norse commercial services limited

Live MatureLargeHealthy

norse commercial services limited Company Information

Share NORSE COMMERCIAL SERVICES LIMITED

Company Number

02888808

Shareholders

norse group ltd

Group Structure

View All

Industry

Combined facilities support activities

 

Registered Address

280 fifers lane, norwich, norfolk, NR6 6EQ

norse commercial services limited Estimated Valuation

£55.3m

Pomanda estimates the enterprise value of NORSE COMMERCIAL SERVICES LIMITED at £55.3m based on a Turnover of £53.1m and 1.04x industry multiple (adjusted for size and gross margin).

norse commercial services limited Estimated Valuation

£0

Pomanda estimates the enterprise value of NORSE COMMERCIAL SERVICES LIMITED at £0 based on an EBITDA of £-6.9m and a 9.27x industry multiple (adjusted for size and gross margin).

norse commercial services limited Estimated Valuation

£31.8m

Pomanda estimates the enterprise value of NORSE COMMERCIAL SERVICES LIMITED at £31.8m based on Net Assets of £13.9m and 2.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Norse Commercial Services Limited Overview

Norse Commercial Services Limited is a live company located in norfolk, NR6 6EQ with a Companies House number of 02888808. It operates in the combined facilities support activities sector, SIC Code 81100. Founded in January 1994, it's largest shareholder is norse group ltd with a 100% stake. Norse Commercial Services Limited is a mature, large sized company, Pomanda has estimated its turnover at £53.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Norse Commercial Services Limited Health Check

Pomanda's financial health check has awarded Norse Commercial Services Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £53.1m, make it larger than the average company (£9.4m)

£53.1m - Norse Commercial Services Limited

£9.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (7.9%)

12% - Norse Commercial Services Limited

7.9% - Industry AVG

production

Production

with a gross margin of 26.9%, this company has a lower cost of product (17.6%)

26.9% - Norse Commercial Services Limited

17.6% - Industry AVG

profitability

Profitability

an operating margin of -26.6% make it less profitable than the average company (3.5%)

-26.6% - Norse Commercial Services Limited

3.5% - Industry AVG

employees

Employees

with 1204 employees, this is above the industry average (199)

1204 - Norse Commercial Services Limited

199 - Industry AVG

paystructure

Pay Structure

on an average salary of £26.4k, the company has an equivalent pay structure (£31.9k)

£26.4k - Norse Commercial Services Limited

£31.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £44.1k, this is less efficient (£82k)

£44.1k - Norse Commercial Services Limited

£82k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 47 days, this is later than average (37 days)

47 days - Norse Commercial Services Limited

37 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 25 days, this is slower than average (20 days)

25 days - Norse Commercial Services Limited

20 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 1 days, this is less than average (2 days)

1 days - Norse Commercial Services Limited

2 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (20 weeks)

0 weeks - Norse Commercial Services Limited

20 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 83.6%, this is a higher level of debt than the average (74.8%)

