n.s.g. exports limited

n.s.g. exports limited Company Information

Share N.S.G. EXPORTS LIMITED
Live 
MatureSmallLow

Company Number

01022688

Industry

Agents involved in the sale of a variety of goods

 

Shareholders

nsg management & technical services ltd

Group Structure

View All

Contact

Registered Address

10 chislehurst road, richmond, TW10 6PW

n.s.g. exports limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of N.S.G. EXPORTS LIMITED at £1.2m based on a Turnover of £2.8m and 0.42x industry multiple (adjusted for size and gross margin).

n.s.g. exports limited Estimated Valuation

£0

Pomanda estimates the enterprise value of N.S.G. EXPORTS LIMITED at £0 based on an EBITDA of £-344.5k and a 3.59x industry multiple (adjusted for size and gross margin).

n.s.g. exports limited Estimated Valuation

£7.9m

Pomanda estimates the enterprise value of N.S.G. EXPORTS LIMITED at £7.9m based on Net Assets of £3.2m and 2.48x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

N.s.g. Exports Limited Overview

N.s.g. Exports Limited is a live company located in richmond, TW10 6PW with a Companies House number of 01022688. It operates in the agents involved in the sale of a variety of goods sector, SIC Code 46190. Founded in August 1971, it's largest shareholder is nsg management & technical services ltd with a 100% stake. N.s.g. Exports Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.8m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

N.s.g. Exports Limited Health Check

Pomanda's financial health check has awarded N.S.G. Exports Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £2.8m, make it smaller than the average company (£4m)

£2.8m - N.s.g. Exports Limited

£4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (11.8%)

3% - N.s.g. Exports Limited

11.8% - Industry AVG

production

Production

with a gross margin of 24.6%, this company has a comparable cost of product (24.6%)

24.6% - N.s.g. Exports Limited

24.6% - Industry AVG

profitability

Profitability

an operating margin of -12.2% make it less profitable than the average company (6.1%)

-12.2% - N.s.g. Exports Limited

6.1% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (12)

3 - N.s.g. Exports Limited

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £40.6k, the company has an equivalent pay structure (£40.6k)

£40.6k - N.s.g. Exports Limited

£40.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £939.4k, this is more efficient (£342k)

£939.4k - N.s.g. Exports Limited

£342k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 31 days, this is earlier than average (51 days)

31 days - N.s.g. Exports Limited

51 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 115 days, this is slower than average (25 days)

115 days - N.s.g. Exports Limited

25 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 16 days, this is less than average (62 days)

16 days - N.s.g. Exports Limited

62 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 92 weeks, this is more cash available to meet short term requirements (23 weeks)

92 weeks - N.s.g. Exports Limited

23 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 34.6%, this is a lower level of debt than the average (50.6%)

34.6% - N.s.g. Exports Limited

50.6% - Industry AVG

N.S.G. EXPORTS LIMITED financials

EXPORTms excel logo

N.S.G. Exports Limited's latest turnover from August 2023 is estimated at £2.8 million and the company has net assets of £3.2 million. According to their latest financial statements, N.S.G. Exports Limited has 3 employees and maintains cash reserves of £3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Turnover2,818,2972,709,5872,664,7912,602,1282,372,0443,866,6798,950,9502,800,35225,499,9539,025,2789,788,6228,240,9735,433,6225,729,5930
Other Income Or Grants000000000000000
Cost Of Sales2,126,1681,990,7981,825,9101,790,4081,699,6952,960,2516,629,8062,101,97118,688,3696,468,7046,942,9535,943,3554,158,1774,365,6970
Gross Profit692,129718,790838,881811,721672,349906,4282,321,144698,3816,811,5852,556,5742,845,6692,297,6181,275,4461,363,8960
Admin Expenses1,036,661-793,621865,1971,029,790662,188910,2561,783,647401,4206,494,1962,506,5042,722,3282,287,0681,291,6741,376,621-929,480
Operating Profit-344,5321,512,411-26,316-218,06910,161-3,828537,497296,961317,38950,070123,34110,550-16,228-12,725929,480
Interest Payable000000000000000
Interest Receivable162,27537,5381,5293,51339,69235,73512,9418,6664,3237,2845,9613,8856,1737,5893,736
Pre-Tax Profit-182,2571,549,949-24,787-214,55649,85331,907550,438305,626321,71157,354129,30314,436-10,055-5,136933,215
Tax0-294,49000-9,472-6,062-104,583-61,125-64,342-12,044-29,740-3,46500-261,300
Profit After Tax-182,2571,255,459-24,787-214,55640,38125,845445,855244,501257,36945,31099,56310,971-10,055-5,136671,915
Dividends Paid000000000000000
Retained Profit-182,2571,255,459-24,787-214,55640,38125,845445,855244,501257,36945,31099,56310,971-10,055-5,136671,915
Employee Costs121,662122,969105,997109,314131,897133,098132,761164,8443,086,7601,034,8961,233,426934,706604,870486,7090
Number Of Employees333333348926322617160
EBITDA*-344,5321,514,698-11,366-203,12025,54710,066552,614311,665331,14664,352136,26824,7175376,012948,783

