Pomanda estimates the enterprise value of HARRY GOW LIMITED at £145.4k based on a Turnover of £335.6k and 0.43x industry multiple (adjusted for size and gross margin).
harry gow limitedEstimated Valuation
£374.3k
Pomanda estimates the enterprise value of HARRY GOW LIMITED at £374.3k based on an EBITDA of £106k and a 3.53x industry multiple (adjusted for size and gross margin).
harry gow limitedEstimated Valuation
£3.1m
Pomanda estimates the enterprise value of HARRY GOW LIMITED at £3.1m based on Net Assets of £1.5m and 2.09x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harry Gow LimitedOverview
Harry Gow Limited is a live company located in inverness, IV2 7WL with a Companies House number of SC631749. It operates in the manufacture of bread sector, SIC Code 10710. Founded in May 2019, it's largest shareholder is
william harold gow
with a 51% stake. Harry Gow Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£335.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Harry Gow Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £335.6k, make it smaller than the average company (£16.7m)
£335.6k - Harry Gow Limited
£16.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (14.5%)
-9% - Harry Gow Limited
14.5% - Industry AVG
Production
with a gross margin of 29.6%, this company has a comparable cost of product (29.6%)
29.6% - Harry Gow Limited
29.6% - Industry AVG
Profitability
an operating margin of 31.6% make it more profitable than the average company (4.9%)
31.6% - Harry Gow Limited
4.9% - Industry AVG
Employees
with 5 employees, this is below the industry average (156)
5 - Harry Gow Limited
156 - Industry AVG
Pay Structure
on an average salary of £31.6k, the company has an equivalent pay structure (£31.6k)
£31.6k - Harry Gow Limited
£31.6k - Industry AVG
Efficiency
resulting in sales per employee of £67.1k, this is less efficient (£113.3k)
£67.1k - Harry Gow Limited
£113.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Harry Gow Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (38 days)
0 days - Harry Gow Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Harry Gow Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 304 weeks, this is more cash available to meet short term requirements (10 weeks)
304 weeks - Harry Gow Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.5%, this is a lower level of debt than the average (56.5%)
2.5% - Harry Gow Limited
56.5% - Industry AVG
HARRY GOW LIMITED financials
EXPORT
Harry Gow Limited's latest turnover from May 2024 is estimated at £335.6 thousand and the company has net assets of £1.5 million. According to their latest financial statements, Harry Gow Limited has 5 employees and maintains cash reserves of £220.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
Turnover
335,622
291,264
446,859
440,912
210,660
Other Income Or Grants
Cost Of Sales
236,325
208,878
320,096
308,708
145,676
Gross Profit
99,297
82,387
126,762
132,204
64,984
Admin Expenses
-6,675
-32,646
-1,427,350
133,045
64,983
Operating Profit
105,972
115,033
1,554,112
-841
1
Interest Payable
Interest Receivable
9,169
2,978
17
Pre-Tax Profit
115,141
118,011
1,554,130
-841
1
Tax
-28,785
-29,503
-295,285
Profit After Tax
86,356
88,508
1,258,845
-841
1
Dividends Paid
Retained Profit
86,356
88,508
1,258,845
-841
1
Employee Costs
157,998
140,830
137,635
134,009
134,561
Number Of Employees
5
5
5
5
5
EBITDA*
105,972
115,033
1,554,112
-841
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
Tangible Assets
Intangible Assets
Investments & Other
1,280,500
1,280,500
1,280,500
30,500
Debtors (Due After 1 year)
Total Fixed Assets
1,280,500
1,280,500
1,280,500
30,500
Stock & work in progress
Trade Debtors
1
Group Debtors
Misc Debtors
181
330
8,437
Cash
220,291
129,012
3,351
100
misc current assets
total current assets
220,472
129,342
11,788
100
1
total assets
1,500,972
1,409,842
1,292,288
30,600
1
Bank overdraft
Bank loan
Trade Creditors
186
179
Group/Directors Accounts
416
784
860
100
other short term finances
hp & lease commitments
other current liabilities
37,001
31,866
2,923
840
total current liabilities
37,603
32,829
3,783
940
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
37,603
32,829
3,783
940
net assets
1,463,369
1,377,013
1,288,505
29,660
1
total shareholders funds
1,463,369
1,377,013
1,288,505
29,660
1
May 2024
May 2023
May 2022
May 2021
May 2020
Operating Activities
Operating Profit
105,972
115,033
1,554,112
-841
1
Depreciation
Amortisation
Tax
-28,785
-29,503
-295,285
Stock
Debtors
-149
-8,107
8,437
-1
1
Creditors
7
179
Accruals and Deferred Income
5,135
28,943
2,083
840
Deferred Taxes & Provisions
Cash flow from operations
82,478
122,759
1,252,473
Investing Activities
capital expenditure
Change in Investments
1,250,000
30,500
cash flow from investments
-1,250,000
-30,500
Financing Activities
Bank loans
Group/Directors Accounts
-368
-76
760
100
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
30,500
interest
9,169
2,978
17
cash flow from financing
8,801
2,902
777
30,600
cash and cash equivalents
cash
91,279
125,661
3,251
100
overdraft
change in cash
91,279
125,661
3,251
100
harry gow 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 harry gow limited. Get real-time insights into harry gow limited's credit score, group structure and payment trends.
Perform a competitor analysis for harry gow limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in IV2 area or any other competitors across 12 key performance metrics.
harry gow limited Ownership
HARRY GOW LIMITED group structure
Harry Gow Limited has no subsidiary companies.
Ultimate parent company
HARRY GOW LIMITED
SC631749
HARRY GOW LIMITED Shareholders
The largest shareholders in Harry Gow Limited include William Harold Gow and David James Gow.
william harold gow
51.05%
david james gow
11.82%
fraser macmillan gow
11.82%
sara fenion mcintosh
11.82%
jane burnett mcintosh
11.82%
pamela mary ross
1.66%
harry gow limited directors
Harry Gow Limited currently has 5 directors.
The longest serving directors include
Ms Sara McIntosh (May 2019) and
Mr Fraser Gow (May 2019).
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 1 charges/mortgages relating to harry gow limited. Currently there are 1 open charges and 0 have been satisfied in the past.
harry gow 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 HARRY GOW LIMITED. This can take several minutes, an email will notify you when this has completed.
harry gow limitedCompanies House Filings - See Documents
