nike land securities limited

Live MatureLargeHigh

nike land securities limited Company Information

Share NIKE LAND SECURITIES LIMITED

Company Number

01243071

Shareholders

christopher john nike

kathryn tracy vickers

Group Structure

View All

Industry

Activities of head offices

 

Registered Address

jubilee house, john nike way, bracknell, berkshire, RG12 8TN

nike land securities limited Estimated Valuation

£27.6m

Pomanda estimates the enterprise value of NIKE LAND SECURITIES LIMITED at £27.6m based on a Turnover of £28.8m and 0.96x industry multiple (adjusted for size and gross margin).

nike land securities limited Estimated Valuation

£12m

Pomanda estimates the enterprise value of NIKE LAND SECURITIES LIMITED at £12m based on an EBITDA of £1.6m and a 7.37x industry multiple (adjusted for size and gross margin).

nike land securities limited Estimated Valuation

£62.3m

Pomanda estimates the enterprise value of NIKE LAND SECURITIES LIMITED at £62.3m based on Net Assets of £29.1m and 2.14x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Nike Land Securities Limited Overview

Nike Land Securities Limited is a live company located in bracknell, RG12 8TN with a Companies House number of 01243071. It operates in the activities of head offices sector, SIC Code 70100. Founded in February 1976, it's largest shareholder is christopher john nike with a 50% stake. Nike Land Securities Limited is a mature, large sized company, Pomanda has estimated its turnover at £28.8m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Nike Land Securities Limited Health Check

Pomanda's financial health check has awarded Nike Land Securities Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

8 Strong

positive_score

1 Regular

positive_score

3 Weak

size

Size

annual sales of £28.8m, make it larger than the average company (£21m)

£28.8m - Nike Land Securities Limited

£21m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (9.6%)

23% - Nike Land Securities Limited

9.6% - Industry AVG

production

Production

with a gross margin of 41%, this company has a lower cost of product (33.4%)

41% - Nike Land Securities Limited

33.4% - Industry AVG

profitability

Profitability

an operating margin of 0.5% make it less profitable than the average company (5.8%)

0.5% - Nike Land Securities Limited

5.8% - Industry AVG

employees

Employees

with 439 employees, this is above the industry average (116)

439 - Nike Land Securities Limited

116 - Industry AVG

paystructure

Pay Structure

on an average salary of £16.1k, the company has a lower pay structure (£49.2k)

£16.1k - Nike Land Securities Limited

£49.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £65.6k, this is less efficient (£198.2k)

£65.6k - Nike Land Securities Limited

£198.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 9 days, this is earlier than average (45 days)

9 days - Nike Land Securities Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 25 days, this is quicker than average (42 days)

25 days - Nike Land Securities Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 38 days, this is in line with average (46 days)

38 days - Nike Land Securities Limited

46 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 59 weeks, this is more cash available to meet short term requirements (16 weeks)

59 weeks - Nike Land Securities Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 18.2%, this is a lower level of debt than the average (54.3%)

18.2% - Nike Land Securities Limited

54.3% - Industry AVG

NIKE LAND SECURITIES LIMITED financials

EXPORTms excel logo

Nike Land Securities Limited's latest turnover from April 2024 is £28.8 million and the company has net assets of £29.1 million. According to their latest financial statements, Nike Land Securities Limited has 439 employees and maintains cash reserves of £3.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover28,787,05628,531,95224,605,77615,494,37939,310,80034,783,26823,472,96726,311,80727,499,45127,410,51427,913,00936,825,61962,966,99966,436,62672,016,395
Other Income Or Grants
Cost Of Sales16,975,27618,684,64815,646,91511,879,65317,384,53215,460,37014,161,38917,443,94617,867,55918,530,10819,963,85427,947,28348,598,16750,133,96054,727,004
Gross Profit11,811,7809,847,3048,958,8613,614,72621,926,26819,322,8989,311,5788,867,8619,631,8928,880,4067,949,1558,878,33614,368,83216,302,66617,289,391
Admin Expenses11,658,4939,766,5396,113,7605,181,8135,448,5729,650,4496,373,6958,446,9269,512,0859,097,3699,467,84911,563,06416,498,77417,097,71418,088,552
Operating Profit153,28780,7652,845,101-1,567,08716,477,6969,672,4492,937,883420,935119,807-216,963-1,518,694-2,684,728-2,129,942-795,048-799,161
Interest Payable86657,194382,014593,8361,578,6862,316,5092,198,0852,027,106993,9061,013,3251,013,6471,010,554
Interest Receivable85,93443,71457034,365
Pre-Tax Profit454,594124,4793,544,607-1,755,23214,467,4599,290,4352,344,047-1,157,751-2,093,645-2,295,048-3,545,800-2,729,760-3,143,267-1,808,695-1,809,715
Tax-5,217117,965-885,175138,560-2,286,686-1,821,8661,805,52790,644162,13674,228246,22060,854147,858274,890112,261
Profit After Tax449,377242,4442,659,432-1,616,67212,180,7737,468,5694,149,574-1,067,107-1,931,509-2,220,820-3,299,580-2,668,906-2,995,409-1,533,805-1,697,454
Dividends Paid180,828150,690132,000990,000
Retained Profit268,54991,7542,527,432-2,606,67212,180,7737,468,5694,149,574-1,067,107-1,931,509-2,220,820-3,299,580-2,668,906-2,995,409-1,533,805-1,697,454
Employee Costs7,051,1276,158,5116,065,9495,153,2316,437,1596,016,2795,988,9756,497,8266,716,5406,451,7245,238,1417,245,93810,777,13910,980,10611,651,990
Number Of Employees439408326240477548585603582436426540647666669
EBITDA*1,628,3561,355,1413,998,258-484,32718,332,64910,587,4713,812,8671,270,9221,023,124741,061-373,344-1,320,686-537,841920,9131,034,128