83.6% - Norse Commercial Services Limited

74.8% - Industry AVG

NORSE COMMERCIAL SERVICES LIMITED financials

EXPORTms excel logo

Norse Commercial Services Limited's latest turnover from March 2024 is £53.1 million and the company has net assets of £13.9 million. According to their latest financial statements, Norse Commercial Services Limited has 1,204 employees and maintains cash reserves of £87.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Apr 2018Apr 2017Apr 2016Feb 2015Feb 2014Jan 2013Jan 2012Jan 2011Jan 2010
Turnover53,135,94245,548,84841,311,50737,538,62832,676,700183,695,214165,022,547164,441,184178,917,673141,870,130137,241,317126,125,648111,183,481105,555,59299,790,376
Other Income Or Grants
Cost Of Sales38,850,25133,410,20029,052,42227,581,76316,895,492151,302,918133,319,180131,120,691142,620,555110,928,084104,813,04796,447,88384,061,73178,067,26980,511,205
Gross Profit14,285,69112,138,64812,259,0859,956,86515,781,20832,392,29631,703,36733,320,49336,297,11830,942,04632,428,27029,677,76527,121,75027,488,32319,279,171
Admin Expenses28,448,19914,395,73811,616,1316,777,07313,879,48531,434,29229,986,43628,044,62531,055,31626,314,95327,223,65325,655,81822,972,23919,387,70318,007,956
Operating Profit-14,162,508-2,257,090642,9543,179,7921,901,723958,0041,716,9315,275,8685,241,8024,627,0935,204,6174,021,9474,149,5118,100,6201,271,215
Interest Payable622,030940,275496,181553,064556,708963,451952,564820,8251,260,212952,0211,045,892868,0505,130,673585,4505,025,762
Interest Receivable821,064462,026384,23869,727102,46825,47015,41625,24362,04025,884102,010111,7375,241,45655,95666,643
Pre-Tax Profit-13,963,474-2,735,3393,806,2812,643,0721,032,48320,023779,7834,480,2864,043,6303,700,9564,333,4893,357,7044,289,3107,732,970-267,636
Tax-808,2531,150,244-735,489-526,385-62,913-656,819-480,675-816,784-940,829-919,012-999,487-770,829-1,095,643-2,207,121-113,573
Profit After Tax-14,771,727-1,585,0953,070,7922,116,687969,570-636,796299,1083,663,5023,102,8012,781,9443,334,0022,586,8753,193,6675,525,849-381,209
Dividends Paid508,000800,0001,155,000
Retained Profit-14,771,727-1,585,0953,070,7922,116,687969,570-1,767,278-11,3032,989,8792,407,7471,492,0163,329,7482,474,0103,186,0335,514,212-378,037
Employee Costs31,838,16628,256,87324,244,73023,654,90421,250,61793,675,31184,191,44481,462,81186,349,60970,428,08465,125,60760,971,29456,259,48048,608,47350,132,276
Number Of Employees1,2041,1039851,0536576,3586,1956,1706,1227,0185,9065,5385,0494,7074,313
EBITDA*-6,875,4665,296,3868,038,51911,207,7188,128,4635,771,6016,102,8399,241,5399,328,2827,502,9797,370,8736,435,4766,729,93810,611,8282,394,077

