m. gaze & co. limited

5

m. gaze & co. limited Company Information

Share M. GAZE & CO. LIMITED
Live 
MatureMidHealthy

Company Number

00951688

Registered Address

crossways farm, thurlton, norwich, norfolk, NR14 6NZ

Industry

Treatment and disposal of hazardous waste

 

Collection of hazardous waste

 
View All 

Telephone

01508548543

Next Accounts Due

December 2024

Group Structure

View All

Directors

Edmund Gaze32 Years

Mitchell Gaze20 Years

Shareholders

mitchell james gaze 94.1%

edmund mervyn gaze 5.9%

m. gaze & co. limited Estimated Valuation

£5.4m

Pomanda estimates the enterprise value of M. GAZE & CO. LIMITED at £5.4m based on a Turnover of £7.2m and 0.75x industry multiple (adjusted for size and gross margin).

m. gaze & co. limited Estimated Valuation

£12.8m

Pomanda estimates the enterprise value of M. GAZE & CO. LIMITED at £12.8m based on an EBITDA of £2.6m and a 5.01x industry multiple (adjusted for size and gross margin).

m. gaze & co. limited Estimated Valuation

£26.8m

Pomanda estimates the enterprise value of M. GAZE & CO. LIMITED at £26.8m based on Net Assets of £8.9m and 3.01x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from March 2023 

M. Gaze & Co. Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

M. Gaze & Co. Limited Overview

M. Gaze & Co. Limited is a live company located in norwich, NR14 6NZ with a Companies House number of 00951688. It operates in the collection of non-hazardous waste sector, SIC Code 38110. Founded in April 1969, it's largest shareholder is mitchell james gaze with a 94.1% stake. M. Gaze & Co. Limited is a mature, mid sized company, Pomanda has estimated its turnover at £7.2m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

M. Gaze & Co. Limited Health Check

Pomanda's financial health check has awarded M. Gaze & Co. Limited a 5 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

Health Check Image
Health Rating5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £7.2m, make it smaller than the average company (£11.5m)

£7.2m - M. Gaze & Co. Limited

£11.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (7%)

6% - M. Gaze & Co. Limited

7% - Industry AVG

production

Production

with a gross margin of 28.4%, this company has a comparable cost of product (28.4%)

28.4% - M. Gaze & Co. Limited

28.4% - Industry AVG

profitability

Profitability

an operating margin of 23.5% make it more profitable than the average company (8.5%)

23.5% - M. Gaze & Co. Limited

8.5% - Industry AVG

employees

Employees

with 42 employees, this is below the industry average (54)

42 - M. Gaze & Co. Limited

54 - Industry AVG

paystructure

Pay Structure

on an average salary of £38.1k, the company has an equivalent pay structure (£38.1k)

£38.1k - M. Gaze & Co. Limited

£38.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £171.4k, this is equally as efficient (£171.1k)

£171.4k - M. Gaze & Co. Limited

£171.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 73 days, this is later than average (48 days)

73 days - M. Gaze & Co. Limited

48 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 42 days, this is slower than average (36 days)

42 days - M. Gaze & Co. Limited

36 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is less than average (7 days)

4 days - M. Gaze & Co. Limited

7 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 22 weeks, this is more cash available to meet short term requirements (12 weeks)

22 weeks - M. Gaze & Co. Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 33.4%, this is a lower level of debt than the average (64.4%)

33.4% - M. Gaze & Co. Limited

64.4% - Industry AVG

m. gaze & 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 m. gaze & co. limited. Get real-time insights into m. gaze & co. limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

M. Gaze & Co. Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for m. gaze & co. limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

m. gaze & co. limited Ownership

M. GAZE & CO. LIMITED group structure

M. Gaze & Co. Limited has 2 subsidiary companies.

Ultimate parent company

M. GAZE & CO. LIMITED

00951688

2 subsidiaries

M. GAZE & CO. LIMITED Shareholders

mitchell james gaze 94.08%
edmund mervyn gaze 5.92%

m. gaze & co. limited directors

M. Gaze & Co. Limited currently has 2 directors. The longest serving directors include Mr Edmund Gaze (Jun 1991) and Mr Mitchell Gaze (Feb 2004).

officercountryagestartendrole
Mr Edmund Gaze79 years Jun 1991- Director
Mr Mitchell GazeUnited Kingdom46 years Feb 2004- Director

