mersey container services limited

Live MatureMidHealthy

mersey container services limited Company Information

Share MERSEY CONTAINER SERVICES LIMITED

Company Number

02913905

Directors

Treve Hendry

Hans Meyer

View All

Shareholders

standmode ltd

Group Structure

View All

Industry

Machining

 

Registered Address

unit 16 mill park, cannock, staffordshire, WS11 7XT

mersey container services limited Estimated Valuation

£3.3m

Pomanda estimates the enterprise value of MERSEY CONTAINER SERVICES LIMITED at £3.3m based on a Turnover of £7.2m and 0.46x industry multiple (adjusted for size and gross margin).

mersey container services limited Estimated Valuation

£6.1m

Pomanda estimates the enterprise value of MERSEY CONTAINER SERVICES LIMITED at £6.1m based on an EBITDA of £1.7m and a 3.61x industry multiple (adjusted for size and gross margin).

mersey container services limited Estimated Valuation

£15.5m

Pomanda estimates the enterprise value of MERSEY CONTAINER SERVICES LIMITED at £15.5m based on Net Assets of £9.2m and 1.68x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mersey Container Services Limited Overview

Mersey Container Services Limited is a live company located in staffordshire, WS11 7XT with a Companies House number of 02913905. It operates in the machining sector, SIC Code 25620. Founded in March 1994, it's largest shareholder is standmode ltd with a 100% stake. Mersey Container Services 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

Mersey Container Services Limited Health Check

Pomanda's financial health check has awarded Mersey Container Services Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £7.2m, make it smaller than the average company (£10.5m)

£7.2m - Mersey Container Services Limited

£10.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (7.2%)

14% - Mersey Container Services Limited

7.2% - Industry AVG

production

Production

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

28.4% - Mersey Container Services Limited

28.4% - Industry AVG

profitability

Profitability

an operating margin of 23.5% make it more profitable than the average company (6.1%)

23.5% - Mersey Container Services Limited

6.1% - Industry AVG

employees

Employees

with 19 employees, this is below the industry average (80)

19 - Mersey Container Services Limited

80 - Industry AVG

paystructure

Pay Structure

on an average salary of £46.1k, the company has an equivalent pay structure (£46.1k)

£46.1k - Mersey Container Services Limited

£46.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £379.2k, this is more efficient (£143.9k)

£379.2k - Mersey Container Services Limited

£143.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 129 days, this is later than average (61 days)

129 days - Mersey Container Services Limited

61 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 55 days, this is slower than average (47 days)

55 days - Mersey Container Services Limited

47 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 22 days, this is less than average (70 days)

22 days - Mersey Container Services Limited

70 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 189 weeks, this is more cash available to meet short term requirements (13 weeks)

189 weeks - Mersey Container Services Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 16.1%, this is a lower level of debt than the average (48.2%)

