Pomanda estimates the enterprise value of WITH HONOUR CONSULTING LTD at £12.5k based on a Turnover of £38.7k and 0.32x industry multiple (adjusted for size and gross margin).
with honour consulting ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of WITH HONOUR CONSULTING LTD at £0 based on an EBITDA of £-33 and a 2.76x industry multiple (adjusted for size and gross margin).
with honour consulting ltdEstimated Valuation
£15
Pomanda estimates the enterprise value of WITH HONOUR CONSULTING LTD at £15 based on Net Assets of £6 and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
With Honour Consulting LtdOverview
With Honour Consulting Ltd is a live company located in hampshire, SO23 7DY with a Companies House number of 08589217. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in June 2013, it's largest shareholder is
william marcus james
with a 50% stake. With Honour Consulting Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£38.7k with
low
growth in recent years.
Pomanda's financial health check has awarded With Honour Consulting Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 9 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
9 Weak
Size
annual sales of £38.7k, make it smaller than the average company (£562.7k)
£38.7k - With Honour Consulting Ltd
£562.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (11.4%)
2% - With Honour Consulting Ltd
11.4% - Industry AVG
Production
with a gross margin of 25%, this company has a higher cost of product (59.1%)
25% - With Honour Consulting Ltd
59.1% - Industry AVG
Profitability
an operating margin of -0.4% make it less profitable than the average company (7.9%)
-0.4% - With Honour Consulting Ltd
7.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - With Honour Consulting Ltd
5 - Industry AVG
Pay Structure
on an average salary of £52.3k, the company has an equivalent pay structure (£52.3k)
£52.3k - With Honour Consulting Ltd
£52.3k - Industry AVG
Efficiency
resulting in sales per employee of £19.4k, this is less efficient (£121.9k)
£19.4k - With Honour Consulting Ltd
£121.9k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (60 days)
2 days - With Honour Consulting Ltd
60 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (25 days)
0 days - With Honour Consulting Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - With Honour Consulting Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (26 weeks)
0 weeks - With Honour Consulting Ltd
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (55.1%)
100% - With Honour Consulting Ltd
55.1% - Industry AVG
WITH HONOUR CONSULTING LTD financials
EXPORT
With Honour Consulting Ltd's latest turnover from June 2024 is estimated at £38.7 thousand and the company has net assets of £6. According to their latest financial statements, With Honour Consulting Ltd has 2 employees and maintains cash reserves of £10 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Turnover
38,734
57,641
66,865
36,069
38,778
137,592
47,681
140,169
2,712
4,639
4,557
Other Income Or Grants
Cost Of Sales
29,036
42,300
49,343
26,694
28,797
99,759
33,565
95,776
1,930
3,303
3,178
Gross Profit
9,698
15,340
17,523
9,375
9,981
37,833
14,116
44,393
782
1,336
1,380
Admin Expenses
9,866
15,289
17,456
9,349
4,149
38,855
15,428
45,896
-5,598
-379
8,776
Operating Profit
-168
51
67
26
5,832
-1,022
-1,312
-1,503
6,380
1,715
-7,396
Interest Payable
Interest Receivable
32
30
1
20
9
1
3
3
2
Pre-Tax Profit
-136
81
67
26
5,833
-1,002
-1,303
-1,502
6,383
1,718
-7,394
Tax
-20
-13
-5
-1,108
-1,276
-343
Profit After Tax
-136
61
54
21
4,725
-1,002
-1,303
-1,502
5,106
1,374
-7,394
Dividends Paid
Retained Profit
-136
61
54
21
4,725
-1,002
-1,303
-1,502
5,106
1,374
-7,394
Employee Costs
104,614
97,268
95,456
91,876
84,101
100,006
100,750
96,080
51,333
50,511
51,987
Number Of Employees
2
2
2
2
2
2
2
2
1
1
1
EBITDA*
-33
51
67
26
5,832
-584
273
468
8,209
3,330
-6,709
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Tangible Assets
106
241
376
438
2,281
4,252
5,115
