Pomanda estimates the enterprise value of DR NICHOLAS HUDSON LIMITED at £55.1k based on a Turnover of £111.3k and 0.5x industry multiple (adjusted for size and gross margin).
dr nicholas hudson limitedEstimated Valuation
£45.7k
Pomanda estimates the enterprise value of DR NICHOLAS HUDSON LIMITED at £45.7k based on an EBITDA of £12k and a 3.82x industry multiple (adjusted for size and gross margin).
dr nicholas hudson limitedEstimated Valuation
£24.6k
Pomanda estimates the enterprise value of DR NICHOLAS HUDSON LIMITED at £24.6k based on Net Assets of £10.5k and 2.35x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Dr Nicholas Hudson LimitedOverview
Dr Nicholas Hudson Limited is a live company located in worcestershire, WR14 2HU with a Companies House number of 07770663. It operates in the other human health activities sector, SIC Code 86900. Founded in September 2011, it's largest shareholder is
mrs jennifer shelby passien-hudson
with a 50% stake. Dr Nicholas Hudson Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£111.3k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Dr Nicholas Hudson Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £111.3k, make it smaller than the average company (£660.2k)
£111.3k - Dr Nicholas Hudson Limited
£660.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 99%, show it is growing at a faster rate (5.9%)
99% - Dr Nicholas Hudson Limited
5.9% - Industry AVG
Production
with a gross margin of 38.3%, this company has a comparable cost of product (38.3%)
38.3% - Dr Nicholas Hudson Limited
38.3% - Industry AVG
Profitability
an operating margin of 9.5% make it more profitable than the average company (5.7%)
9.5% - Dr Nicholas Hudson Limited
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - Dr Nicholas Hudson Limited
17 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
£25.9k - Dr Nicholas Hudson Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £111.3k, this is more efficient (£48.1k)
£111.3k - Dr Nicholas Hudson Limited
£48.1k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is later than average (23 days)
46 days - Dr Nicholas Hudson Limited
23 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Dr Nicholas Hudson Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Dr Nicholas Hudson Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 48 weeks, this is less cash available to meet short term requirements (111 weeks)
48 weeks - Dr Nicholas Hudson Limited
111 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 72.7%, this is a higher level of debt than the average (26.6%)
72.7% - Dr Nicholas Hudson Limited
26.6% - Industry AVG
DR NICHOLAS HUDSON LIMITED financials
EXPORT
Dr Nicholas Hudson Limited's latest turnover from September 2023 is estimated at £111.3 thousand and the company has net assets of £10.5 thousand. According to their latest financial statements, Dr Nicholas Hudson Limited has 1 employee and maintains cash reserves of £19.8 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
Turnover
111,258
219,586
218,609
14,089
16,999
42,153
78,571
172,914
325,040
244,104
681,519
136,077
Other Income Or Grants
Cost Of Sales
68,629
137,628
144,710
9,045
10,873
27,300
48,617
106,775
203,335
152,051
416,301
78,860
Gross Profit
42,628
81,958
73,899
5,044
6,126
14,854
29,954
66,138
121,705
92,053
265,217
57,217
Admin Expenses
32,059
65,397
86,619
-13,209
17,617
26,934
62,589
39,245
142,515
97,660
197,016
61,299
Operating Profit
10,569
16,561
-12,720
18,253
-11,491
-12,080
-32,635
26,893
-20,810
-5,607
68,201
-4,082
Interest Payable
878
842
348
Interest Receivable
879
194
7
6
42
96
74
79
150
134
39
7
Pre-Tax Profit
10,571
15,914
-13,060
18,259
-11,449
-11,984
-32,561
26,973
-20,660
-5,473
68,240
-4,075
Tax
-2,643
-3,024
-3,469
-5,394
-15,695
Profit After Tax
7,928
12,890
-13,060
14,790
-11,449
-11,984
-32,561
21,578
-20,660
-5,473
52,545
-4,075
Dividends Paid
Retained Profit
7,928
12,890
-13,060
14,790
-11,449
-11,984
-32,561
21,578
-20,660
-5,473
52,545
-4,075
Employee Costs
25,861
122,012
140,716
22,957
22,569
43,278
42,797
102,147
190,895
150,477
385,323
84,295
Number Of Employees
1
5
6
1
1
2
2
5
9
7
18
4
EBITDA*
11,974
16,944
-12,720
18,935
-11,012
-11,541
-32,325
