Hutchison Kivotos Architects Limited

POWER SEARCH PRICING

SOLUTIONS

hutchison kivotos architects limited Company Information

Live

EstablishedSmallDeclining

Company Number

07091921

Website

www.hkarchitects.co.uk

Registered Address

2 whites grounds whites grounds, london, SE1 3LA

Industry

Architectural activities

Telephone

02074037323

Next Accounts Due

September 2025

Group Structure

View All

Directors

Gavin Hutchison14 Years

James Johnson9 Years

Shareholders

gavin george hutchison 100%

hutchison kivotos architects limited Estimated Valuation

£697.2k

Pomanda estimates the enterprise value of HUTCHISON KIVOTOS ARCHITECTS LIMITED at £697.2k based on Net Assets of £215.2k and 3.24x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hutchison Kivotos Architects Limited is a live company located in london, SE1 3LA with a Companies House number of 07091921. It operates in the architectural activities sector, SIC Code 71111. Founded in December 2009, it's largest shareholder is gavin george hutchison with a 100% stake. Hutchison Kivotos Architects Limited is a established, small sized company, Pomanda has estimated its turnover at £543.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Hutchison Kivotos Architects Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

2 Strong

4 Regular

4 Weak

Size

annual sales of £543.4k, make it smaller than the average company (£1.1m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (4.2%)

EXPORT

Hutchison Kivotos Architects Limited's latest turnover from December 2023 is estimated at £543.4 thousand and the company has net assets of £215.2 thousand. According to their latest financial statements, Hutchison Kivotos Architects Limited has 7 employees and maintains cash reserves of £118.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Turnover	543,446	732,984	651,672	554,707	365,392	409,718	375,359	323,859	405,968	539,862	409,550	411,896	279,585	215,526
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	297,144	401,310	373,350	310,917	194,915	215,368	190,222	154,585	186,420	251,329	175,316	186,460	118,216	84,103
Gross Profit	246,303	331,675	278,322	243,791	170,477	194,350	185,137	169,275	219,548	288,533	234,234	225,436	161,369	131,423
Admin Expenses	309,861	319,504	287,716	81,717	129,000	208,148	191,175	228,862	175,851	201,029	178,795	196,570	159,624	119,590
Operating Profit	-63,558	12,171	-9,394	162,074	41,477	-13,798	-6,038	-59,587	43,697	87,504	55,439	28,866	1,745	11,833
Interest Payable	34	6	1	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	6,451	5,489	451	114	211	176	135	139	658	522	202	140	66	41
Pre-Tax Profit	-57,140	17,654	-8,944	162,188	41,688	-13,622	-5,903	-59,448	44,355	88,027	55,642	29,007	1,811	11,874
Tax	0	-3,354	0	-30,816	-7,921	0	0	0	-8,871	-18,486	-12,798	-6,962	-471	-3,325
Profit After Tax	-57,140	14,300	-8,944	131,372	33,767	-13,622	-5,903	-59,448	35,484	69,541	42,844	22,045	1,340	8,549
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-57,140	14,300	-8,944	131,372	33,767	-13,622	-5,903	-59,448	35,484	69,541	42,844	22,045	1,340	8,549
Employee Costs	359,293	430,043	365,689	367,750	272,579	276,100	304,650	423,089	361,630	274,408	226,781	216,860	176,504	129,013
Number Of Employees	7	9	8	8	6	6	7	9	8	6	5	5	4	3
EBITDA*	-58,746	18,478	-5,875	172,834	51,742	-1,550	10,595	-43,013	52,535	94,415	59,760	33,552	4,422	13,444

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Tangible Assets	4,937	7,393	12,127	4,455	10,918	19,137	30,885	47,519	53,005	16,106	10,921	8,150	7,001	4,190
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	5,513	9,333	14,000	0	2,000	2,000	2,000	0
Total Fixed Assets	4,937	7,393	12,127	4,455	10,918	19,137	36,398	56,852	67,005	16,106	12,921	10,150	9,001	4,190
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	108,600	158,667	182,659	142,800	98,160	112,866	82,808	31,389	61,200	93,343	86,570	67,930	53,968	44,285
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	54,905	67,140	63,398	70,862	48,940	31,245	41,067	53,635	35,529	0	0	0	0	0
Cash	118,580	139,478	174,200	186,486	41,469	14,713	32,148	21,943	89,411	173,873	34,969	45,874	10,172	16,251
misc current assets	0	0	198	0	0	0	0	0	0	0	0	0	0	0
total current assets	282,085	365,285	420,455	400,148	188,569	158,824	156,023	106,967	186,140	267,216	121,539	113,804	64,140	60,536
total assets	287,022	372,678	432,582	404,603	199,487	177,961	192,421	163,819	253,145	283,322	134,460	123,954	73,141	64,726
Bank overdraft	497	112	17	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	40,921	3,481	1,780	10,105	14,672	2,463	21,898	134,782	56,498	89,482	46,969	31,106
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	14,000	23,222
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	70,431	98,836	131,714	133,706	60,435	63,224	57,699	32,138	41,974	0	0	0	0	0
total current liabilities	70,928	98,948	172,652	137,187	62,215	73,329	72,371	34,601	63,872	134,782	56,498	89,482	60,969	54,328
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	909	1,405	1,905	447	1,675	2,802	4,598	7,863	8,470	3,221	2,184	1,538	1,283	849
total long term liabilities	909	1,405	1,905	447	1,675	2,802	4,598	7,863	8,470	3,221	2,184	1,538	1,283	849
total liabilities	71,837	100,353	174,557	137,634	63,890	76,131	76,969	42,464	72,342	138,003	58,682	91,020	62,252	55,177
net assets	215,185	272,325	258,025	266,969	135,597	101,830	115,452	121,355	180,803	145,319	75,778	32,934	10,889	9,549
total shareholders funds	215,185	272,325	258,025	266,969	135,597	101,830	115,452	121,355	180,803	145,319	75,778	32,934	10,889	9,549