M. GAZE & CO. LIMITED financials

EXPORTms excel logo

M. Gaze & Co. Limited's latest turnover from March 2023 is estimated at £7.2 million and the company has net assets of £8.9 million. According to their latest financial statements, M. Gaze & Co. Limited has 42 employees and maintains cash reserves of £1.8 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover7,197,9285,658,9806,162,6676,056,6846,892,7086,398,5396,892,8845,910,1935,991,8296,028,4066,483,4556,452,6686,971,3176,535,784
Other Income Or Grants00000000000000
Cost Of Sales5,153,7344,065,5224,500,2464,497,4945,221,3044,862,7015,228,6684,523,4574,672,2094,523,8014,492,5884,051,0473,865,8654,049,298
Gross Profit2,044,1941,593,4581,662,4201,559,1911,671,4031,535,8381,664,2161,386,7361,319,6201,504,6041,990,8672,401,6213,105,4522,486,486
Admin Expenses356,5432,450,0062,253,9571,576,1311,151,6361,325,0251,142,4101,114,4211,421,140916,9231,562,0551,634,2431,314,4941,324,417
Operating Profit1,687,651-856,548-591,537-16,940519,767210,813521,806272,315-101,520587,681428,812767,3781,790,9581,162,069
Interest Payable301,695150,53489,95373,35960,85161,32162,74360,46546,75636,32547,27027,34027,91324,100
Interest Receivable78,58410,0635667397,6944,6782,4514,5144,8725,9536,29639,26930,84621,062
Pre-Tax Profit1,464,540-997,019-680,925-89,560466,610154,170461,514216,364-143,404557,309387,838779,3071,793,8911,159,031
Tax-278,263000-88,656-29,292-92,303-43,2730-128,181-93,081-182,578-505,253-323,068
Profit After Tax1,186,277-997,019-680,925-89,560377,954124,878369,211173,091-143,404429,128294,757596,7291,288,638835,963
Dividends Paid00000000000150,546153,878166,654
Retained Profit1,186,277-997,019-680,925-89,560377,954124,878369,211173,091-143,404429,128294,757446,1831,134,760669,309
Employee Costs1,600,5631,411,0541,735,8701,638,8821,580,2461,491,1591,367,1691,257,3421,320,4191,441,8771,488,1301,453,0761,339,4871,339,698
Number Of Employees4239484848464441444950464344
EBITDA*2,562,75366,891387,9381,092,5391,371,8971,100,1491,425,2931,110,399680,2091,244,8041,055,5511,226,1282,257,3151,605,270