27,306
-20,259
-5,257
68,668
-3,982
* 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
Tangible Assets
4,215
1,151
1,534
2,045
1,437
1,616
930
1,240
1,653
1,051
1,401
299
Intangible Assets
Investments & Other
2
Debtors (Due After 1 year)
Total Fixed Assets
4,215
1,151
1,534
2,045
1,437
1,618
930
1,240
1,653
1,051
1,401
299
Stock & work in progress
Trade Debtors
14,305
14,066
12,369
800
1,045
2,814
8,149
16,081
22,274
15,294
48,965
6,082
Group Debtors
Misc Debtors
11
11
11
11
11
11
11
11
Cash
19,838
13,666
3,555
11,028
990
10,332
15,237
44,035
19,255
40,860
12,640
2,955
misc current assets
total current assets
34,154
27,743
15,935
11,839
2,046
13,157
23,397
60,127
41,529
56,154
61,605
9,037
total assets
38,369
28,894
17,469
13,884
3,483
14,775
24,327
61,367
43,182
57,205
63,006
9,336
Bank overdraft
2,657
2,400
Bank loan
Trade Creditors
374
762
20,843
14,206
14,534
13,409
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
21,294
17,348
16,416
11,171
15,560
15,403
12,597
16,688
total current liabilities
21,294
20,005
18,816
11,171
15,560
15,403
12,971
17,450
20,843
14,206
14,534
13,409
loans
6,604
6,346
9,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
6,604
6,346
9,000
total liabilities
27,898
26,351
27,816
11,171
15,560
15,403
12,971
17,450
20,843
14,206
14,534
13,409
net assets
10,471
2,543
-10,347
2,713
-12,077
-628
11,356
43,917
22,339
42,999
48,472
-4,073
total shareholders funds
10,471
2,543
-10,347
2,713
-12,077
-628
11,356
43,917
22,339
42,999
48,472
-4,073
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Operating Activities
Operating Profit
10,569
16,561
-12,720
18,253
-11,491
-12,080
-32,635
26,893
-20,810
-5,607
68,201
-4,082
Depreciation
1,405
383
682
479
539
310
413
551
350
467
100
Amortisation
Tax
-2,643
-3,024
-3,469
-5,394
-15,695
Stock
Debtors
239
1,697
11,569
-245
-1,769
-5,335
-7,932
-6,182
6,980
-33,671
42,883
6,082
Creditors
-374
-388
-20,081
6,637
-328
1,125
13,409
Accruals and Deferred Income
3,946
932
5,245
-4,389
157
2,806
-4,091
16,688
Deferred Taxes & Provisions
Cash flow from operations
13,038
13,155
-19,044
11,322
-9,086
-3,774
-28,872
24,701
-20,602
28,086
11,215
3,345
Investing Activities
capital expenditure
-4,469
511
-1,290
-300
-1,225
-1,153
-1,569
-399
Change in Investments
-2
2
cash flow from investments
-4,469
511
-1,290
-298
-1,227
-1,153
-1,569
-399
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
258
-2,654
9,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
1
-648
-341
6
42
96
74
79
150
134
39
7
cash flow from financing
259
-3,302
8,659
6
42
96
74
79
150
134
39
9
cash and cash equivalents
cash
6,172
10,111
-7,473
10,038
-9,342
-4,905
-28,798
24,780
-21,605
28,220
9,685
2,955
overdraft
-2,657
257
2,400
change in cash
8,829
9,854
-9,873
10,038
-9,342
-4,905
-28,798
24,780
-21,605
28,220
9,685
2,955
dr nicholas hudson 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 dr nicholas hudson limited. Get real-time insights into dr nicholas hudson limited's credit score, group structure and payment trends.
Perform a competitor analysis for dr nicholas hudson limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in WR14 area or any other competitors across 12 key performance metrics.
dr nicholas hudson limited Ownership
DR NICHOLAS HUDSON LIMITED group structure
Dr Nicholas Hudson Limited has no subsidiary companies.
Ultimate parent company
DR NICHOLAS HUDSON LIMITED
07770663
DR NICHOLAS HUDSON LIMITED Shareholders
The largest shareholders in Dr Nicholas Hudson Limited include Mrs Jennifer Shelby Passien-Hudson and Dr Nicholas Hudson.
mrs jennifer shelby passien-hudson
50%
dr nicholas hudson
50%
dr nicholas hudson limited directors
Dr Nicholas Hudson Limited currently has 2 directors.
The longest serving directors include
Dr Nicholas Hudson (Sep 2011) and
Mrs Jennifer Passien-Hudson (Sep 2011).
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 dr nicholas hudson limited.
dr nicholas hudson limited Capital Raised & Share Issues BETA
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 DR NICHOLAS HUDSON LIMITED. This can take several minutes, an email will notify you when this has completed.
dr nicholas hudson limitedCompanies House Filings - See Documents
