hurstwood homes 1 limited
hurstwood homes 1 limited Company Information
Company Number
11249773
Next Accounts
Sep 2025
Industry
Construction of domestic buildings
Shareholders
stephen ashworth
samuel ashworth
View AllGroup Structure
View All
Contact
Registered Address
40 peter street, manchester, M2 5GP
Website
www.hurstwoodholdings.comhurstwood homes 1 limited Estimated Valuation
Pomanda estimates the enterprise value of HURSTWOOD HOMES 1 LIMITED at £8.2m based on a Turnover of £12.5m and 0.66x industry multiple (adjusted for size and gross margin).
hurstwood homes 1 limited Estimated Valuation
Pomanda estimates the enterprise value of HURSTWOOD HOMES 1 LIMITED at £0 based on an EBITDA of £-28.2k and a 4.98x industry multiple (adjusted for size and gross margin).
hurstwood homes 1 limited Estimated Valuation
Pomanda estimates the enterprise value of HURSTWOOD HOMES 1 LIMITED at £0 based on Net Assets of £-114.6k and 1.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hurstwood Homes 1 Limited Overview
Hurstwood Homes 1 Limited is a live company located in manchester, M2 5GP with a Companies House number of 11249773. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in March 2018, it's largest shareholder is stephen ashworth with a 60% stake. Hurstwood Homes 1 Limited is a young, mid sized company, Pomanda has estimated its turnover at £12.5m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hurstwood Homes 1 Limited Health Check
Pomanda's financial health check has awarded Hurstwood Homes 1 Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
4 Regular
3 Weak
Size
annual sales of £12.5m, make it larger than the average company (£506.2k)
- Hurstwood Homes 1 Limited
£506.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (9.5%)
- Hurstwood Homes 1 Limited
9.5% - Industry AVG
Production
with a gross margin of 20.3%, this company has a comparable cost of product (20.3%)
- Hurstwood Homes 1 Limited
20.3% - Industry AVG
Profitability
an operating margin of -0.2% make it less profitable than the average company (5.1%)
- Hurstwood Homes 1 Limited
5.1% - Industry AVG
Employees
with 60 employees, this is above the industry average (4)
- Hurstwood Homes 1 Limited
4 - Industry AVG
Pay Structure
on an average salary of £43.4k, the company has an equivalent pay structure (£43.4k)
- Hurstwood Homes 1 Limited
£43.4k - Industry AVG
Efficiency
resulting in sales per employee of £207.7k, this is equally as efficient (£209k)
- Hurstwood Homes 1 Limited
£209k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (24 days)
- Hurstwood Homes 1 Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (30 days)
- Hurstwood Homes 1 Limited
30 days - Industry AVG
Stock Days
it holds stock equivalent to 246 days, this is in line with average (278 days)
- Hurstwood Homes 1 Limited
278 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (13 weeks)
0 weeks - Hurstwood Homes 1 Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 101.3%, this is a higher level of debt than the average (71.7%)
101.3% - Hurstwood Homes 1 Limited
71.7% - Industry AVG
HURSTWOOD HOMES 1 LIMITED financials
Hurstwood Homes 1 Limited's latest turnover from December 2023 is estimated at £12.5 million and the company has net assets of -£114.6 thousand. According to their latest financial statements, we estimate that Hurstwood Homes 1 Limited has 60 employees and maintains cash reserves of £18.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| 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 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 6,699,725 | 8,261,918 | 4,977,564 | 3,024,843 | 2,894,207 | 2,323,332 |
| Trade Debtors | 575,952 | 0 | 0 | 0 | 0 | 15,029 |
| Group Debtors | 1,059,000 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 203,647 | 78,570 | 520,334 | 223,106 | 96,937 | 0 |