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Apr 2018Apr 2017Apr 2016Feb 2015Feb 2014Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets27,305,49419,456,80037,213,33844,473,18048,186,61247,784,27045,098,87643,517,02337,922,66840,491,35929,006,78228,236,07625,385,18321,404,14018,621,450
Intangible Assets9,290,71712,357,3641,036,1471,100,443347,153512,835534,770552,949430,746265,032296,295294,313181,681192,368203,055
Investments & Other1,221,3281,221,3211593,171,3043,509,2892,304,956688,094521,833269,0801,101,798303,907231,153139,08358,877
Debtors (Due After 1 year)276,850253,6843,968,3364,467,3943,670,440
Total Fixed Assets38,094,38933,289,16938,249,48545,573,62348,533,76548,297,10545,633,64644,069,97238,353,41440,756,39129,303,07728,530,38925,705,94721,655,38518,824,505
Stock & work in progress194,130164,851154,58793,842286,1072,518,4492,325,7281,988,3081,807,4571,772,3131,284,2981,205,2961,398,5961,507,8431,226,479
Trade Debtors6,970,2625,065,7675,398,8394,794,9344,442,50820,831,56714,465,83415,402,39711,818,20813,952,07910,934,43210,270,52512,825,6679,585,9175,676,423
Group Debtors33,651,02861,769,93649,277,76148,602,14526,969,63311,561,4636,570,1638,359,44714,228,19813,475,3294,540,7094,567,1557,120,0966,347,6626,299,556
Misc Debtors5,619,5985,360,1052,704,0215,789,4832,310,1166,007,6326,369,3039,094,6075,516,9844,183,0374,518,4824,564,6153,232,2294,458,5763,632,391
Cash87,509157,4083,122,7367,045,8192,404,034911,1652,776,9062,699,5294,267,5282,246,10210,084,1619,505,8753,397,608955,0813,442,460
misc current assets37,959150,000743,275275,000
total current assets46,560,48672,668,06760,657,94466,326,22336,720,70042,573,55132,782,93437,544,28837,638,37535,628,86031,362,08230,113,46627,974,19622,855,07920,277,309
total assets84,654,875105,957,23698,907,429111,899,84685,254,46590,870,65678,416,58081,614,26075,991,78976,385,25160,665,15958,643,85553,680,14344,510,46439,101,814
Bank overdraft9,901,8459,853,6388,706,4133,610,9961,084,925912,717896,632924,9132,913,4852,979,0751,895,2821,582,3652,025,073
Bank loan1,708,3272,238,6512,572,654198,214
Trade Creditors 2,760,7911,453,5751,324,369800,507747,3787,461,8595,807,3526,449,5704,618,2965,155,3274,666,8752,785,4472,511,8433,082,7533,928,225
Group/Directors Accounts37,037,42234,060,3662,462,826274,275198,003
other short term finances
hp & lease commitments3,606,9864,442,9875,318,7495,163,9564,617,0332,032,1791,739,1741,438,632916,663689,312303,728135,117209,228141,031141,582
other current liabilities7,084,92414,777,25733,920,67357,438,29431,794,21122,327,24318,155,75422,262,29824,559,21024,200,29917,079,22817,489,53417,185,37815,467,92111,133,997
total current liabilities60,391,96864,587,82350,978,53165,641,40839,731,27635,432,27726,787,20531,063,21730,990,80130,969,85124,963,31623,389,17324,462,77120,548,34517,426,880
loans18,991,97623,387,14028,367,73614,404,32011,041,9729,687,8806,979,5406,047,9521,947,130271,6127,322,3225,980,0105,061,418
hp & lease commitments4,439,5696,673,0989,495,98811,693,57013,829,0217,202,1605,520,9864,843,9403,489,7703,023,976973,565135,806243,601104,493238,090
Accruals and Deferred Income853,68941,797
other liabilities3,865,4534,829,2865,772,2596,694,3797,449,8733,967,9807,797,0982,826
provisions50,00029,00033,694,00047,500,00039,784,00054,830,00040,766,00043,412,00023,248,00045,514,39029,917,80036,136,158200,00190,000222,310
total long term liabilities10,362,56912,872,09826,342,98835,443,57034,075,86838,482,61330,733,27232,322,19921,808,14933,231,04419,900,44526,000,98316,241,86311,328,49020,289,684
total liabilities70,754,53777,459,92177,321,519101,084,97873,807,14473,914,89057,520,47763,385,41652,798,95064,200,89544,863,76149,390,15640,704,63431,876,83537,716,564
net assets13,900,33828,497,31521,585,91010,814,86811,447,32116,955,76620,896,10318,228,84423,192,83912,184,35615,801,3989,089,25412,923,93512,583,9621,347,220
total shareholders funds13,900,33828,497,31521,585,91010,814,86811,447,32116,955,76620,896,10318,228,84423,192,83912,184,35615,801,3989,089,25412,923,93512,583,9621,347,220
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Apr 2018Apr 2017Apr 2016Feb 2015Feb 2014Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit-14,162,508-2,257,090642,9543,179,7921,901,723958,0041,716,9315,275,8685,241,8024,627,0935,204,6174,021,9474,149,5118,100,6201,271,215
Depreciation6,896,3966,945,8876,821,6627,501,2416,058,4694,660,6784,257,8233,845,0443,845,0442,826,9382,157,4032,381,7132,580,4272,511,2081,122,862
Amortisation390,646607,589573,903526,685168,271152,919128,085120,627241,43648,9488,85331,816
Tax-808,2531,150,244-735,489-526,385-62,913-656,819-480,675-816,784-940,829-919,012-999,487-770,829-1,095,643-2,207,121-113,573
Stock29,27910,26460,745-192,265-2,232,342192,721337,420180,85135,144488,01579,002-193,300-109,247281,3641,226,479
Debtors-25,931,75411,100,535-2,304,99926,261,259-1,007,96510,995,362-5,451,1511,293,061-47,05511,616,822591,328-3,775,6972,785,8374,783,78515,608,370
Creditors1,307,216129,206523,86253,129-6,714,4811,654,507-642,2181,831,274-537,031488,4521,881,428273,604-570,910-845,4723,928,225
Accruals and Deferred Income-7,692,333-19,143,416-23,517,62125,644,0839,466,9684,171,489-4,106,544-2,296,912358,9117,121,071-410,306-549,5332,529,3494,375,72111,133,997
Deferred Taxes & Provisions21,000-33,665,000-13,806,0007,716,000-15,046,00014,064,000-2,646,00020,164,000-22,266,39015,596,590-6,218,35835,936,157110,001-132,310222,310
Cash flow from operations11,854,639-57,343,379-27,252,47518,025,551-987,65613,816,6953,341,13326,649,205-14,045,14617,685,243953,82045,293,8725,026,1456,737,497730,187
Investing Activities
capital expenditure-12,069,089-1,118,155-71,427-5,067,784-6,463,400-7,477,056-5,949,582-9,682,229-1,683,503-14,329,200-2,938,944-5,377,054-5,352,470-5,289,589-6,221,930
Change in Investments71,221,162-3,171,145-337,9851,204,3331,616,862166,261252,753-832,718797,89172,75492,07080,20658,877
cash flow from investments-12,069,096-2,339,3173,099,718-4,729,799-7,667,733-9,093,918-6,115,843-9,934,982-850,785-15,127,091-3,011,698-5,469,124-5,432,676-5,348,466-6,221,930
Financing Activities
Bank loans-1,708,327-530,324-334,0032,572,654-198,214198,214
Group/Directors Accounts2,977,05634,060,366-2,462,8262,188,55176,272198,003
Other Short Term Loans
Long term loans-18,991,976-4,395,164-4,980,59613,963,4163,362,3481,354,0922,708,340931,5884,100,8221,675,518-7,050,7101,342,312918,5925,061,418
Hire Purchase and Lease Commitments-3,069,530-3,698,652-2,042,789-1,588,5289,211,7151,974,179977,5881,876,139693,1452,435,9951,006,370-181,906207,305-134,148379,672
other long term liabilities-3,865,453-963,833-942,973-922,120-755,4943,481,893-3,829,1187,797,098-2,8262,826
share issue174,7508,496,5007,700,250-2,749,140-6,478,015-2,173,0592,678,562-7,953,8748,600,736-5,109,0583,382,396-6,308,691-2,846,0605,722,5301,725,257
interest199,034-478,249-111,943-483,337-454,240-937,981-937,148-795,582-1,198,172-926,137-943,882-756,313110,783-529,494-4,959,119
cash flow from financing281,31017,679,662620,030-10,135,60414,950,0771,261,6543,130,121-5,087,0978,271,8033,983,5151,291,284-9,161,5621,201,1056,050,9262,408,057
cash and cash equivalents
cash-69,899-2,965,328-3,923,0834,641,7851,492,869-1,865,74177,377-1,567,9992,021,426-7,838,059578,2866,108,2672,442,527-2,487,3793,442,460
overdraft48,2071,147,2258,706,413-3,610,9962,526,071172,20816,085-28,281-1,988,572-65,5901,083,793312,917-442,7082,025,073
change in cash-118,106-4,112,553-12,629,4964,641,7855,103,865-4,391,812-94,831-1,584,0842,049,707-5,849,487643,8765,024,4742,129,610-2,044,6711,417,387

