calibre services group limited

Live MatureMidHealthy

calibre services group limited Company Information

Share CALIBRE SERVICES GROUP LIMITED

Company Number

02934879

Shareholders

mr p. modiano

r. mallozzi

View All

Group Structure

View All

Industry

Activities of head offices

 

Registered Address

42 weir road wimbledon, london, SW19 8UG

calibre services group limited Estimated Valuation

£6.5m

Pomanda estimates the enterprise value of CALIBRE SERVICES GROUP LIMITED at £6.5m based on a Turnover of £11.5m and 0.57x industry multiple (adjusted for size and gross margin).

calibre services group limited Estimated Valuation

£3.5m

Pomanda estimates the enterprise value of CALIBRE SERVICES GROUP LIMITED at £3.5m based on an EBITDA of £770.5k and a 4.48x industry multiple (adjusted for size and gross margin).

calibre services group limited Estimated Valuation

£12.5m

Pomanda estimates the enterprise value of CALIBRE SERVICES GROUP LIMITED at £12.5m based on Net Assets of £5.9m and 2.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Calibre Services Group Limited Overview

Calibre Services Group Limited is a live company located in london, SW19 8UG with a Companies House number of 02934879. It operates in the activities of head offices sector, SIC Code 70100. Founded in June 1994, it's largest shareholder is mr p. modiano with a 92.4% stake. Calibre Services Group Limited is a mature, mid sized company, Pomanda has estimated its turnover at £11.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Calibre Services Group Limited Health Check

Pomanda's financial health check has awarded Calibre Services Group 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 £11.5m, make it smaller than the average company (£20.2m)

£11.5m - Calibre Services Group Limited

£20.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (7.4%)

9% - Calibre Services Group Limited

7.4% - Industry AVG

production

Production

with a gross margin of 25.8%, this company has a higher cost of product (33.7%)

25.8% - Calibre Services Group Limited

33.7% - Industry AVG

profitability

Profitability

an operating margin of 5.7% make it as profitable than the average company (5.9%)

5.7% - Calibre Services Group Limited

5.9% - Industry AVG

employees

Employees

with 44 employees, this is below the industry average (110)

44 - Calibre Services Group Limited

110 - Industry AVG

paystructure

Pay Structure

on an average salary of £56.1k, the company has an equivalent pay structure (£49.9k)

£56.1k - Calibre Services Group Limited

£49.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £260.8k, this is more efficient (£204.7k)

£260.8k - Calibre Services Group Limited

£204.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 64 days, this is later than average (45 days)

64 days - Calibre Services Group Limited

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 79 days, this is slower than average (42 days)

79 days - Calibre Services Group Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 21 days, this is less than average (48 days)

21 days - Calibre Services Group Limited

48 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 36 weeks, this is more cash available to meet short term requirements (15 weeks)

36 weeks - Calibre Services Group Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 43.1%, this is a lower level of debt than the average (55.6%)

43.1% - Calibre Services Group Limited

55.6% - Industry AVG

CALIBRE SERVICES GROUP LIMITED financials

EXPORTms excel logo

Calibre Services Group Limited's latest turnover from December 2023 is £11.5 million and the company has net assets of £5.9 million. According to their latest financial statements, Calibre Services Group Limited has 44 employees and maintains cash reserves of £2.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover11,475,83212,641,1139,299,6868,836,1257,896,9218,832,4348,419,5477,492,9078,450,9918,719,8479,027,46110,993,39010,879,42313,078,0298,462,099
Other Income Or Grants
Cost Of Sales8,514,0699,829,5337,305,9546,643,8296,072,3966,941,8066,124,4375,664,4515,951,1936,381,1096,798,2268,595,5858,578,17910,528,8896,119,245
Gross Profit2,961,7632,811,5801,993,7322,192,2961,824,5251,890,6282,295,1101,828,4562,499,7982,338,7382,229,2352,397,8052,301,2442,549,1402,342,854
Admin Expenses2,312,7312,117,6801,784,9921,554,0651,616,9511,588,2371,728,7392,189,3142,008,8471,891,4701,509,2001,884,9382,147,3592,231,3972,031,843
Operating Profit649,032693,900208,740638,231207,574302,391566,371-360,858490,951447,268720,035512,867153,885317,743311,011
Interest Payable16,84911,74322,30018,16827,85426,69424,0529,6838,5419,23410,25511,3098,2005,9018,640
Interest Receivable49
Pre-Tax Profit632,183682,157186,440620,063179,720275,697542,319-370,541482,410438,034709,780501,558218,011311,842306,578
Tax-184,724-148,484-55,476-135,901-53,790-10,671-101,25947,434-137,329-91,923-156,750-115,306-17,242-164,592-85,922
Profit After Tax447,459533,673130,964484,162125,930265,026441,060-323,107345,081346,111553,030386,252200,769147,250220,656
Dividends Paid465,384230,000230,256255,128168,750165,00012,500200,000300,000400,000200,000362,500115,000200,000120,000
Retained Profit-14,082290,982-106,310229,034-42,82099,167420,442-522,22340,444-53,698291,97297,17172,358513118,748
Employee Costs2,470,0222,059,5901,761,7211,793,4331,796,9941,921,5652,413,8492,203,3092,131,3361,756,7841,542,2252,079,7012,341,8892,308,7071,866,901
Number Of Employees443940424246495149444052575649
EBITDA*770,510787,811282,769749,793330,079414,138572,351-279,925568,244455,488803,601551,050252,317407,032420,249