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Operating Activities
Operating Profit	-63,558	12,171	-9,394	162,074	41,477	-13,798	-6,038	-59,587	43,697	87,504	55,439	28,866	1,745	11,833
Depreciation	4,812	6,307	3,519	10,760	10,265	12,248	16,633	16,574	8,838	6,911	4,321	4,686	2,677	1,611
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-3,354	0	-30,816	-7,921	0	0	0	-8,871	-18,486	-12,798	-6,962	-471	-3,325
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-62,302	-20,250	32,395	66,562	2,989	14,723	35,031	-16,372	17,386	4,773	18,640	13,962	11,683	44,285
Creditors	0	-40,921	37,440	1,701	-8,325	-4,567	12,209	-19,435	-112,884	78,284	-32,984	42,513	15,863	31,106
Accruals and Deferred Income	-28,405	-32,878	-1,992	73,271	-2,789	5,525	25,561	-9,836	41,974	0	0	0	0	0
Deferred Taxes & Provisions	-496	-500	1,458	-1,228	-1,127	-1,796	-3,265	-607	5,249	1,037	646	255	434	849
Cash flow from operations	-25,345	-38,925	-1,364	149,200	28,591	-17,111	10,069	-56,519	-39,383	150,477	-4,016	55,396	8,565	-2,211
Investing Activities
capital expenditure	-2,356	-1,573	-11,191	-4,297	-2,046	-500	1	-11,088	-45,737	-12,096	-7,092	-5,835	-5,488	-5,801
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-2,356	-1,573	-11,191	-4,297	-2,046	-500	1	-11,088	-45,737	-12,096	-7,092	-5,835	-5,488	-5,801
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	-14,000	-9,222	23,222
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	6,417	5,483	450	114	211	176	135	139	658	522	202	140	66	41
cash flow from financing	6,417	5,483	450	114	211	176	135	139	658	522	202	-13,860	-9,156	24,263
cash and cash equivalents
cash	-20,898	-34,722	-12,286	145,017	26,756	-17,435	10,205	-67,468	-84,462	138,904	-10,905	35,702	-6,079	16,251
overdraft	385	95	17	0	0	0	0	0	0	0	0	0	0	0
change in cash	-21,283	-34,817	-12,303	145,017	26,756	-17,435	10,205	-67,468	-84,462	138,904	-10,905	35,702	-6,079	16,251

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hutchison kivotos architects limited. Get real-time insights into hutchison kivotos architects 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 hutchison kivotos architects limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SE1 area or any other competitors across 12 key performance metrics.

HUTCHISON KIVOTOS ARCHITECTS LIMITED group structure

Hutchison Kivotos Architects Limited has no subsidiary companies.

Ultimate parent company

HUTCHISON KIVOTOS ARCHITECTS LIMITED

07091921

HUTCHISON KIVOTOS ARCHITECTS LIMITED Shareholders

gavin george hutchison

100%

Hutchison Kivotos Architects Limited currently has 2 directors. The longest serving directors include Mr Gavin Hutchison (Dec 2009) and Mr James Johnson (Apr 2015).

officer	country	age	start	end	role
Mr Gavin Hutchison	England	51 years	Dec 2009	-	Director
Mr James Johnson	England	50 years	Apr 2015	-	Director

P&L

December 2023

turnover

543.4k

-26%

operating profit

-63.6k

gross margin

45.4%

+0.16%

turnover

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

Balance Sheet

December 2023

net assets

215.2k

-0.21%

total assets

287k

-0.23%

cash

118.6k

-0.15%

net assets

Total assets minus all liabilities

Similar Companies

constructive collaboration ltd

3.5

g & g design associates limited

2.5

moulton property ltd

hamiltons architects limited

3.5

freeman ankerman partnership limited

1.5

company number

07091921

Type

Private limited with Share Capital

industry

71111 - Architectural activities

incorporation date

December 2009

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

December 2023

address

2 whites grounds whites grounds, london, SE1 3LA

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 hutchison kivotos architects limited.

hutchison kivotos architects limited Company Information

hutchison kivotos architects limited Estimated Valuation

hutchison kivotos architects limited Estimated Valuation

hutchison kivotos architects limited Estimated Valuation

Hutchison Kivotos Architects Limited Overview

Hutchison Kivotos Architects Limited Health Check

HUTCHISON KIVOTOS ARCHITECTS LIMITED financials

hutchison kivotos architects limited Credit Report and Business Information

Hutchison Kivotos Architects Limited Competitor Analysis

hutchison kivotos architects limited Ownership

hutchison kivotos architects limited directors

hutchison kivotos architects limited company details

hutchison kivotos architects limited Charges & Mortgages

hutchison kivotos architects limited Companies House Filings - See Documents