* Earnings Before Interest, Tax, Depreciation and Amortisation

Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets23,978,74323,331,10021,461,89722,972,21426,622,65723,839,33527,172,70527,669,03830,983,62831,633,62630,828,82331,872,97442,882,80943,990,60945,387,924
Intangible Assets29,549104,65033,78136,59830,04532,02920,3351,5575,2899,02113,70335,759
Investments & Other4,601,3004,001,3004,001,3003,101,3001,3003,851,3001,3002,5502,5502,5501,3001,2501,2501,2501,250
Debtors (Due After 1 year)1,107,724
Total Fixed Assets28,609,59227,437,05025,496,97826,110,11226,654,00227,722,66428,302,06427,671,58830,986,17831,636,17630,831,68031,879,51342,893,08044,005,56245,424,933
Stock & work in progress1,774,8041,924,5211,908,4791,777,7541,967,2035,803,2636,031,8145,907,0166,125,0456,794,0806,777,6856,664,0959,137,01110,276,6769,992,689
Trade Debtors762,758714,717550,314607,837302,854616,951500,5582,032,204630,098712,718656,610817,2981,612,0911,596,7351,732,567
Group Debtors
Misc Debtors460,650503,033648,513288,373341,057685,850705,545999,973828,814829,551859,172872,2381,821,2031,582,5421,657,160
Cash3,931,9134,496,8886,699,7232,047,3665,768,9201,990,889747,355123,448382,113259,23853,96925,05849,65214,37318,506
misc current assets
total current assets6,930,1257,639,1599,807,0294,721,3308,380,0349,096,9537,985,2729,062,6417,966,0708,595,5878,347,4368,378,68912,619,95713,470,32613,400,922
total assets35,539,71735,076,20935,304,00730,831,44235,034,03636,819,61736,287,33636,734,22938,952,24840,231,76339,179,11640,258,20255,513,03757,475,88858,825,855
Bank overdraft25,524,002977,15022,563,9824,637,1614,339,2692,204,635859,650
Bank loan10,000,00020,315,36824,102,12523,808,65716,110,63624,113,5752,948,816218,394
Trade Creditors 1,196,2861,330,7291,358,981849,419611,8011,758,8821,517,5221,611,1421,554,4391,568,8841,570,8121,677,4564,561,3776,515,1245,849,481
Group/Directors Accounts1,350136,954358,054485,571505,571489,281487,225375,220365,319421,531445,839
other short term finances
hp & lease commitments3,44122,164
other current liabilities2,253,3161,973,9432,027,9521,456,5461,376,0765,032,0502,172,0982,062,8681,737,9621,663,8722,112,1491,466,9813,412,9892,572,0073,007,857
total current liabilities3,453,0433,304,6723,386,9332,305,9651,989,22716,927,88624,363,04228,261,70629,321,97428,507,84426,734,16824,267,45436,792,52914,662,11310,403,385
loans20,950,00024,750,000
hp & lease commitments32,640
Accruals and Deferred Income
other liabilities
provisions2,986,1842,972,2362,130,2931,213,1351,471,173498,868697,803788,447950,5831,024,8111,271,0311,331,8851,479,7431,754,633
total long term liabilities3,018,8242,972,2362,130,2931,213,1351,471,173498,868697,803788,447950,5831,024,8111,271,0311,331,88522,429,74326,504,633
total liabilities6,471,8676,276,9085,517,2263,519,1003,460,40017,426,75424,363,04228,959,50930,110,42129,458,42727,758,97925,538,48538,124,41437,091,85636,908,018
net assets29,067,85028,799,30129,786,78127,312,34231,573,63619,392,86311,924,2947,774,7208,841,82710,773,33611,420,13714,719,71717,388,62320,384,03221,917,837
total shareholders funds29,067,85028,799,30129,786,78127,312,34231,573,63619,392,86311,924,2947,774,7208,841,82710,773,33611,420,13714,719,71717,388,62320,384,03221,917,837
Apr 2024Apr 2023Apr 2022Apr 2021Apr 2020Apr 2019Apr 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit153,28780,7652,845,101-1,567,08716,477,6969,672,4492,937,883420,935119,807-216,963-1,518,694-2,684,728-2,129,942-795,048-799,161
Depreciation1,464,7761,265,5681,140,5281,074,5491,846,698909,014870,983849,987903,317956,4671,141,6181,360,3101,587,4191,692,9471,810,283
Amortisation10,2938,80812,6298,2118,2556,0084,0011,5573,7323,7324,68223,01423,006
Tax-5,217117,965-885,175138,560-2,286,686-1,821,8661,805,52790,644162,13674,228246,22060,854147,858274,890112,261
Stock-149,71716,042130,725-189,449-3,836,060-228,551124,798-218,029-669,03516,395113,590-2,472,916-1,139,665283,9879,992,689
Debtors5,65818,923302,617252,299-658,890-1,011,026-718,3501,573,265-83,35726,487-173,754-1,743,758254,017-210,4503,389,727
Creditors-134,443-28,252509,562237,618-1,147,081241,360-93,62056,703-14,445-1,928-106,644-2,883,921-1,953,747665,6435,849,481
Accruals and Deferred Income279,373-54,009571,40680,470-3,655,9742,859,952109,230324,90674,090-448,277645,168-1,946,008840,982-435,8503,007,857
Deferred Taxes & Provisions13,948841,943917,158-258,038972,305498,868-697,803-90,644-162,136-74,228-246,220-60,854-147,858-274,8901,754,633
Cash flow from operations1,926,0762,197,8234,677,867-348,56716,710,16313,605,3625,529,753297,2951,835,161247,974225,344-1,933,941-764,9581,077,169-1,624,056
Investing Activities
capital expenditure-1,441,1962,218,3963,042,097-150,580-71,677-97,517-264,915-483,361-233,704-418,835
Change in Investments600,000900,0003,100,000-3,850,0003,850,000-1,2501,250501,250
cash flow from investments-600,000-900,000-3,100,0003,850,000-5,291,1962,219,6463,042,097-150,580-72,927-97,567-264,915-483,361-233,704-420,085
Financing Activities
Bank loans-10,000,000-10,315,368-3,786,75724,102,125-23,808,65723,808,657-16,110,636-8,002,93921,164,7592,730,422218,394
Group/Directors Accounts-1,350-135,604-221,100-127,517-20,00016,2902,056112,0059,901-56,212-24,308445,839
Other Short Term Loans
Long term loans-20,950,000-3,800,00024,750,000
Hire Purchase and Lease Commitments36,081-22,16422,164
other long term liabilities
share issue-1,079,234-52,993-1,654,6221,574,01923,615,291
interest85,06843,714570-22,829-382,014-593,836-1,578,686-2,316,509-2,198,085-2,027,106-993,906-1,013,325-1,013,647-1,010,554
cash flow from financing121,149-1,035,520-52,993-1,655,402-10,158,433-10,918,482-4,508,11022,503,439-26,108,87623,186,647-18,025,737-8,986,944-854,778-2,129,69748,041,134
cash and cash equivalents
cash-564,975-2,202,8354,652,357-3,721,5543,778,0311,243,534623,907-258,665122,875205,26928,911-24,59435,279-4,13318,506
overdraft-25,524,00224,546,852-21,586,83217,926,821297,8922,134,6341,344,985859,650
change in cash-564,975-2,202,8354,652,357-3,721,5543,778,0311,243,534623,90725,265,337-24,423,97721,792,101-17,897,910-322,486-2,099,355-1,349,118-841,144