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets5,153,5785,140,2341,165,2851,166,0561,263,7601,290,0891,281,3121,324,7521,274,7841,300,205518,386583,046585,015308,363293,238
Intangible Assets3,9017,80311,70515,6071,8128,15114,490
Investments & Other
Debtors (Due After 1 year)5,066
Total Fixed Assets5,153,5785,140,2341,165,2851,166,0561,267,6611,297,8921,293,0171,340,3591,274,7841,300,205523,452583,046586,827316,514307,728
Stock & work in progress502,619815,841700,949876,6331,272,9421,244,5651,315,3311,871,1311,186,427815,834569,784555,578897,364708,276743,578
Trade Debtors2,013,4103,711,0421,688,0903,043,864741,7871,480,6071,818,1441,486,3341,420,4162,388,6532,449,6741,659,3782,740,5012,351,6111,688,702
Group Debtors
Misc Debtors429,442429,291469,922314,329201,259102,814189,383321,041489,657171,767367,008233,685280,939550,974169,807
Cash2,448,6171,411,0911,639,4502,136,5271,698,5961,088,373912,7881,424,274984,924844,6141,244,6961,501,545558,542546,766356,090
misc current assets990990
total current assets5,394,0886,367,2654,498,4116,371,3533,914,5843,916,3594,235,6465,102,7804,081,4244,220,8684,631,1623,950,1864,477,3464,158,6172,959,167
total assets10,547,66611,507,4995,663,6967,537,4095,182,2455,214,2515,528,6636,443,1395,356,2085,521,0735,154,6144,533,2325,064,1734,475,1313,266,895
Bank overdraft155,372269,663185,657223,687155,009216,434106,666958,982116,55846,67174,02131,79450,383
Bank loan55,55655,556333,29774,54765,44561,13233,76030,00028,59827,19625,79430,620
Trade Creditors 1,856,1262,455,2431,396,4621,950,418826,797959,5441,038,6911,304,3851,291,0041,540,1241,632,8701,478,2381,907,9041,594,652972,720
Group/Directors Accounts4,089
other short term finances
hp & lease commitments7,5854,8899,77113,83319,68624,9071,30916,44941,586
other current liabilities1,445,7331,535,2001,066,8651,916,2641,152,712778,7261,146,5391,363,1881,051,5951,093,7651,269,4251,110,6421,232,8251,295,771728,714
total current liabilities3,464,8164,315,6622,709,4294,433,4372,222,8982,039,8352,377,9353,660,3152,489,1572,662,4872,980,2512,688,6953,204,4522,957,2551,743,020
loans110,584166,667245,833325,099495,985559,227618,291152,318182,771212,086240,304261,243
hp & lease commitments27,3874,88713,64628,4891,30913,477
Accruals and Deferred Income
other liabilities
provisions1,048,9461,110,570106,35472,71469,09855,61897,20398,796125,890132,05281,93076,91694,91398,77139,852
total long term liabilities1,076,3331,221,154273,021323,434407,843580,092656,430717,087278,208314,823294,016317,220356,156100,08053,329
total liabilities4,541,1495,536,8162,982,4504,756,8712,630,7412,619,9273,034,3654,377,4022,767,3652,977,3103,274,2673,005,9153,560,6083,057,3351,796,349
net assets5,920,5755,880,8982,604,1522,696,4262,477,6712,519,8332,420,6662,000,2232,522,4452,482,0021,818,3951,526,4231,429,2521,356,8941,356,381
total shareholders funds5,920,5755,880,8982,604,1522,696,4262,477,6712,519,8332,420,6662,000,2232,522,4452,482,0021,818,3951,526,4231,429,2521,356,8941,356,381
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit649,032693,900208,740638,231207,574302,391566,371-360,858490,951447,268720,035512,867153,885317,743311,011
Depreciation121,47893,91174,029107,661118,603107,8452,07880,93377,2938,22083,56636,37192,09382,950102,899
Amortisation3,9013,9023,9023,9021,8126,3396,3396,339
Tax-184,724-148,484-55,476-135,901-53,790-10,671-101,25947,434-137,329-91,923-156,750-115,306-17,242-164,592-85,922
Stock-313,222114,892-175,684-396,30928,377-70,766-555,800684,704370,593246,05014,206-341,786189,088-35,302743,578
Debtors-1,697,4811,982,321-1,200,1812,415,147-640,375-424,106200,152-102,698-650,347-261,328928,685-1,128,377118,8551,044,0761,858,509
Creditors-599,1171,058,781-553,9561,123,621-132,747-79,147-265,69413,381-249,120-92,746154,632-429,666313,252621,932972,720
Accruals and Deferred Income-89,467468,335-849,399763,552373,986-367,813-216,649311,593-42,170-175,660158,783-122,183-62,946567,057728,714
Deferred Taxes & Provisions-61,6241,004,21633,6403,61613,480-41,585-1,593-27,094-6,16250,1225,014-17,997-3,85858,91939,852
Cash flow from operations1,846,2811,073,446233,443485,8431,143,006409,794342,804-516,617413,217160,55922,3891,336,061173,580481,574-526,474
Investing Activities
capital expenditure-116,622-46,274-138,878-51,872-71,8083,667-79,196-302,695-92,696-13,087
Change in Investments
cash flow from investments-116,622-46,274-138,878-51,872-71,8083,667-79,196-302,695-92,696-13,087
Financing Activities
Bank loans-55,556-277,741258,7509,1024,31327,3723,7601,4021,4021,402-4,82630,620
Group/Directors Accounts-4,0894,089
Other Short Term Loans
Long term loans-110,584-56,083-79,166-79,266-170,886-63,242-59,064465,973-30,453-29,315-28,218-20,939261,243
Hire Purchase and Lease Commitments34,972-4,889-9,769-12,821-20,69623,26824,907-1,309-16,449-37,30555,063
other long term liabilities
share issue53,7592,985,76414,036-10,27965811-1717,3051,237,633
interest-16,849-11,743-22,300-18,168-27,854-26,694-24,052-9,683-8,541-9,234-10,255-11,309-8,200-5,901-8,591
cash flow from financing-94,2582,913,049-374,940138,216-209,676-62,355-30,836460,051-37,593676,069-32,982-38,383267,214-43,2061,284,105
cash and cash equivalents
cash1,037,526-228,359-497,077437,931610,223175,585-511,486439,350140,310-400,082-256,849943,00311,776190,676356,090
overdraft-114,29184,006-38,03068,678-61,425109,768-852,316842,424116,558-46,671-27,35042,227-18,58950,383
change in cash1,151,817-312,365-459,047369,253671,64865,817340,830-403,07423,752-353,411-229,499900,77630,365140,293356,090