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets9,851,7918,818,3859,282,51510,174,5979,181,4909,227,6459,389,0979,151,6327,122,2586,634,9686,497,9395,983,1125,145,5975,075,250
Intangible Assets00000000000000
Investments & Other5,2005,2005,200359,8485,2005,2005,2005,2005,2005,2005,200359,848359,848359,848
Debtors (Due After 1 year)00000000000000
Total Fixed Assets9,856,9918,823,5859,287,71510,534,4459,186,6909,232,8459,394,2979,156,8327,127,4586,640,1686,503,1396,342,9605,505,4455,435,098
Stock & work in progress61,27243,87618,63744,88064,36043,14244,37035,51935,66670,79064,02937,64651,34747,418
Trade Debtors1,443,2531,116,9061,273,2631,123,0891,401,9161,349,6661,400,8551,147,879966,0481,080,9741,252,8991,100,8731,381,6491,355,170
Group Debtors00000000000000
Misc Debtors208,819494,146177,932289,753152,633270,730184,055100,54800053,40557,39228,939
Cash1,828,7001,869,372813,968317,1781,160,744890,952980,377980,791824,8101,123,9771,257,0681,261,3521,480,6861,696,494
misc current assets000000001,651,8791,629,0721,560,6301,432,1941,319,2140
total current assets3,542,0443,524,3002,283,8001,774,9002,779,6532,554,4902,609,6572,264,7373,478,4033,904,8134,134,6263,885,4704,290,2883,128,021
total assets13,399,03512,347,88511,571,51512,309,34511,966,34311,787,33512,003,95411,421,56910,605,86110,544,98110,637,76510,228,4309,795,7338,563,119
Bank overdraft2,852,553181,88689,047886,75739,55045,18893,055105,0830054,291173,9030135,578
Bank loan0000000000052,73351,1760
Trade Creditors 601,137399,831411,931442,843376,147415,350844,337730,9021,109,4631,220,3281,557,731583,690648,236618,895
Group/Directors Accounts147,717198,38932,51325,32056,05766,2565,0005,0000005,0005,0005,000
other short term finances00000000000000
hp & lease commitments35,10192,627144,620319,255302,939335,371294,411235,64600063,22200
other current liabilities501,932590,503470,781283,355558,540528,211398,996311,083000518,819731,493526,413
total current liabilities4,138,4401,463,2361,148,8921,957,5301,333,2331,390,3761,635,7991,387,7141,109,4631,220,3281,612,0221,397,3671,435,9051,285,886
loans02,852,2941,337,036636,447842,469875,773872,770936,880818,509620,141443,255730,279783,012834,188
hp & lease commitments035,101127,728125,019174,618284,495352,906276,604101,0110076,77800
Accruals and Deferred Income00000000000000
other liabilities0000000000292,039000
provisions336,346259,282222,868174,433110,547109,169139,835186,938116,536100,766115,831144,145143,138144,127
total long term liabilities336,3463,146,6771,687,632935,8991,127,6341,269,4371,365,5111,400,4221,036,056720,907851,125951,202926,150978,315
total liabilities4,474,7864,609,9132,836,5242,893,4292,460,8672,659,8133,001,3102,788,1362,145,5191,941,2352,463,1472,348,5692,362,0552,264,201
net assets8,924,2497,737,9728,734,9919,415,9169,505,4769,127,5229,002,6448,633,4338,460,3428,603,7468,174,6187,879,8617,433,6786,298,918
total shareholders funds8,924,2497,737,9728,734,9919,415,9169,505,4769,127,5229,002,6448,633,4338,460,3428,603,7468,174,6187,879,8617,433,6786,298,918
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit1,687,651-856,548-591,537-16,940519,767210,813521,806272,315-101,520587,681428,812767,3781,790,9581,162,069
Depreciation875,102923,439979,4751,109,479852,130889,336903,487838,084781,729657,123626,739458,750466,357443,201
Amortisation00000000000000
Tax-278,263000-88,656-29,292-92,303-43,2730-128,181-93,081-182,578-505,253-323,068
Stock17,39625,239-26,243-19,48021,218-1,2288,851-147-35,1246,76126,383-13,7013,92947,418
Debtors41,020159,85738,353-141,707-65,84735,486336,483282,379-114,926-171,92598,621-284,76354,9321,384,109
Creditors201,306-12,100-30,91266,696-39,203-428,987113,435-378,561-110,865-337,403974,041-64,54629,341618,895
Accruals and Deferred Income-88,571119,722187,426-275,18530,329129,21587,913311,08300-518,819-212,674205,080526,413
Deferred Taxes & Provisions77,06436,41448,43563,8861,378-30,666-47,10370,40215,770-15,065-28,3141,007-989144,127
Cash flow from operations2,415,87325,831580,7771,109,1231,320,374706,1611,141,901787,818735,164929,3191,264,3741,065,8011,926,6331,140,110
Investing Activities
capital expenditure-1,908,508-459,309-87,393-2,102,586-805,975-727,884-1,140,952-2,867,458-1,269,019-794,152-1,141,566-1,095,169-491,425-1,970,657
Change in Investments00-354,648354,648000000-354,64800359,848
cash flow from investments-1,908,508-459,309267,255-2,457,234-805,975-727,884-1,140,952-2,867,458-1,269,019-794,152-786,918-1,095,169-491,425-2,330,505
Financing Activities
Bank loans0000000000-52,7331,55751,1760
Group/Directors Accounts-50,672165,8767,193-30,737-10,19961,25605,00000-5,000005,000
Other Short Term Loans 00000000000000
Long term loans-2,852,2941,515,258700,589-206,022-33,3043,003-64,110118,371198,368176,886-287,024-52,733-51,176834,188
Hire Purchase and Lease Commitments-92,627-144,620-171,926-33,283-142,309-27,451135,067411,239101,0110-140,000140,00000
other long term liabilities000000000-292,039292,039000
share issue00000000000005,629,609
interest-223,111-140,471-89,387-72,620-53,157-56,643-60,292-55,951-41,884-30,372-40,97411,9292,933-3,038
cash flow from financing-3,218,7041,396,043446,469-342,662-238,969-19,83510,665478,659257,495-145,525-233,692100,7532,9336,465,759
cash and cash equivalents
cash-40,6721,055,404496,790-843,566269,792-89,425-414155,981-299,167-133,091-4,284-219,334-215,8081,696,494
overdraft2,670,66792,839-797,710847,207-5,638-47,867-12,028105,0830-54,291-119,612173,903-135,578135,578
change in cash-2,711,339962,5651,294,500-1,690,773275,430-41,55811,61450,898-299,167-78,800115,328-393,237-80,2301,560,916

P&L

March 2023

turnover

7.2m

+27%

operating profit

1.7m

0%

gross margin

28.4%

+0.86%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2023

net assets

8.9m

+0.15%

total assets

13.4m

+0.09%

cash

1.8m

-0.02%

net assets

Total assets minus all liabilities

m. gaze & co. limited company details

company number

00951688

Type

Private limited with Share Capital

industry

38220 - Treatment and disposal of hazardous waste

38120 - Collection of hazardous waste

38110 - Collection of non-hazardous waste

incorporation date

April 1969

age

55

accounts

Small Company

ultimate parent company

None

previous names

N/A

incorporated

UK

address

crossways farm, thurlton, norwich, norfolk, NR14 6NZ

last accounts submitted

March 2023

m. gaze & 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 found 16 charges/mortgages relating to m. gaze & co. limited. Currently there are 10 open charges and 6 have been satisfied in the past.

charges

m. gaze & co. limited Companies House Filings - See Documents

datedescriptionview/download