Deferred Income00000000000000
other liabilities00000000000000
provisions00000000000000
total long term liabilities13,696,0005,485,0002,310,0007,281,0009,557,00018,156,00018,627,00016,566,00013,677,0008,583,00010,322,0008,525,0004,250,0001,563,000
total liabilities83,958,00069,242,00058,804,00067,279,00055,296,00058,523,00048,681,00034,353,00034,626,00026,988,00026,682,00019,778,00011,125,0003,490,000
net assets17,057,00017,716,0006,171,0005,770,0009,773,0009,364,00014,239,00018,618,00021,992,00021,162,00011,290,0008,366,0001,658,0002,092,000
total shareholders funds17,057,00017,716,0006,171,0005,770,0009,773,0009,364,00014,239,00018,618,00021,992,00021,162,00011,290,0008,366,0001,658,0002,092,000
Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-3,184,0002,759,000-6,823,000-6,022,0001,237,0004,017,000-2,986,000-3,956,0003,393,00012,892,0004,656,0004,050,000-211,000-217,000
Depreciation5,863,0003,133,0002,888,0002,824,0002,343,0002,241,0002,341,0002,729,0002,975,0002,762,0002,316,0001,643,000936,000213,000
Amortisation0001,00011,000183,000921,0001,037,000746,000433,000282,00066,00000
Tax-218,000435,000525,000-92,000-13,000-1,093,000-901,000901,000-1,357,000-2,613,000-1,402,000-1,046,000-56,00056,000
Stock0000000-417,000178,000235,000-29,00033,00000
Debtors21,503,000-3,179,000-7,046,0006,825,000-5,955,0004,036,0007,447,000180,0007,264,0009,544,0007,699,0009,617,0005,155,0003,158,000
Creditors-1,467,00090,0001,706,000-112,000-458,000334,0001,358,000-419,000249,000-1,045,000765,000331,0001,196,000690,000
Accruals and Deferred Income4,360,000-1,398,0003,842,000213,0008,587,0006,428,0001,755,000-933,000531,0002,385,0003,070,0002,192,0001,972,0001,046,000
Deferred Taxes & Provisions00000000000000
Cash flow from operations-16,149,0008,198,0009,184,000-10,013,00017,662,0008,074,000-4,959,000-404,000-905,0005,035,0002,017,000-2,414,000-1,318,000-1,370,000
Investing Activities
capital expenditure-13,707,000-9,774,0003,900,000-14,625,000-3,163,000-1,642,000-1,488,000-921,000-4,238,000-5,090,000-6,181,000-2,874,000-2,740,000-1,394,000
Change in Investments2,922,0005,535,00020,000000-496,0003,000100,000441,0001,088,0002,00000
cash flow from investments-16,629,000-15,309,0003,880,000-14,625,000-3,163,000-1,642,000-992,000-924,000-4,338,000-5,531,000-7,269,000-2,876,000-2,740,000-1,394,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts-3,939,00013,723,0002,087,000-5,917,000-8,317,0003,551,0009,154,000-1,810,0001,764,000705,0001,272,0001,920,0001,811,00095,000
Other Short Term Loans 00000000000000
Long term loans000-9,557,000-8,599,000-471,0002,061,0002,889,0005,094,000-1,739,0001,797,0004,275,0002,750,0001,500,000
Hire Purchase and Lease Commitments8,306,0001,540,000-4,895,00010,580,0000000000-65,000-94,000159,000
other long term liabilities00000000000000
share issue-3,897,00056,000-138,000-4,531,000-2,912,0001,000008,000004,037,00002,273,000
interest6,640,0008,295,0006,837,0006,642,0002,097,000-541,000-492,000-319,000-249,000-166,000-330,000-333,000-167,000-20,000
cash flow from financing7,110,00023,614,0003,891,000-2,783,000-17,731,0002,540,00010,723,000760,0006,617,000-1,200,0002,739,0009,834,0004,300,0004,007,000
cash and cash equivalents
cash-18,212,00012,986,0005,740,000-10,645,0002,328,0002,881,0003,604,000-568,000481,000-990,000-1,412,0004,570,000242,000420,000
overdraft7,456,000-3,517,000-11,215,00016,776,0005,560,000000000000
change in cash-25,668,00016,503,00016,955,000-27,421,000-3,232,0002,881,0003,604,000-568,000481,000-990,000-1,412,0004,570,000242,000420,000

hogarth worldwide 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 hogarth worldwide limited. Get real-time insights into hogarth worldwide 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

Hogarth Worldwide Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for hogarth worldwide limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in EC1V area or any other competitors across 12 key performance metrics.

hogarth worldwide limited Ownership

HOGARTH WORLDWIDE LIMITED group structure

Hogarth Worldwide Limited has 1 subsidiary company.

Ultimate parent company

WPP PLC

#0077732

2 parents

HOGARTH WORLDWIDE LIMITED

06872427

1 subsidiary

HOGARTH WORLDWIDE LIMITED Shareholders

wpp group (uk) ltd 100%

hogarth worldwide limited directors

Hogarth Worldwide Limited currently has 4 directors. The longest serving directors include Mr Richard Glasson (Apr 2011) and Mr Nicholas Douglas (Sep 2022).

officercountryagestartendrole
Mr Richard GlassonEngland55 years Apr 2011- Director
Mr Nicholas DouglasUnited Kingdom59 years Sep 2022- Director
Ms Laurel WootenEngland39 years Oct 2022- Director
Mr Alexander AshbyUnited Kingdom39 years Jul 2023- Director

P&L

December 2022

turnover

201.1m

+11%

operating profit

-3.2m

-215%

gross margin

63%

-5.16%

turnover

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

Balance Sheet

December 2022

net assets

17.1m

-0.04%

total assets

101m

+0.16%

cash

1.4m

-0.93%

net assets

Total assets minus all liabilities

hogarth worldwide limited company details

company number

06872427

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

73110 - Advertising agencies

incorporation date

April 2009

age

15

incorporated

UK

ultimate parent company

WPP PLC

accounts

Full Accounts

last accounts submitted

December 2022

previous names

de facto 1690 limited (July 2009)

accountant

-

auditor

DELOITTE LLP

address

6 brewhouse yard, london, EC1V 4DG

Bank

THE ROYAL BANK OF SCOTLAND PLC

Legal Advisor

-

hogarth worldwide 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 hogarth worldwide limited.

charges

hogarth worldwide limited Companies House Filings - See Documents

datedescriptionview/download