calibre services group 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 calibre services group limited. Get real-time insights into calibre services group 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

Calibre Services Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for calibre services group limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in SW19 area or any other competitors across 12 key performance metrics.

calibre services group limited Ownership

CALIBRE SERVICES GROUP LIMITED group structure

Calibre Services Group Limited has 5 subsidiary companies.

CALIBRE SERVICES GROUP LIMITED Shareholders

mr p. modiano 92.43%
r. mallozzi 4.36%
nicholas elliot segal 3.21%

calibre services group limited directors

Calibre Services Group Limited currently has 4 directors. The longest serving directors include Mr Nicholas Segal (Jun 1994) and Mr Roberto Mallozzi (Jul 2002).

officercountryagestartendrole
Mr Nicholas Segal72 years Jun 1994- Director
Mr Roberto MallozziUnited Kingdom71 years Jul 2002- Director
Mr Philip ModianoUnited Kingdom72 years May 2008- Director
Miss Imelda O'ConnorEngland57 years Jun 2017- Director

P&L

December 2023

turnover

11.5m

-9%

operating profit

649k

-6%

gross margin

25.9%

+16.04%

turnover

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

Balance Sheet

December 2023

net assets

5.9m

+0.01%

total assets

10.5m

-0.08%

cash

2.4m

+0.74%

net assets

Total assets minus all liabilities

calibre services group limited company details

company number

02934879

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

June 1994

age

31

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

SHAW GIBBS (AUDIT) LIMITED

address

42 weir road wimbledon, london, SW19 8UG

Bank

-

Legal Advisor

-

calibre services group 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 5 charges/mortgages relating to calibre services group limited. Currently there are 5 open charges and 0 have been satisfied in the past.

calibre services group 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 CALIBRE SERVICES GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

calibre services group limited Companies House Filings - See Documents

datedescriptionview/download