Pomanda estimates the enterprise value of HARRISONS VN LIMITED at £476.9k based on a Turnover of £434.4k and 1.1x industry multiple (adjusted for size and gross margin).
harrisons vn limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HARRISONS VN LIMITED at £0 based on an EBITDA of £-15.8k and a 3.98x industry multiple (adjusted for size and gross margin).
harrisons vn limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HARRISONS VN LIMITED at £0 based on Net Assets of £-178.3k and 1.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harrisons Vn LimitedOverview
Harrisons Vn Limited is a live company located in london, EC1N 2LL with a Companies House number of 11043393. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in November 2017, it's largest shareholder is
harrisons business recovery & insolvency limited
with a 100% stake. Harrisons Vn Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£434.4k with
low
growth in recent years.
Pomanda's financial health check has awarded Harrisons Vn Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
3 Regular
4 Weak
Size
annual sales of £434.4k, make it smaller than the average company (£5.4m)
£434.4k - Harrisons Vn Limited
£5.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (7.7%)
0% - Harrisons Vn Limited
7.7% - Industry AVG
Production
with a gross margin of 54.9%, this company has a comparable cost of product (54.9%)
54.9% - Harrisons Vn Limited
54.9% - Industry AVG
Profitability
an operating margin of -3.6% make it less profitable than the average company (9.1%)
-3.6% - Harrisons Vn Limited
9.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (12)
2 - Harrisons Vn Limited
12 - Industry AVG
Pay Structure
on an average salary of £80.3k, the company has an equivalent pay structure (£80.3k)
£80.3k - Harrisons Vn Limited
£80.3k - Industry AVG
Efficiency
resulting in sales per employee of £217.2k, this is equally as efficient (£217.2k)
£217.2k - Harrisons Vn Limited
£217.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Harrisons Vn Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Harrisons Vn Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Harrisons Vn Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Harrisons Vn Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Harrisons Vn Limited
- - Industry AVG
HARRISONS VN LIMITED financials
EXPORT
Harrisons Vn Limited's latest turnover from June 2024 is estimated at £434.4 thousand and the company has net assets of -£178.3 thousand. According to their latest financial statements, Harrisons Vn Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Turnover
434,426
349,570
364,939
431,672
862,791
1,426,245
1,939,878
Other Income Or Grants
Cost Of Sales
195,907
150,177
151,259
175,097
346,148
585,784
774,216
Gross Profit
238,519
199,393
213,681
256,575
516,643
840,462
1,165,661
Admin Expenses
254,278
247,572
219,496
302,004
582,859
843,114
1,166,371
Operating Profit
-15,759
-48,179
-5,815
-45,429
-66,216
-2,652
-710
Interest Payable
Interest Receivable
639
1,791
399
9
212
2,652
710
Pre-Tax Profit
-15,120
-46,388
-5,416
-45,420
-66,004
Tax
Profit After Tax
-15,120
-46,388
-5,416
-45,420
-66,004
Dividends Paid
Retained Profit
-15,120
-46,388
-5,416
-45,420
-66,004
Employee Costs
160,547
224,947
221,942
206,811
551,018
767,516
943,036
Number Of Employees
2
3
3
3
8
11
14
EBITDA*
-15,759
-47,770
-5,407
-45,021
-65,808
-2,107
-710
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Tangible Assets
409
817
1,225
1,632
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
409
817
1,225
1,632
Stock & work in progress
Trade Debtors
3,587
3,587
27,546
27,037
99,496
159,881
Group Debtors
Misc Debtors
120
19,735
32,445
Cash
24,338
47,318
16,515
1,579
423,134
283,960
misc current assets
61
61
total current assets
27,986
50,966
44,061
28,736
542,365
476,286
total assets
27,986
51,375
44,878
29,961
543,997
476,286
Bank overdraft
Bank loan
Trade Creditors
129,692
35,784
57,752
72,500
Group/Directors Accounts
166,315
other short term finances
hp & lease commitments
other current liabilities
178,338
191,204
1,890
26,600
29,122
229,110
146,651
total current liabilities
178,338
191,204
168,205
156,292
64,906
286,862
219,151
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
31,049
257,125
257,125
provisions
total long term liabilities
31,049
257,125
257,125
total liabilities
178,338
191,204
168,205
156,292
95,955
543,987
476,276
net assets
-178,338
-163,218
-116,830
-111,414
-65,994
10
10
total shareholders funds
-178,338
-163,218
-116,830
-111,414
-65,994
10
10
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Operating Activities
Operating Profit
-15,759
-48,179
-5,815
-45,429
-66,216
-2,652
-710
Depreciation
409
408
408
408
545
Amortisation
Tax
Stock
Debtors
-3,587
-23,959
389
-92,074
-73,095
192,326
Creditors
-129,692
93,908
-21,968
-14,748
72,500
Accruals and Deferred Income
-12,866
189,314
-24,710
-2,522
-199,988
82,459
146,651
Deferred Taxes & Provisions
Cash flow from operations
-25,038
141,544
-135,850
45,976
-195,690
138,699
26,115
Investing Activities
capital expenditure
-1
-2,177
Change in Investments
cash flow from investments
-1
-2,177
Financing Activities
Bank loans
Group/Directors Accounts
-166,315
166,315
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-31,049
-226,076
257,125
share issue
10
interest
639
1,791
399
9
212
2,652
710
cash flow from financing
639
-164,524
166,714
-31,040
-225,864
2,652
257,845
cash and cash equivalents
cash
-24,338
-22,980
30,803
14,936
-421,555
139,174
283,960
overdraft
change in cash
-24,338
-22,980
30,803
14,936
-421,555
139,174
283,960
harrisons vn 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 harrisons vn limited. Get real-time insights into harrisons vn limited's credit score, group structure and payment trends.
Perform a competitor analysis for harrisons vn limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in EC1N area or any other competitors across 12 key performance metrics.
64999 - Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.
incorporation date
November 2017
age
8
incorporated
UK
ultimate parent company
CHAMPION SUPPORT SERVICES DMCC
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
N/A
accountant
-
auditor
-
address
westgate house 9 holborn, london, EC1N 2LL
Bank
-
Legal Advisor
-
harrisons vn 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 harrisons vn limited.
harrisons vn 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 HARRISONS VN LIMITED. This can take several minutes, an email will notify you when this has completed.
harrisons vn limitedCompanies House Filings - See Documents