norse commercial services 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 norse commercial services limited. Get real-time insights into norse commercial services 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

Norse Commercial Services Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for norse commercial services limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other large companies, companies in NR6 area or any other competitors across 12 key performance metrics.

norse commercial services limited directors

Norse Commercial Services Limited currently has 3 directors. The longest serving directors include Dr Andrew Wood (Feb 2022) and Mr Justin Galliford (Apr 2022).

officercountryagestartendrole
Dr Andrew WoodUnited Kingdom65 years Feb 2022- Director
Mr Justin GallifordUnited Kingdom46 years Apr 2022- Director
Mrs Zoe RepmanEngland55 years Aug 2022- Director

P&L

March 2024

turnover

53.1m

+17%

operating profit

-14.2m

+527%

gross margin

26.9%

+0.88%

turnover

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

Balance Sheet

March 2024

net assets

13.9m

-0.51%

total assets

84.7m

-0.2%

cash

87.5k

-0.44%

net assets

Total assets minus all liabilities

norse commercial services limited company details

company number

02888808

Type

Private limited with Share Capital

industry

81100 - Combined facilities support activities

incorporation date

January 1994

age

31

incorporated

UK

ultimate parent company

NORFOLK COUNTY COUNCIL

accounts

Audit Exemption Subsidiary

last accounts submitted

March 2024

previous names

norfolk county services limited (April 2009)

accountant

-

auditor

-

address

280 fifers lane, norwich, norfolk, NR6 6EQ

Bank

BARCLAYS BANK PLC

Legal Advisor

-

norse commercial services 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 4 charges/mortgages relating to norse commercial services limited. Currently there are 2 open charges and 2 have been satisfied in the past.

norse commercial services 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 NORSE COMMERCIAL SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

norse commercial services limited Companies House Filings - See Documents

datedescriptionview/download