* Earnings Before Interest, Tax, Depreciation and Amortisation

Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Tangible Assets00992,2881,007,2382,075,8501,957,2681,967,8231,548,7161,561,6761,573,6141,585,1321,580,9241,595,0911,499,8561,027,936
Intangible Assets000000000000000
Investments & Other1,263,0441,396,5051,396,5051,396,505342,842342,842342,842342,84256,83556,83556,835272,925308,96458,96458,964
Debtors (Due After 1 year)0032,78232,15100000000000
Total Fixed Assets1,263,0441,396,5052,421,5752,435,8942,418,6922,300,1102,310,6651,891,5581,618,5111,630,4491,641,9671,853,8491,904,0551,558,8201,086,900
Stock & work in progress94,35547,322105,603685,07347,882172,318145,26046,63513,234558,295253,93711,561163,01219,3890
Trade Debtors241,376357,924419,28274,016230,147432,1823,020,642649,5424,587,490944,5301,121,7171,048,905474,208572,569489,266
Group Debtors12,28200000000000000
Misc Debtors328,600312,408232,026199,005951,5891,072,229733,537730,782002,3385,35216,6390532,781
Cash2,972,0563,209,8621,080,2091,977,2195,049,4625,535,1603,994,2506,358,639573,7851,155,2401,758,413626,177927,9391,541,2551,494,206
misc current assets000000000000000
total current assets3,648,6693,927,5161,837,1202,935,3136,279,0807,211,8897,893,6897,785,5985,174,5092,658,0653,136,4051,691,9951,581,7982,133,2132,516,253
total assets4,911,7135,324,0214,258,6955,371,2078,697,7729,511,99910,204,3549,677,1566,793,0204,288,5144,778,3723,545,8443,485,8533,692,0333,603,153
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 675,101572,633623,778953,3321,001,5511,355,337677,722574,5764,737,0742,486,6113,020,1771,884,3611,832,4902,125,1382,041,897
Group/Directors Accounts860,2001,062,113925,5731,819,3754,861,9845,393,6676,741,5266,792,6770000013,1260
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities137,388274,148184,47845,99663,22629,71473,11963,7710000000
total current liabilities1,672,6891,908,8941,733,8292,818,7035,926,7616,778,7187,492,3677,431,0244,737,0742,486,6113,020,1771,884,3611,832,4902,138,2642,041,897
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions27,70521,55121,55121,55122,65122,45124,1511,3001,5001,975726726726726726
total long term liabilities27,70521,55121,55121,55122,65122,45124,1511,3001,5001,975726726726726726
total liabilities1,700,3941,930,4451,755,3802,840,2545,949,4126,801,1697,516,5187,432,3244,738,5742,488,5863,020,9031,885,0871,833,2162,138,9902,042,623
net assets3,211,3193,393,5762,503,3152,530,9532,748,3602,710,8302,687,8362,244,8322,054,4461,799,9281,757,4691,660,7571,652,6371,553,0431,560,530
total shareholders funds3,211,3193,393,5762,503,3152,530,9532,748,3602,710,8302,687,8362,244,8322,054,4461,799,9281,757,4691,660,7571,652,6371,553,0431,560,530
Aug 2023Aug 2022Aug 2021Aug 2020Aug 2019Aug 2018Aug 2017Aug 2016Aug 2015Aug 2014Aug 2013Aug 2012Aug 2011Aug 2010Aug 2009
Operating Activities
Operating Profit-344,5321,512,411-26,316-218,06910,161-3,828537,497296,961317,38950,070123,34110,550-16,228-12,725929,480
Depreciation02,28714,95014,94915,38613,89415,11714,70413,75714,28212,92714,16716,76518,73719,303
Amortisation000000000000000
Tax0-294,49000-9,472-6,062-104,583-61,125-64,342-12,044-29,740-3,46500-261,300
Stock47,033-58,281-579,470637,191-124,43627,05898,62533,401-545,061304,358242,376-151,451143,62319,3890
Debtors-88,074-13,758378,918-876,564-322,675-2,249,7682,373,855-3,207,1663,642,960-179,52569,798563,410-81,722-449,4781,022,047
Creditors102,468-51,145-329,554-48,219-353,786677,615103,146-4,162,4982,250,463-533,5661,135,81651,871-292,64883,2412,041,897
Accruals and Deferred Income-136,76089,670138,482-17,23033,512-43,4059,34863,7710000000
Deferred Taxes & Provisions6,15400-1,100200-1,70022,851-200-4751,2490000726
Cash flow from operations-331,6291,330,772-1,886-30,296143,1122,859,224-1,889,104-674,622-581,107-604,842930,170-338,836-354,012519,3421,708,059
Investing Activities
capital expenditure0990,00101,053,663-133,968-3,339-434,224-1,744-1,819-2,764-17,1350-112,000-490,657-1,047,239
Change in Investments-133,461001,053,663000286,00700-216,090-36,039250,000058,964
cash flow from investments133,461990,00100-133,968-3,339-434,224-287,751-1,819-2,764198,95536,039-362,000-490,657-1,106,203
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-201,913136,540-893,802-3,042,609-531,683-1,347,859-51,1516,792,6770000-13,12613,1260
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue0-365,198-2,851-2,851-2,851-2,851-2,851-54,115-2,851-2,851-2,851-2,851109,649-2,351888,615
interest162,27537,5381,5293,51339,69235,73512,9418,6664,3237,2845,9613,8856,1737,5893,736
cash flow from financing-39,638-191,120-895,124-3,041,947-494,842-1,314,975-41,0616,747,2281,4724,4333,1101,034102,69618,364892,351
cash and cash equivalents
cash-237,8062,129,653-897,010-3,072,243-485,6981,540,910-2,364,3895,784,854-581,455-603,1731,132,236-301,762-613,31647,0491,494,206
overdraft000000000000000
change in cash-237,8062,129,653-897,010-3,072,243-485,6981,540,910-2,364,3895,784,854-581,455-603,1731,132,236-301,762-613,31647,0491,494,206