2,167
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
106
241
376
438
2,281
4,252
5,115
2,167
Stock & work in progress
500
500
500
Trade Debtors
252
7,142
22,116
1,655
2,334
200
2
2
2
Group Debtors
Misc Debtors
21,114
14,941
1,556
Cash
10
1,217
1,704
3,690
82
938
78
959
misc current assets
total current assets
21,376
23,300
22,116
3,211
2,334
1,704
3,890
82
1,440
580
1,461
total assets
21,482
23,541
22,492
3,211
2,334
1,704
4,328
2,363
5,692
5,695
3,628
Bank overdraft
Bank loan
Trade Creditors
4
13,055
1,111
352
6,604
11,713
11,020
Group/Directors Accounts
5,027
6,805
4,098
other short term finances
hp & lease commitments
other current liabilities
21,472
23,399
756
756
1,396
1,240
679
total current liabilities
21,476
23,399
13,055
1,867
1,108
6,423
8,045
4,777
6,604
11,713
11,020
loans
hp & lease commitments
Accruals and Deferred Income
756
other liabilities
provisions
8,602
1,319
1,222
total long term liabilities
9,358
1,319
1,222
total liabilities
21,476
23,399
22,413
3,186
2,330
6,423
8,045
4,777
6,604
11,713
11,020
net assets
6
142
79
25
4
-4,719
-3,717
-2,414
-912
-6,018
-7,392
total shareholders funds
6
142
79
25
4
-4,719
-3,717
-2,414
-912
-6,018
-7,392
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Operating Activities
Operating Profit
-168
51
67
26
5,832
-1,022
-1,312
-1,503
6,380
1,715
-7,396
Depreciation
135
438
1,585
1,971
1,829
1,615
687
Amortisation
Tax
-20
-13
-5
-1,108
-1,276
-343
Stock
-500
500
Debtors
-717
-33
18,905
877
2,334
-200
200
-2
2
Creditors
4
-13,055
11,944
759
352
-6,604
-5,109
693
11,020
Accruals and Deferred Income
-1,927
22,643
-640
156
561
679
Deferred Taxes & Provisions
-8,602
7,283
97
1,222
Cash flow from operations
-1,239
1,050
376
3,324
-228
634
-4,955
1,824
3,680
3,809
Investing Activities
capital expenditure
135
-376
258
-966
-4,563
-2,854
Change in Investments
cash flow from investments
135
-376
258
-966
-4,563
-2,854
Financing Activities
Bank loans
Group/Directors Accounts
-5,027
-1,778
2,707
4,098
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
-2
2
interest
32
30
1
20
9
1
3
3
2
cash flow from financing
32
32
-5,028
-1,758
2,716
4,099
3
3
4
cash and cash equivalents
cash
-1,207
1,217
-1,704
-1,986
3,608
-856
860
-881
959
overdraft
change in cash
-1,207
1,217
-1,704
-1,986
3,608
-856
860
-881
959
with honour consulting ltd 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 with honour consulting ltd. Get real-time insights into with honour consulting ltd's credit score, group structure and payment trends.
Perform a competitor analysis for with honour consulting ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SO23 area or any other competitors across 12 key performance metrics.
with honour consulting ltd Ownership
WITH HONOUR CONSULTING LTD group structure
With Honour Consulting Ltd has no subsidiary companies.
Ultimate parent company
WITH HONOUR CONSULTING LTD
08589217
WITH HONOUR CONSULTING LTD Shareholders
The largest shareholders in With Honour Consulting Ltd include William Marcus James and Hannah Elizabeth James.
william marcus james
50%
hannah elizabeth james
50%
with honour consulting ltd directors
With Honour Consulting Ltd currently has 2 directors.
The longest serving directors include
Mr William James (Jun 2013) and
Mrs Hannah James (Jun 2013).
70229 - Management consultancy activities (other than financial management)
incorporation date
June 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Unaudited Abridged
last accounts submitted
June 2024
previous names
w & h james limited (June 2022)
accountant
-
auditor
-
address
59 hyde street, winchester, hampshire, SO23 7DY
Bank
-
Legal Advisor
-
with honour consulting ltd 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 with honour consulting ltd.
with honour consulting ltd 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 WITH HONOUR CONSULTING LTD. This can take several minutes, an email will notify you when this has completed.
with honour consulting ltdCompanies House Filings - See Documents
