hempire limited
hempire limited Company Information
Company Number
09319869
Next Accounts
Jun 2025
Shareholders
karl spratt
paul kirkham
View AllGroup Structure
View All
Industry
Other human health activities
Registered Address
ground floor, unit c,, concentric, birchwood park, warrington, WA3 6WX
Website
www.hempirecbduk.comhempire limited Estimated Valuation
Pomanda estimates the enterprise value of HEMPIRE LIMITED at £59.9k based on a Turnover of £137.8k and 0.43x industry multiple (adjusted for size and gross margin).
hempire limited Estimated Valuation
Pomanda estimates the enterprise value of HEMPIRE LIMITED at £0 based on an EBITDA of £-8.6k and a 3.31x industry multiple (adjusted for size and gross margin).
hempire limited Estimated Valuation
Pomanda estimates the enterprise value of HEMPIRE LIMITED at £1.2m based on Net Assets of £468.8k and 2.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hempire Limited Overview
Hempire Limited is a live company located in warrington, WA3 6WX with a Companies House number of 09319869. It operates in the other human health activities sector, SIC Code 86900. Founded in November 2014, it's largest shareholder is karl spratt with a 67.9% stake. Hempire Limited is a established, micro sized company, Pomanda has estimated its turnover at £137.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hempire Limited Health Check
Pomanda's financial health check has awarded Hempire Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £137.8k, make it smaller than the average company (£669.9k)
- Hempire Limited
£669.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -58%, show it is growing at a slower rate (5.9%)
- Hempire Limited
5.9% - Industry AVG
Production
with a gross margin of 21.8%, this company has a higher cost of product (38.2%)
- Hempire Limited
38.2% - Industry AVG
Profitability
an operating margin of -6.2% make it less profitable than the average company (5.6%)
- Hempire Limited
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (17)
2 - Hempire Limited
17 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
- Hempire Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £68.9k, this is more efficient (£48k)
- Hempire Limited
£48k - Industry AVG
Debtor Days
it gets paid by customers after 107 days, this is later than average (23 days)
- Hempire Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (18 days)
- Hempire Limited
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Hempire Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hempire Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.5%, this is a lower level of debt than the average (26.5%)
3.5% - Hempire Limited
26.5% - Industry AVG
HEMPIRE LIMITED financials
Hempire Limited's latest turnover from September 2023 is estimated at £137.8 thousand and the company has net assets of £468.8 thousand. According to their latest financial statements, Hempire Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 2 | 2 | 2 | 1 | 1 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 445,201 | 181,220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 445,201 | 181,220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 40,566 | 311,416 | 286 | 533,944 | 533,844 | 405,100 | 100 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 40,566 | 311,416 | 286 | 533,944 | 533,844 | 405,100 | 100 | 0 | 0 |
| total assets | 485,767 | 492,636 | 286 | 533,944 | 533,844 | 405,100 | 100 | 0 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 15,196 | 15,274 | 250 | 533,744 | 533,744 | 405,000 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 15,196 | 15,274 | 250 | 533,744 | 533,744 | 405,000 | 0 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 16,996 | 15,274 | 250 | 533,744 | 533,744 | 405,000 | 0 | 0 | 0 |
| net assets | 468,771 | 477,362 | 36 | 200 | 100 | 100 | 100 | 0 | 0 |
| total shareholders funds | 468,771 | 477,362 | 36 | 200 | 100 | 100 | 100 | 0 | 0 |
| Sep 2023 | Sep 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -270,850 | 311,130 | -533,658 | 100 | 128,744 | 405,000 | 100 | 0 | 0 |
| Creditors | -78 | 15,024 | -533,494 | 0 | 128,744 | 405,000 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hempire limited Credit Report and Business Information
Hempire Limited Competitor Analysis
Perform a competitor analysis for hempire limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in WA3 area or any other competitors across 12 key performance metrics.
hempire limited Ownership
HEMPIRE LIMITED group structure
Hempire Limited has no subsidiary companies.
Ultimate parent company
HEMPIRE LIMITED
09319869
hempire limited directors
Hempire Limited currently has 5 directors. The longest serving directors include Mr Karl Spratt (Nov 2014) and Mr Stephen Grady (Jun 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Karl Spratt | United Kingdom | 57 years | Nov 2014 | - | Director |
| Mr Stephen Grady | England | 56 years | Jun 2019 | - | Director |
| Mr Paul Kirkham | England | 62 years | Jun 2019 | - | Director |
| Mr Charles Calvert | England | 46 years | Jun 2022 | - | Director |
| Mr Charles Calvert | England | 46 years | Jun 2022 | - | Director |
P&L
September 2023turnover
137.8k
-80%
operating profit
-8.6k
0%
gross margin
21.8%
+0.9%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
468.8k
-0.02%
total assets
485.8k
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
hempire limited company details
company number
09319869
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
November 2014
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
ground floor, unit c,, concentric, birchwood park, warrington, WA3 6WX
Bank
-
Legal Advisor
-
hempire limited 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 hempire limited.
hempire 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 HEMPIRE LIMITED. This can take several minutes, an email will notify you when this has completed.
hempire limited Companies House Filings - See Documents
| date | description | view/download |
|---|
