pump green cottage, thetford road, thetford, suffolk, IP24 2QX
Website
-
harriet shaw limitedEstimated Valuation
£13.6k
Pomanda estimates the enterprise value of HARRIET SHAW LIMITED at £13.6k based on a Turnover of £25.3k and 0.54x industry multiple (adjusted for size and gross margin).
harriet shaw limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HARRIET SHAW LIMITED at £0 based on an EBITDA of £-3k and a 3.17x industry multiple (adjusted for size and gross margin).
harriet shaw limitedEstimated Valuation
£8.6k
Pomanda estimates the enterprise value of HARRIET SHAW LIMITED at £8.6k based on Net Assets of £2.5k and 3.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harriet Shaw LimitedOverview
Harriet Shaw Limited is a dissolved company that was located in thetford, IP24 2QX with a Companies House number of 09474269. It operated in the financial management sector, SIC Code 70221. Founded in March 2015, it's largest shareholder was
harriet samantha shaw
with a 100% stake. The last turnover for Harriet Shaw Limited was estimated at £25.3k.
Pomanda's financial health check has awarded Harriet Shaw Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £25.3k, make it smaller than the average company (£526k)
£25.3k - Harriet Shaw Limited
£526k - Industry AVG
Growth
3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (3.8%)
-30% - Harriet Shaw Limited
3.8% - Industry AVG
Production
with a gross margin of 33.3%, this company has a higher cost of product (87.7%)
33.3% - Harriet Shaw Limited
87.7% - Industry AVG
Profitability
an operating margin of -11.9% make it less profitable than the average company (10.7%)
-11.9% - Harriet Shaw Limited
10.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Harriet Shaw Limited
4 - Industry AVG
Pay Structure
on an average salary of £41k, the company has an equivalent pay structure (£41k)
£41k - Harriet Shaw Limited
£41k - Industry AVG
Efficiency
resulting in sales per employee of £25.3k, this is less efficient (£116.4k)
£25.3k - Harriet Shaw Limited
£116.4k - Industry AVG
Debtor Days
it gets paid by customers after 43 days, this is earlier than average (85 days)
43 days - Harriet Shaw Limited
85 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Harriet Shaw Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Harriet Shaw Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Harriet Shaw Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 15.9%, this is a lower level of debt than the average (52.4%)
15.9% - Harriet Shaw Limited
52.4% - Industry AVG
HARRIET SHAW LIMITED financials
EXPORT
Harriet Shaw Limited's latest turnover from July 2021 is estimated at £25.3 thousand and the company has net assets of £2.5 thousand. According to their latest financial statements, Harriet Shaw Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Turnover
25,325
31,161
34,677
74,628
84,609
1,806
Other Income Or Grants
Cost Of Sales
16,905
21,379
24,751
46,715
56,365
1,152
Gross Profit
8,420
9,782
9,925
27,913
28,243
654
Admin Expenses
11,438
12,731
25,227
21,775
5,143
567
Operating Profit
-3,018
-2,949
-15,302
6,138
23,100
87
Interest Payable
Interest Receivable
22
44
Pre-Tax Profit
-3,018
-2,949
-15,302
6,138
23,122
131
Tax
-1,166
-4,393
-26
Profit After Tax
-3,018
-2,949
-15,302
4,972
18,729
105
Dividends Paid
Retained Profit
-3,018
-2,949
-15,302
4,972
18,729
105
Employee Costs
40,982
42,286
48,576
52,813
50,748
49,462
Number Of Employees
1
1
1
1
1
1
EBITDA*
-3,018
-2,949
-15,302
6,138
23,100
87
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
3,016
6,030
8,971
37,255
44,718
336
Group Debtors
Misc Debtors
Cash
17,697
misc current assets
1
5
5
total current assets
3,017
6,035
8,976
37,255
44,718
18,033
total assets
3,017
6,035
8,976
37,255
44,718
18,033
Bank overdraft
Bank loan
Trade Creditors
13,449
25,107
17,927
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
13,449
25,107
17,927
loans
hp & lease commitments
Accruals and Deferred Income
480
480
472
777
other liabilities
provisions
total long term liabilities
480
480
472
777
total liabilities
480
480
472
13,449
25,884
17,927
net assets
2,537
5,555
8,504
23,806
18,834
106
total shareholders funds
2,537
5,555
8,504
23,806
18,834
106
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Operating Activities
Operating Profit
-3,018
-2,949
-15,302
6,138
23,100
87
Depreciation
Amortisation
Tax
-1,166
-4,393
-26
Stock
Debtors
-3,014
-2,941
-28,284
-7,463
44,382
336
Creditors
-13,449
-11,658
7,180
17,927
Accruals and Deferred Income
8
472
-777
777
Deferred Taxes & Provisions
Cash flow from operations
-4
5
-17,718
17,652
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
22
44
cash flow from financing
21
45
cash and cash equivalents
cash
-17,697
17,697
overdraft
change in cash
-17,697
17,697
harriet shaw 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 harriet shaw limited. Get real-time insights into harriet shaw limited's credit score, group structure and payment trends.
Perform a competitor analysis for harriet shaw limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in IP24 area or any other competitors across 12 key performance metrics.
harriet shaw limited Ownership
HARRIET SHAW LIMITED group structure
Harriet Shaw Limited has no subsidiary companies.
Ultimate parent company
HARRIET SHAW LIMITED
09474269
HARRIET SHAW LIMITED Shareholders
The sole shareholder of Harriet Shaw Limited is Harriet Samantha Shaw.
harriet samantha shaw
100%
harriet shaw limited directors
Harriet Shaw Limited currently has 1 director, Miss Harriet Shaw serving since Mar 2015.
pump green cottage, thetford road, thetford, suffolk, IP24 2QX
Bank
-
Legal Advisor
-
harriet shaw 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 harriet shaw limited.
harriet shaw 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 HARRIET SHAW LIMITED. This can take several minutes, an email will notify you when this has completed.
harriet shaw limitedCompanies House Filings - See Documents