nike land securities 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 nike land securities limited. Get real-time insights into nike land securities 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

Nike Land Securities Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for nike land securities limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in RG12 area or any other competitors across 12 key performance metrics.

nike land securities limited Ownership

NIKE LAND SECURITIES LIMITED group structure

Nike Land Securities Limited has 7 subsidiary companies.

NIKE LAND SECURITIES LIMITED Shareholders

christopher john nike 50%
kathryn tracy vickers 50%

nike land securities limited directors

Nike Land Securities Limited currently has 3 directors. The longest serving directors include Mr Christopher Nike (May 1996) and Mrs Kathryn Vickers (Jan 2006).

officercountryagestartendrole
Mr Christopher Nike56 years May 1996- Director
Mrs Kathryn Vickers54 years Jan 2006- Director
Mr Steve HebbornEngland56 years Jul 2014- Director

P&L

April 2024

turnover

28.8m

+1%

operating profit

153.3k

+90%

gross margin

41.1%

+18.89%

turnover

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

Balance Sheet

April 2024

net assets

29.1m

+0.01%

total assets

35.5m

+0.01%

cash

3.9m

-0.13%

net assets

Total assets minus all liabilities

nike land securities limited company details

company number

01243071

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

February 1976

age

49

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

April 2024

previous names

N/A

accountant

-

auditor

COOPER PARRY GROUP LIMITED

address

jubilee house, john nike way, bracknell, berkshire, RG12 8TN

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

nike land securities 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 8 charges/mortgages relating to nike land securities limited. Currently there are 0 open charges and 8 have been satisfied in the past.

nike land securities 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 NIKE LAND SECURITIES LIMITED. This can take several minutes, an email will notify you when this has completed.

nike land securities limited Companies House Filings - See Documents

datedescriptionview/download