16.1% - Mersey Container Services Limited

48.2% - Industry AVG

MERSEY CONTAINER SERVICES LIMITED financials

EXPORTms excel logo

Mersey Container Services Limited's latest turnover from March 2024 is estimated at £7.2 million and the company has net assets of £9.2 million. According to their latest financial statements, Mersey Container Services Limited has 19 employees and maintains cash reserves of £5.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover7,204,3866,226,9655,919,4574,910,7014,736,9243,998,4784,914,1584,252,2195,779,0017,322,6786,407,2444,712,5104,662,2482,236,3821,083,414
Other Income Or Grants
Cost Of Sales5,156,3664,525,9284,240,6523,605,3703,399,3832,872,3943,455,1972,992,8004,021,3165,055,3494,390,2553,228,8973,227,7241,915,786956,167
Gross Profit2,048,0201,701,0381,678,8061,305,3311,337,5411,126,0841,458,9611,259,4191,757,6852,267,3282,016,9891,483,6141,434,524320,596127,247
Admin Expenses356,080288,7791,901,096307,785572,635606,536806,009347,011955,6651,371,2881,233,0711,130,267977,011273,533172,551
Operating Profit1,691,9401,412,259-222,290997,546764,906519,548652,952912,408802,020896,040783,918353,347457,51347,063-45,304
Interest Payable743
Interest Receivable270,290167,43029,1634,0233,59323,47213,6155,5337,8075,7273,9332,9952,555
Pre-Tax Profit1,962,2311,579,689-193,1271,001,569768,499543,020666,567917,941809,828901,767787,851356,342460,06847,063-46,047
Tax-490,558-300,141-190,298-146,015-103,174-126,648-183,588-161,965-189,371-181,206-85,522-119,618-11,01213,702
Profit After Tax1,471,6731,279,548-193,127811,271622,484439,846539,919734,353647,862712,396606,645270,820340,45036,051-32,345
Dividends Paid
Retained Profit1,471,6731,279,548-193,127811,271622,484439,846539,919734,353647,862712,396606,645270,820340,45036,051-32,345
Employee Costs875,417822,891807,500810,417881,959915,789782,082730,6361,946,1682,393,1882,191,5051,467,0001,446,147719,415322,866
Number Of Employees191919202224212056706443432210
EBITDA*1,698,0561,419,239-213,6881,007,947776,821533,486659,524920,384811,591907,810793,685365,394466,70456,481-34,513

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets25,98931,91338,89346,84754,46859,57326,62032,44338,15247,02038,98748,00436,35135,45941,377
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets25,98931,91338,89346,84754,46859,57326,62032,44338,15247,02038,98748,00436,35135,45941,377
Stock & work in progress320,771136,330126,500108,94529,81029,60831,40434,26241,13093,25058,04596,350119,525123,43096,320
Trade Debtors2,546,3392,448,4952,137,3301,649,1861,580,7281,251,2501,680,5411,387,1841,655,7642,026,5321,732,9411,260,7671,343,525651,984283,248
Group Debtors279,452279,452279,452279,452279,372279,372279,372279,372397,372397,372
Misc Debtors138,41965,88253,36248,15449,34848,38964,25269,83373,0148,28014,313
Cash5,898,9774,397,7923,481,2514,295,6133,750,8163,434,8682,824,2592,621,6991,804,9041,317,984972,799600,291597,633424,276359,881
misc current assets2,025,4441,741,2241,674,1131,557,6901,244,8221,195,9861,089,772938,351717,183622,266471,757335,105175,946
total current assets10,929,9509,069,1757,752,0087,939,0406,934,9766,239,4735,969,6005,330,7014,571,3674,060,0323,235,5422,292,5132,236,6291,605,3421,151,134
total assets10,955,9399,101,0887,790,9017,985,8876,989,4446,299,0465,996,2205,363,1444,609,5194,107,0523,274,5292,340,5172,272,9801,640,8011,192,511
Bank overdraft
Bank loan
Trade Creditors 781,622622,827834,889817,441782,105817,358992,728866,045780,7511,273,1881,153,061825,6941,028,977617,168261,719
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities838,562754,609512,492530,363378,963285,844247,494281,020347,042120,08063,290
total current liabilities1,620,1841,377,4361,347,3811,347,8041,161,0681,103,2021,240,2221,147,0651,127,7931,273,1881,153,061825,6941,028,977737,248325,009
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions148,0627,6327,0488,48410,048
total long term liabilities148,0627,6327,0488,48410,048
total liabilities1,768,2461,385,0681,354,4291,356,2881,171,1161,103,2021,240,2221,147,0651,127,7931,273,1881,153,061825,6941,028,977737,248325,009
net assets9,187,6937,716,0206,436,4726,629,5995,818,3285,195,8444,755,9984,216,0793,481,7262,833,8642,121,4681,514,8231,244,003903,553867,502
total shareholders funds9,187,6937,716,0206,436,4726,629,5995,818,3285,195,8444,755,9984,216,0793,481,7262,833,8642,121,4681,514,8231,244,003903,553867,502
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit1,691,9401,412,259-222,290997,546764,906519,548652,952912,408802,020896,040783,918353,347457,51347,063-45,304
Depreciation6,1166,9808,60210,40111,91513,9386,5727,9769,57111,7709,76712,0479,1919,41810,791
Amortisation
Tax-490,558-300,141-190,298-146,015-103,174-126,648-183,588-161,965-189,371-181,206-85,522-119,618-11,01213,702
Stock184,4419,83017,55579,135202-1,796-2,858-6,868-52,12035,205-38,305-23,175-3,90527,11096,320
Debtors-109,071323,685493,35267,264330,517-445,154287,776-271,761-18,382293,591472,174-82,758285,889362,703694,933
Creditors158,795-212,06217,44835,336-35,253-175,370126,68385,294-492,437120,127327,367-203,283411,809355,449261,719
Accruals and Deferred Income83,953242,117-17,871151,40093,11938,350-33,526-66,022347,042-120,08056,79063,290
Deferred Taxes & Provisions140,430584-1,436-1,56410,048
Cash flow from operations1,515,306816,222-726,454856,422368,001740,242341,1151,034,697574,733509,770505,977182,522356,83167,895-487,055
Investing Activities
capital expenditure-192-648-2,780-6,810-46,891-749-2,267-703-19,803-750-23,700-10,083-3,500-52,168
Change in Investments
cash flow from investments-192-648-2,780-6,810-46,891-749-2,267-703-19,803-750-23,700-10,083-3,500-52,168
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue899,847
interest270,290167,43029,1634,0233,59323,47213,6155,5337,8075,7273,9332,9952,555-743
cash flow from financing270,290167,43029,1634,0233,59323,47213,6155,5337,8075,7273,9332,9952,555899,104
cash and cash equivalents
cash1,501,185916,541-814,362544,797315,948610,609202,560816,795486,920345,185372,5082,658173,35764,395359,881
overdraft
change in cash1,501,185916,541-814,362544,797315,948610,609202,560816,795486,920345,185372,5082,658173,35764,395359,881

