Hs Scaffolding Limited

POWER SEARCH PRICING

SOLUTIONS

hs scaffolding limited Company Information

Live

EstablishedSmallLow

Company Number

07474799

Next Accounts

Oct 2025

Industry

Scaffold erection

Directors

Karl Yarham

Shareholders

mr karl yarham

Group Structure

View All

Contact

Registered Address

16 kestrel grove, caddington, luton, LU1 4FT

Website

www.hsscaffolding.uk

hs scaffolding limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of HS SCAFFOLDING LIMITED at £2.9m based on Net Assets of £1.1m and 2.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Hs Scaffolding Limited is a live company located in luton, LU1 4FT with a Companies House number of 07474799. It operates in the scaffold erection sector, SIC Code 43991. Founded in December 2010, it's largest shareholder is mr karl yarham with a 100% stake. Hs Scaffolding Limited is a established, small sized company, Pomanda has estimated its turnover at £1.3m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

4 Strong

3 Regular

4 Weak

Size

annual sales of £1.3m, make it in line with the average company (£1.2m)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (10.3%)

EXPORT

Hs Scaffolding Limited's latest turnover from January 2024 is estimated at £1.3 million and the company has net assets of £1.1 million. According to their latest financial statements, Hs Scaffolding Limited has 2 employees and maintains cash reserves of £323.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012
Turnover	1,281,177	1,038,047	1,333,472	1,240,313	885,767	3,619,181	2,518,970	0	2,739,597	1,523,227	441,625	372,720	210,348
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	814,053	661,737	851,407	795,020	555,869	2,265,353	1,534,573	0	1,646,693	921,375	254,812	168,180	87,840
Gross Profit	467,124	376,309	482,065	445,293	329,899	1,353,827	984,397	0	1,092,904	601,853	186,813	204,540	122,508
Admin Expenses	156,218	316,421	495,504	306,089	624,880	1,093,184	-38,881	713,486	696,086	291,938	181,114	105,591	37,971
Operating Profit	310,906	59,888	-13,439	139,204	-294,981	260,643	1,023,278	-713,486	396,818	309,915	5,699	98,949	84,537
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	2
Interest Receivable	12,068	4,451	434	189	734	506	216	91	224	94	103	12	1
Pre-Tax Profit	322,975	64,338	-13,005	139,393	-294,247	261,149	1,023,494	-713,395	397,043	310,009	5,803	98,961	84,538
Tax	-80,744	-12,224	0	-26,485	0	-49,618	-194,464	0	-79,408	-65,102	-1,335	-19,822	-10,561
Profit After Tax	242,231	52,114	-13,005	112,908	-294,247	211,531	829,030	-713,395	317,634	244,907	4,468	79,139	73,977
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	6,730	0
Retained Profit	242,231	52,114	-13,005	112,908	-294,247	211,531	829,030	-713,395	317,634	244,907	4,468	72,409	73,977
Employee Costs	76,187	157,989	143,452	103,020	110,833	797,918	751,947	0	1,424,103	798,467	221,222	6,757	1,299
Number Of Employees	2	4	4	3	3	20	20	0	36	21	6	7	4
EBITDA*	385,743	135,547	151,890	292,328	-125,515	373,220	1,131,623	-713,486	503,974	379,138	54,443	133,996	95,336

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012
Tangible Assets	600,679	581,036	491,993	459,372	508,398	337,731	325,035	321,470	209,822	104,535	96,336	32,398
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	41,492	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	600,679	581,036	491,993	459,372	508,398	337,731	325,035	362,962	209,822	104,535	96,336	32,398
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	414,451	316,526	345,870	324,080	284,412	974,881	750,028	504,787	361,722	101,208	88,412	76,125
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	35,264	16,149	23,337	8,300	0	0	13,306	0	0	0	0	0
Cash	323,066	136,674	117,640	229,789	147,341	48,508	86,529	72,690	17,003	20,713	20,549	18,256
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	772,781	469,349	486,847	562,169	431,753	1,023,389	849,863	577,477	378,725	121,921	108,961	94,381
total assets	1,373,460	1,050,385	978,840	1,021,541	940,151	1,361,120	1,174,898	940,439	588,547	226,456	205,297	126,779
Bank overdraft	0	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
Trade Creditors	4,259	38,313	0	0	150	256,290	150	250,261	136,680	36,739	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	78,369	3,244	40,563	77,076	96,991	0	283,861	0	0	0	43,342	34,142
total current liabilities	82,628	41,557	40,563	77,076	97,141	256,290	284,011	250,261	136,680	36,739	43,342	34,142
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	15,000	28,582	15,469	18,560
provisions	150,170	110,397	91,960	85,143	96,596	0	0	0	0	0	0	0
total long term liabilities	150,170	110,397	91,960	85,143	96,596	0	0	0	15,000	28,582	15,469	18,560
total liabilities	232,798	151,954	132,523	162,219	193,737	256,290	284,011	250,261	151,680	65,321	58,811	52,702
net assets	1,140,662	898,431	846,317	859,322	746,414	1,104,830	890,887	690,178	436,867	161,135	146,486	74,077
total shareholders funds	1,140,662	898,431	846,317	859,322	746,414	1,104,830	890,887	690,178	436,867	161,135	146,486	74,077

