Pomanda estimates the enterprise value of HADDLETON & CO LIMITED at £924.5k based on a Turnover of £1.7m and 0.56x industry multiple (adjusted for size and gross margin).
haddleton & co limitedEstimated Valuation
£78
Pomanda estimates the enterprise value of HADDLETON & CO LIMITED at £78 based on an EBITDA of £22 and a 3.46x industry multiple (adjusted for size and gross margin).
haddleton & co limitedEstimated Valuation
£653.7k
Pomanda estimates the enterprise value of HADDLETON & CO LIMITED at £653.7k based on Net Assets of £323.5k and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Haddleton & Co LimitedOverview
Haddleton & Co Limited is a live company located in north yorkshire, HG1 2PW with a Companies House number of 10728134. It operates in the solicitors sector, SIC Code 69102. Founded in April 2017, it's largest shareholder is
james sidney haddleton
with a 50% stake. Haddleton & Co Limited is a young,
small sized company, Pomanda has estimated its turnover at
£1.7m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Haddleton & Co Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
5 Regular
3 Weak
Size
annual sales of £1.7m, make it smaller than the average company (£2.8m)
£1.7m - Haddleton & Co Limited
£2.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (8%)
13% - Haddleton & Co Limited
8% - Industry AVG
Production
with a gross margin of 52.7%, this company has a comparable cost of product (52.7%)
52.7% - Haddleton & Co Limited
52.7% - Industry AVG
Profitability
an operating margin of -0.4% make it less profitable than the average company (7.3%)
-0.4% - Haddleton & Co Limited
7.3% - Industry AVG
Employees
with 15 employees, this is below the industry average (24)
15 - Haddleton & Co Limited
24 - Industry AVG
Pay Structure
on an average salary of £46k, the company has an equivalent pay structure (£46k)
£46k - Haddleton & Co Limited
£46k - Industry AVG
Efficiency
resulting in sales per employee of £110.7k, this is equally as efficient (£115.6k)
£110.7k - Haddleton & Co Limited
£115.6k - Industry AVG
Debtor Days
it gets paid by customers after 65 days, this is near the average (56 days)
65 days - Haddleton & Co Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is slower than average (28 days)
31 days - Haddleton & Co Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Haddleton & Co Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 45 weeks, this is more cash available to meet short term requirements (22 weeks)
45 weeks - Haddleton & Co Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53.9%, this is a similar level of debt than the average (56.9%)
53.9% - Haddleton & Co Limited
56.9% - Industry AVG
HADDLETON & CO LIMITED financials
EXPORT
Haddleton & Co Limited's latest turnover from April 2024 is estimated at £1.7 million and the company has net assets of £323.5 thousand. According to their latest financial statements, Haddleton & Co Limited has 15 employees and maintains cash reserves of £304.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Turnover
1,660,669
1,306,789
1,334,822
1,140,360
1,065,319
469,740
230,972
Other Income Or Grants
Cost Of Sales
786,153
601,431
615,269
601,571
580,269
238,189
102,989
Gross Profit
874,516
705,358
719,553
538,790
485,049
231,552
127,983
Admin Expenses
880,326
758,449
573,585
239,944
478,256
251,144
112,599
Operating Profit
-5,810
-53,091
145,968
298,846
6,793
-19,592
15,384
Interest Payable
4,150
4,333
1,520
Interest Receivable
16,752
15,401
2,646
197
76
460
127
Pre-Tax Profit
6,792
-42,023
147,094
299,043
6,869
-19,132
15,511
Tax
-1,698
-27,948
-56,818
-1,305
-2,947
Profit After Tax
5,094
-42,023
119,146
242,225
5,564
-19,132
12,564
Dividends Paid
Retained Profit
5,094
-42,023
119,146
242,225
5,564
-19,132
12,564
Employee Costs
689,718
612,737
568,002
494,755
460,227
151,509
71,835
Number Of Employees
15
14
14
13
12
4
2
EBITDA*
23
-49,645
150,410
301,266
9,885
-17,409
16,234
