P R G Hornor Limited

POWER SEARCH PRICING

SOLUTIONS

p r g hornor limited Company Information

Live

EstablishedMicroRapid

Company Number

08820514

Next Accounts

Dec 2025

Industry

Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

Directors

Peter Hornor

Shareholders

peter robert gleane hornor

frances hornor

Group Structure

View All

Contact

Registered Address

porch house the street, brooke, norwich, NR15 1JT

Website

p r g hornor limited Estimated Valuation

£707.4k

Pomanda estimates the enterprise value of P R G HORNOR LIMITED at £707.4k based on Net Assets of £538.3k and 1.31x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

P R G Hornor Limited is a live company located in norwich, NR15 1JT with a Companies House number of 08820514. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in December 2013, it's largest shareholder is peter robert gleane hornor with a 51% stake. P R G Hornor Limited is a established, micro sized company, Pomanda has estimated its turnover at £384.7k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded P R G Hornor Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

4 Strong

3 Regular

2 Weak

Size

annual sales of £384.7k, make it smaller than the average company (£19.3m)

Growth

3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (11.7%)

EXPORT

P R G Hornor Limited's latest turnover from March 2024 is estimated at £384.7 thousand and the company has net assets of £538.3 thousand. According to their latest financial statements, P R G Hornor Limited has 2 employees and maintains cash reserves of £102.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014
Turnover	384,652	359,484	163,056	144,734	148,998	150,377	151,709	146,576	0	1,992,863	1,926,828
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	251,190	233,019	106,193	96,368	98,198	100,075	101,199	96,934	0	1,353,711	1,311,445
Gross Profit	133,462	126,465	56,863	48,365	50,800	50,302	50,511	49,642	0	639,152	615,383
Admin Expenses	28,088	38,383	-76,614	-126,930	47,271	27,382	41,702	31,571	-18,828	567,325	594,234
Operating Profit	105,374	88,082	133,477	175,295	3,529	22,920	8,809	18,071	18,828	71,827	21,149
Interest Payable	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,642	4,011	686	17	4	68	34	1	3	2	0
Pre-Tax Profit	109,016	92,094	134,163	175,312	3,533	22,988	8,843	18,073	18,831	71,829	21,149
Tax	-27,254	-17,498	-25,491	-33,309	-671	-4,368	-1,680	-3,614	-3,766	-15,084	-4,864
Profit After Tax	81,762	74,596	108,672	142,003	2,862	18,620	7,163	14,458	15,065	56,745	16,285
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	81,762	74,596	108,672	142,003	2,862	18,620	7,163	14,458	15,065	56,745	16,285
Employee Costs	89,054	83,294	39,083	37,349	36,798	35,998	34,286	32,950	0	458,472	422,511
Number Of Employees	2	2	1	1	1	1	1	1	0	14	13
EBITDA*	105,374	88,082	133,477	178,696	6,054	46,678	38,984	49,231	50,601	106,207	28,733

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014
Tangible Assets	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	12,687	21,691	27,912	7,678	6,696	5,364	29,516	55,620	88,466	130,018	144,105
Investments & Other	131,114	123,099	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	143,801	144,790	27,912	7,678	6,696	5,364	29,516	55,620	88,466	130,018	144,105
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	0	0	0	0	0	0	273,772	244,007
Group Debtors	268,337	226,946	194,438	228,229	144,960	144,105	125,799	159,065	0	0	0
Misc Debtors	77,609	82,217	46,237	81,827	66,785	109,150	129,776	111,481	289,573	0	0
Cash	102,559	36,185	152,584	30,295	3,849	5,109	13,003	718	400	728	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	448,505	345,348	393,259	340,351	215,594	258,364	268,578	271,264	289,973	274,500	244,007
total assets	592,306	490,138	421,171	348,029	222,290	263,728	298,094	326,884	378,439	404,518	388,112
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	0	0	0	0	0	331,487	371,826
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	53,456	33,569	39,297	74,827	91,091	135,391	188,377	224,330	290,343	0	0
total current liabilities	53,456	33,569	39,297	74,827	91,091	135,391	188,377	224,330	290,343	331,487	371,826
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0
provisions	519	0	0	0	0	0	0	0	0	0	0
total long term liabilities	519	0	0	0	0	0	0	0	0	0	0
total liabilities	53,975	33,569	39,297	74,827	91,091	135,391	188,377	224,330	290,343	331,487	371,826
net assets	538,331	456,569	381,874	273,202	131,199	128,337	109,717	102,554	88,096	73,031	16,286
total shareholders funds	538,331	456,569	381,874	273,202	131,199	128,337	109,717	102,554	88,096	73,031	16,286

