harson london limited
harson london limited Company Information
Group Structure
View All
Industry
Real estate agencies
Registered Address
291a northborough road, london, SW16 4TR
Website
www.harsoninvestments.co.ukharson london limited Estimated Valuation
Pomanda estimates the enterprise value of HARSON LONDON LIMITED at £877.6k based on a Turnover of £432k and 2.03x industry multiple (adjusted for size and gross margin).
harson london limited Estimated Valuation
Pomanda estimates the enterprise value of HARSON LONDON LIMITED at £4.2m based on an EBITDA of £652.9k and a 6.47x industry multiple (adjusted for size and gross margin).
harson london limited Estimated Valuation
Pomanda estimates the enterprise value of HARSON LONDON LIMITED at £731.9k based on Net Assets of £363k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harson London Limited Overview
Harson London Limited is a live company located in london, SW16 4TR with a Companies House number of 10400307. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 2016, it's largest shareholder is yasin haroon with a 100% stake. Harson London Limited is a young, micro sized company, Pomanda has estimated its turnover at £432k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Harson London Limited Health Check
Pomanda's financial health check has awarded Harson London Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
4 Weak
Size
annual sales of £432k, make it smaller than the average company (£893k)
- Harson London Limited
£893k - Industry AVG
Growth
3 year (CAGR) sales growth of -55%, show it is growing at a slower rate (5.2%)
- Harson London Limited
5.2% - Industry AVG
Production
with a gross margin of 85.8%, this company has a comparable cost of product (85.8%)
- Harson London Limited
85.8% - Industry AVG
Profitability
an operating margin of 145.7% make it more profitable than the average company (6.6%)
- Harson London Limited
6.6% - Industry AVG
Employees
with 5 employees, this is below the industry average (17)
5 - Harson London Limited
17 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has an equivalent pay structure (£40.4k)
- Harson London Limited
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £86.4k, this is equally as efficient (£86.4k)
- Harson London Limited
£86.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Harson London Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Harson London Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Harson London Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 377 weeks, this is more cash available to meet short term requirements (39 weeks)
377 weeks - Harson London Limited
39 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.4%, this is a higher level of debt than the average (50.6%)
85.4% - Harson London Limited
50.6% - Industry AVG
HARSON LONDON LIMITED financials
Harson London Limited's latest turnover from December 2023 is estimated at £432 thousand and the company has net assets of £363 thousand. According to their latest financial statements, Harson London Limited has 5 employees and maintains cash reserves of £153.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| 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 | 5 | 5 | 5 | 3 | 3 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,122,411 | 566,686 | 568,947 | 455,781 | 457,503 | 467,279 | 254,091 |
| Intangible Assets | |||||||
| Investments & Other | |||||||
| Debtors (Due After 1 year) | |||||||
| Total Fixed Assets | 2,122,411 | 566,686 | 568,947 | 455,781 | 457,503 | 467,279 | 254,091 |
| Stock & work in progress | |||||||
| Trade Debtors | 2,350,625 | 2,075,184 | 978,019 | 169,995 | 359,181 | 15,836 | |
| Group Debtors | 150,000 | ||||||
| Misc Debtors | 61,581 | ||||||
| Cash | 153,786 | ||||||
| misc current assets | |||||||
| total current assets | 365,367 | 2,350,625 | 2,075,184 | 978,019 | 169,995 | 359,181 | 15,836 |
| total assets | 2,487,778 | 2,917,311 | 2,644,131 | 1,433,800 | 627,498 | 826,460 | 269,927 |
| Bank overdraft | |||||||
| Bank loan | |||||||
| Trade Creditors | 4,948 | 460,181 | 5,067 | 5,001 | 3,323 | 1,393 | |
| Group/Directors Accounts | |||||||
| other short term finances | |||||||
| hp & lease commitments | |||||||
| other current liabilities | 21,207 | ||||||
| total current liabilities | 21,207 | 4,948 | 460,181 | 5,067 | 5,001 | 3,323 | 1,393 |
| loans | 434,128 | ||||||
| hp & lease commitments | 74,432 | ||||||
| Accruals and Deferred Income | |||||||
| other liabilities | 1,594,986 | 3,006,208 | 2,230,537 | 1,471,274 | 656,380 | 846,257 | 256,000 |
| provisions | |||||||
| total long term liabilities | 2,103,546 | 3,006,208 | 2,230,537 | 1,471,274 | 656,380 | 846,257 | 256,000 |
| total liabilities | 2,124,753 | 3,011,156 | 2,690,718 | 1,476,341 | 661,381 | 849,580 | 257,393 |
| net assets | 363,025 | -93,845 | -46,587 | -42,541 | -33,883 | -23,120 | 12,534 |
| total shareholders funds | 363,025 | -93,845 | -46,587 | -42,541 | -33,883 | -23,120 | 12,534 |
| Dec 2023 | Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 23,369 | ||||||
| Amortisation | |||||||
| Tax | |||||||
| Stock | |||||||
| Debtors | -2,139,044 | 275,441 | 1,097,165 | 808,024 | -189,186 | 343,345 | 15,836 |
| Creditors | -4,948 | -455,233 | 455,114 | 66 | 1,678 | 1,930 | 1,393 |
| Accruals and Deferred Income | 21,207 | ||||||
| Deferred Taxes & Provisions | |||||||
| Cash flow from operations | |||||||
| 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 | 434,128 | ||||||
| Hire Purchase and Lease Commitments | 74,432 | ||||||
| other long term liabilities | -1,411,222 | 775,671 | 759,263 | 814,894 | -189,877 | 590,257 | 256,000 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 153,786 | ||||||
| overdraft | |||||||
| change in cash | 153,786 |
harson london limited Credit Report and Business Information
Harson London Limited Competitor Analysis
Perform a competitor analysis for harson london limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SW16 area or any other competitors across 12 key performance metrics.
harson london limited Ownership
HARSON LONDON LIMITED group structure
Harson London Limited has no subsidiary companies.
Ultimate parent company
HARSON LONDON LIMITED
10400307
harson london limited directors
Harson London Limited currently has 1 director, Mr Yasin Haroon serving since Sep 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Yasin Haroon | England | 43 years | Sep 2016 | - | Director |
P&L
December 2023turnover
432k
-96%
operating profit
629.5k
0%
gross margin
85.9%
-5.75%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
363k
-4.87%
total assets
2.5m
-0.15%
cash
153.8k
0%
net assets
Total assets minus all liabilities
harson london limited company details
company number
10400307
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
September 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
291a northborough road, london, SW16 4TR
Bank
-
Legal Advisor
-
harson london 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 harson london limited.
harson london 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 HARSON LONDON LIMITED. This can take several minutes, an email will notify you when this has completed.
harson london limited Companies House Filings - See Documents
| date | description | view/download |
|---|