n.s.g. exports 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 n.s.g. exports limited. Get real-time insights into n.s.g. exports 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

N.s.g. Exports Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for n.s.g. exports limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in TW10 area or any other competitors across 12 key performance metrics.

n.s.g. exports limited Ownership

N.S.G. EXPORTS LIMITED group structure

N.S.G. Exports Limited has 1 subsidiary company.

Ultimate parent company

NSG MANAGEMENT & TECHNICAL SERVICES LTD

#0099198

1 parent

N.S.G. EXPORTS LIMITED

01022688

1 subsidiary

N.S.G. EXPORTS LIMITED Shareholders

nsg management & technical services ltd 100%

n.s.g. exports limited directors

N.S.G. Exports Limited currently has 3 directors. The longest serving directors include Mr Stephen Hobson (Dec 1991) and Ms Janet Hobson (Dec 1991).

officercountryagestartendrole
Mr Stephen HobsonWest Indies76 years Dec 1991- Director
Ms Janet HobsonEngland70 years Dec 1991- Director
Mrs Marie GuichardEngland62 years Jan 2018- Director

P&L

August 2023

turnover

2.8m

+4%

operating profit

-344.5k

0%

gross margin

24.6%

-7.42%

turnover

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

Balance Sheet

August 2023

net assets

3.2m

-0.05%

total assets

4.9m

-0.08%

cash

3m

-0.07%

net assets

Total assets minus all liabilities

n.s.g. exports limited company details

company number

01022688

Type

Private limited with Share Capital

industry

46190 - Agents involved in the sale of a variety of goods

incorporation date

August 1971

age

54

incorporated

UK

ultimate parent company

NSG MANAGEMENT & TECHNICAL SERVICES LTD

accounts

Small Company

last accounts submitted

August 2023

previous names

N/A

accountant

-

auditor

-

address

10 chislehurst road, richmond, TW10 6PW

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

n.s.g. exports 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 18 charges/mortgages relating to n.s.g. exports limited. Currently there are 0 open charges and 18 have been satisfied in the past.

n.s.g. exports 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 N.S.G. EXPORTS LIMITED. This can take several minutes, an email will notify you when this has completed.

n.s.g. exports limited Companies House Filings - See Documents

datedescriptionview/download