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Tangible Assets
7,199
9,136
5,412
4,325
3,232
5,996
3,229
Intangible Assets
Investments & Other
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
7,299
9,236
5,512
4,325
3,232
5,996
3,229
Stock & work in progress
Trade Debtors
297,763
165,956
225,805
152,499
124,880
74,880
41,886
Group Debtors
168
Misc Debtors
92,584
75,014
60,374
Cash
304,409
333,772
390,976
314,520
79,905
71,795
50,741
misc current assets
total current assets
694,756
574,910
677,155
467,019
204,785
146,675
92,627
total assets
702,055
584,146
682,667
471,344
208,017
152,671
95,856
Bank overdraft
6,594
5,514
5,514
Bank loan
Trade Creditors
67,877
135,653
139,902
188,075
208,307
158,000
82,578
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
274,782
88,432
136,239
total current liabilities
349,253
229,599
281,655
188,075
208,307
158,000
82,578
loans
27,664
34,003
39,517
hp & lease commitments
Accruals and Deferred Income
other liabilities
41,126
provisions
1,600
2,100
1,028
822
614
1,139
614
total long term liabilities
29,264
36,103
40,545
41,948
614
1,139
614
total liabilities
378,517
265,702
322,200
230,023
208,921
159,139
83,192
net assets
323,538
318,444
360,467
241,321
-904
-6,468
12,664
total shareholders funds
323,538
318,444
360,467
241,321
-904
-6,468
12,664
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Operating Activities
Operating Profit
-5,810
-53,091
145,968
298,846
6,793
-19,592
15,384
Depreciation
5,833
3,446
4,442
2,420
3,092
2,183
850
Amortisation
Tax
-1,698
-27,948
-56,818
-1,305
-2,947
Stock
Debtors
149,209
-45,041
133,680
27,619
50,000
32,994
41,886
Creditors
-67,776
-4,249
-48,173
-20,232
50,307
75,422
82,578
Accruals and Deferred Income
186,350
-47,807
136,239
Deferred Taxes & Provisions
-500
1,072
206
208
-525
525
614
Cash flow from operations
-32,810
-55,588
77,054
196,805
8,362
25,544
54,593
Investing Activities
capital expenditure
-3,896
-7,170
-5,529
-3,513
-328
-4,950
-4,079
Change in Investments
100
cash flow from investments
-3,896
-7,170
-5,629
-3,513
-328
-4,950
-4,079
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-6,339
-5,514
39,517
Hire Purchase and Lease Commitments
other long term liabilities
-41,126
41,126
share issue
100
interest
12,602
11,068
1,126
197
76
460
127
cash flow from financing
6,263
5,554
-483
41,323
76
460
227
cash and cash equivalents
cash
-29,363
-57,204
76,456
234,615
8,110
21,054
50,741
overdraft
1,080
5,514
change in cash
-30,443
-57,204
70,942
234,615
8,110
21,054
50,741
haddleton & co 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 haddleton & co limited. Get real-time insights into haddleton & co limited's credit score, group structure and payment trends.
Perform a competitor analysis for haddleton & co limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in HG1 area or any other competitors across 12 key performance metrics.
haddleton & co limited Ownership
HADDLETON & CO LIMITED group structure
Haddleton & Co Limited has 2 subsidiary companies.
The largest shareholders in Haddleton & Co Limited include James Sidney Haddleton and Jacqueline Marie Swift.
james sidney haddleton
50%
jacqueline marie swift
50%
haddleton & co limited directors
Haddleton & Co Limited currently has 2 directors.
The longest serving directors include
Mr James Haddleton (Apr 2017) and
Mrs Jacqueline Swift (Dec 2024).
82990 - Other business support service activities n.e.c.
69102 - Solicitors
incorporation date
April 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
windsor house cornwall road, harrogate, north yorkshire, HG1 2PW
Bank
-
Legal Advisor
-
haddleton & co 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 haddleton & co limited.
haddleton & co 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 HADDLETON & CO LIMITED. This can take several minutes, an email will notify you when this has completed.
haddleton & co limitedCompanies House Filings - See Documents