mersey container 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 mersey container services limited. Get real-time insights into mersey container 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

Mersey Container Services Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for mersey container services limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in WS11 area or any other competitors across 12 key performance metrics.

mersey container services limited Ownership

MERSEY CONTAINER SERVICES LIMITED group structure

Mersey Container Services Limited has no subsidiary companies.

Ultimate parent company

ARGENT INDUSTRIAL LTD

#0073844

2 parents

MERSEY CONTAINER SERVICES LIMITED

02913905

MERSEY CONTAINER SERVICES LIMITED Shareholders

standmode ltd 100%

mersey container services limited directors

Mersey Container Services Limited currently has 3 directors. The longest serving directors include Mr Treve Hendry (Aug 2024) and Mr Hans Meyer (Aug 2024).

officercountryagestartendrole
Mr Treve HendryEngland58 years Aug 2024- Director
Mr Hans MeyerEngland38 years Aug 2024- Director
Ms Julie TurnbullEngland60 years Aug 2024- Director

P&L

March 2024

turnover

7.2m

+16%

operating profit

1.7m

0%

gross margin

28.5%

+4.06%

turnover

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

Balance Sheet

March 2024

net assets

9.2m

+0.19%

total assets

11m

+0.2%

cash

5.9m

+0.34%

net assets

Total assets minus all liabilities

mersey container services limited company details

company number

02913905

Type

Private limited with Share Capital

industry

25620 - Machining

incorporation date

March 1994

age

31

incorporated

UK

ultimate parent company

ARGENT INDUSTRIAL LTD

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

greycourt fabrications limited (March 1998)

accountant

MATTHEWS SUTTON & CO LTD

auditor

-

address

unit 16 mill park, cannock, staffordshire, WS11 7XT

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

mersey container 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 1 charges/mortgages relating to mersey container services limited. Currently there are 0 open charges and 1 have been satisfied in the past.

mersey container 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 MERSEY CONTAINER SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

mersey container services limited Companies House Filings - See Documents

datedescriptionview/download