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014
Operating Activities
Operating Profit	105,374	88,082	133,477	175,295	3,529	22,920	8,809	18,071	18,828	71,827	21,149
Depreciation	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	3,401	2,525	23,758	30,175	31,160	31,773	34,380	7,584
Tax	-27,254	-17,498	-25,491	-33,309	-671	-4,368	-1,680	-3,614	-3,766	-15,084	-4,864
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	36,783	68,488	-69,381	98,311	-41,510	-2,320	-14,971	-19,027	15,801	29,765	244,007
Creditors	0	0	0	0	0	0	0	0	-331,487	-40,339	371,826
Accruals and Deferred Income	19,887	-5,728	-35,530	-16,264	-44,300	-52,986	-35,953	-66,013	290,343	0	0
Deferred Taxes & Provisions	519	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	61,743	-3,632	141,837	30,812	2,593	-8,356	16,322	-1,369	-10,110	21,019	151,688
Investing Activities
capital expenditure	9,004	6,221	-20,234	-4,383	-3,857	394	-4,071	1,686	9,779	-20,293	-151,689
Change in Investments	8,015	123,099	0	0	0	0	0	0	0	0	0
cash flow from investments	989	-116,878	-20,234	-4,383	-3,857	394	-4,071	1,686	9,779	-20,293	-151,689
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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
share issue	0	99	0	0	0	0	0	0	0	0	1
interest	3,642	4,011	686	17	4	68	34	1	3	2	0
cash flow from financing	3,642	4,110	686	17	4	68	34	1	3	2	1
cash and cash equivalents
cash	66,374	-116,399	122,289	26,446	-1,260	-7,894	12,285	318	-328	728	0
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	66,374	-116,399	122,289	26,446	-1,260	-7,894	12,285	318	-328	728	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for p r g hornor limited. Get real-time insights into p r g hornor 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 p r g hornor limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in NR15 area or any other competitors across 12 key performance metrics.

P R G HORNOR LIMITED group structure

P R G Hornor Limited has no subsidiary companies.

Ultimate parent company

P R G HORNOR LIMITED

08820514

P R G HORNOR LIMITED Shareholders

peter robert gleane hornor	51%
frances hornor	49%

P R G Hornor Limited currently has 1 director, Mr Peter Hornor serving since Dec 2013.

officer	country	age	start	end	role
Mr Peter Hornor	United Kingdom	64 years	Dec 2013	-	Director

P&L

March 2024

turnover

384.7k

+7%

operating profit

105.4k

gross margin

34.7%

-1.37%

turnover

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

Balance Sheet

March 2024

net assets

538.3k

+0.18%

total assets

592.3k

+0.21%

cash

102.6k

+1.83%

net assets

Total assets minus all liabilities

Similar Companies

svf member (uk) limited

different group limited

birk holdings limited

2.5

electric blue limited

hush homes ltd

company number

08820514

Type

Private limited with Share Capital

industry

64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

incorporation date

December 2013

ultimate parent company

None

previous names

f m hornor limited (January 2014)

address

porch house the street, brooke, norwich, NR15 1JT

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 p r g hornor 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 P R G HORNOR LIMITED. This can take several minutes, an email will notify you when this has completed.

p r g hornor limited Company Information

p r g hornor limited Estimated Valuation

p r g hornor limited Estimated Valuation

p r g hornor limited Estimated Valuation

P R G Hornor Limited Overview

P R G Hornor Limited Health Check

P R G HORNOR LIMITED financials

p r g hornor limited Credit Report and Business Information

P R G Hornor Limited Competitor Analysis

p r g hornor limited Ownership

p r g hornor limited directors

p r g hornor limited company details

p r g hornor limited Charges & Mortgages

p r g hornor limited Capital Raised & Share Issues BETA

p r g hornor limited Companies House Filings - See Documents