	Jan 2024	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012
Operating Activities
Operating Profit	310,906	59,888	-13,439	139,204	-294,981	260,643	1,023,278	-713,486	396,818	309,915	5,699	98,949	84,537
Depreciation	74,837	75,659	165,329	153,124	169,466	112,577	108,345	0	107,156	69,223	48,744	35,047	10,799
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-80,744	-12,224	0	-26,485	0	-49,618	-194,464	0	-79,408	-65,102	-1,335	-19,822	-10,561
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	117,040	-36,532	36,827	47,968	-690,469	211,547	763,334	-504,787	143,065	260,514	12,796	12,287	76,125
Creditors	-34,054	38,313	0	-150	-256,140	256,140	150	-250,261	113,581	99,941	36,739	0	0
Accruals and Deferred Income	75,125	-37,319	-36,513	-19,915	96,991	-283,861	283,861	0	0	0	-43,342	9,200	34,142
Deferred Taxes & Provisions	39,773	18,437	6,817	-11,453	96,596	0	0	0	0	0	0	0	0
Cash flow from operations	268,803	179,286	85,367	186,357	502,401	84,334	457,836	-458,960	395,082	153,463	33,709	111,087	42,792
Investing Activities
capital expenditure	-94,480	-164,702	-197,950	-104,098	-340,133	-125,273	-433,380	321,470	-218,804	-174,510	-56,943	-98,985	-43,197
Change in Investments	0	0	0	0	0	0	0	-41,492	41,492	0	0	0	0
cash flow from investments	-94,480	-164,702	-197,950	-104,098	-340,133	-125,273	-433,380	362,962	-260,296	-174,510	-56,943	-98,985	-43,197
Financing Activities
Bank loans	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	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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	-15,000	-13,582	13,113	-3,091	18,560
share issue	0	0	0	0	-64,169	2,412	61,857	23,217	-64,323	30,825	10,181	0	100
interest	12,068	4,451	434	189	734	506	216	91	224	94	103	12	-1
cash flow from financing	12,068	4,451	434	189	-63,435	2,918	62,073	23,308	-79,099	17,337	23,397	-3,079	18,659
cash and cash equivalents
cash	186,392	19,034	-112,149	82,448	98,833	-38,021	86,529	-72,690	55,687	-3,710	164	2,293	18,256
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	186,392	19,034	-112,149	82,448	98,833	-38,021	86,529	-72,690	55,687	-3,710	164	2,293	18,256

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for hs scaffolding limited. Get real-time insights into hs scaffolding 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 hs scaffolding limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in LU1 area or any other competitors across 12 key performance metrics.

HS SCAFFOLDING LIMITED group structure

Hs Scaffolding Limited has no subsidiary companies.

Ultimate parent company

HS SCAFFOLDING LIMITED

07474799

HS SCAFFOLDING LIMITED Shareholders

mr karl yarham

100%

Hs Scaffolding Limited currently has 1 director, Mr Karl Yarham serving since Dec 2010.

officer	country	age	start	end	role
Mr Karl Yarham	England	40 years	Dec 2010	-	Director

P&L

January 2024

turnover

1.3m

+23%

operating profit

310.9k

gross margin

36.5%

+0.58%

turnover

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

Balance Sheet

January 2024

net assets

1.1m

+0.27%

total assets

1.4m

+0.31%

cash

323.1k

+1.36%

net assets

Total assets minus all liabilities

Similar Companies

mact scaffolding (london) ltd

coventry scaffolding co(london)limited

alp group limited

3.5

all safe scaffolding limited

main group services limited

company number

07474799

Type

Private limited with Share Capital

industry

43991 - Scaffold erection

incorporation date

December 2010

ultimate parent company

None

previous names

N/A

address

16 kestrel grove, caddington, luton, LU1 4FT

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 hs scaffolding limited.

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 HS SCAFFOLDING LIMITED. This can take several minutes, an email will notify you when this has completed.

hs scaffolding limited Company Information

hs scaffolding limited Estimated Valuation

hs scaffolding limited Estimated Valuation

hs scaffolding limited Estimated Valuation

Hs Scaffolding Limited Overview

Hs Scaffolding Limited Health Check

HS SCAFFOLDING LIMITED financials

hs scaffolding limited Credit Report and Business Information

Hs Scaffolding Limited Competitor Analysis

hs scaffolding limited Ownership

hs scaffolding limited directors

hs scaffolding limited company details

hs scaffolding limited Charges & Mortgages

hs scaffolding limited Capital Raised & Share Issues BETA

hs scaffolding limited Companies House Filings - See Documents