| Cash | 18,830 | 52,253 | 67,039 | 37,165 | 1,105 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 8,557,154 | 8,392,741 | 5,564,937 | 3,285,114 | 2,992,249 | 2,338,361 |
| total assets | 8,557,154 | 8,392,741 | 5,564,937 | 3,285,114 | 2,992,249 | 2,338,361 |
| Bank overdraft | 0 | 0 | 0 | 783 | 1,200,000 | 0 |
| Bank loan | 6,618 | 9,768 | 9,527 | 0 | 0 | 0 |
| Trade Creditors | 1,839,831 | 1,214,625 | 1,271,266 | 768,843 | 16,805 | 89,571 |
| Group/Directors Accounts | 5,113,673 | 4,597,673 | 2,177,575 | 1,840,282 | 1,712,907 | 1,048,690 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 114,739 | 325,629 | 343,731 | 246,512 | 62,437 | 0 |
| total current liabilities | 7,074,861 | 6,147,695 | 3,802,099 | 2,856,420 | 2,992,149 | 1,138,261 |
| loans | 1,596,913 | 2,123,118 | 1,738,854 | 416,568 | 0 | 1,200,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,596,913 | 2,123,118 | 1,738,854 | 416,568 | 0 | 1,200,000 |
| total liabilities | 8,671,774 | 8,270,813 | 5,540,953 | 3,272,988 | 2,992,149 | 2,338,261 |
| net assets | -114,620 | 121,928 | 23,984 | 12,126 | 100 | 100 |
| total shareholders funds | -114,620 | 121,928 | 23,984 | 12,126 | 100 | 100 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | -1,562,193 | 3,284,354 | 1,952,721 | 130,636 | 570,875 | 2,323,332 |
| Debtors | 1,760,029 | -441,764 | 297,228 | 126,169 | 81,908 | 15,029 |
| Creditors | 625,206 | -56,641 | 502,423 | 752,038 | -72,766 | 89,571 |
| Accruals and Deferred Income | -210,890 | -18,102 | 97,219 | 184,075 | 62,437 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | -3,150 | 241 | 9,527 | 0 | 0 | 0 |
| Group/Directors Accounts | 516,000 | 2,420,098 | 337,293 | 127,375 | 664,217 | 1,048,690 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -526,205 | 384,264 | 1,322,286 | 416,568 | -1,200,000 | 1,200,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -33,423 | -14,786 | 29,874 | 36,060 | 1,105 | 0 |
| overdraft | 0 | 0 | -783 | -1,199,217 | 1,200,000 | 0 |
| change in cash | -33,423 | -14,786 | 30,657 | 1,235,277 | -1,198,895 | 0 |
hurstwood homes 1 limited Credit Report and Business Information
Hurstwood Homes 1 Limited Competitor Analysis
Perform a competitor analysis for hurstwood homes 1 limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in M 2 area or any other competitors across 12 key performance metrics.
hurstwood homes 1 limited Ownership
HURSTWOOD HOMES 1 LIMITED group structure
Hurstwood Homes 1 Limited has no subsidiary companies.
Ultimate parent company
HURSTWOOD HOMES 1 LIMITED
11249773
hurstwood homes 1 limited directors
Hurstwood Homes 1 Limited currently has 4 directors. The longest serving directors include Mr Samuel Ashworth (Mar 2018) and Mr Stephen Ashworth (Mar 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Samuel Ashworth | United Kingdom | 29 years | Mar 2018 | - | Director |
| Mr Stephen Ashworth | United Kingdom | 57 years | Mar 2018 | - | Director |
| Mr Andrew Park | United Kingdom | 57 years | Mar 2018 | - | Director |
| Mrs Aimee Beaumont | England | 32 years | Oct 2022 | - | Director |
P&L
December 2023turnover
12.5m
+8%
operating profit
-28.2k
0%
gross margin
20.3%
+2.03%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-114.6k
-1.94%
total assets
8.6m
+0.02%
cash
18.8k
-0.64%
net assets
Total assets minus all liabilities
hurstwood homes 1 limited company details
company number
11249773
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
March 2018
age
6
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
40 peter street, manchester, M2 5GP
Bank
-
Legal Advisor
-
hurstwood homes 1 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 found 3 charges/mortgages relating to hurstwood homes 1 limited. Currently there are 1 open charges and 2 have been satisfied in the past.
hurstwood homes 1 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
