caspian networks limited

Live MatureLargeHigh

caspian networks limited Company Information

Share CASPIAN NETWORKS LIMITED

Company Number

03283357

Shareholders

michael denis guerin

alison wendy guerin

Group Structure

View All

Industry

Take away food shops and mobile food stands

 

Registered Address

101-105 the horsefair, bristol, BS1 3JR

caspian networks limited Estimated Valuation

£119.9m

Pomanda estimates the enterprise value of CASPIAN NETWORKS LIMITED at £119.9m based on a Turnover of £64.5m and 1.86x industry multiple (adjusted for size and gross margin).

caspian networks limited Estimated Valuation

£22.1m

Pomanda estimates the enterprise value of CASPIAN NETWORKS LIMITED at £22.1m based on an EBITDA of £2m and a 10.93x industry multiple (adjusted for size and gross margin).

caspian networks limited Estimated Valuation

£24.3m

Pomanda estimates the enterprise value of CASPIAN NETWORKS LIMITED at £24.3m based on Net Assets of £9.2m and 2.65x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Caspian Networks Limited Overview

Caspian Networks Limited is a live company located in bristol, BS1 3JR with a Companies House number of 03283357. It operates in the take-away food shops and mobile food stands sector, SIC Code 56103. Founded in November 1996, it's largest shareholder is michael denis guerin with a 75% stake. Caspian Networks Limited is a mature, large sized company, Pomanda has estimated its turnover at £64.5m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Caspian Networks Limited Health Check

Pomanda's financial health check has awarded Caspian Networks Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

8 Strong

positive_score

3 Regular

positive_score

1 Weak

size

Size

annual sales of £64.5m, make it larger than the average company (£199.8k)

£64.5m - Caspian Networks Limited

£199.8k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (6.9%)

16% - Caspian Networks Limited

6.9% - Industry AVG

production

Production

with a gross margin of 64.3%, this company has a lower cost of product (46.6%)

64.3% - Caspian Networks Limited

46.6% - Industry AVG

profitability

Profitability

an operating margin of 0.4% make it less profitable than the average company (2.9%)

0.4% - Caspian Networks Limited

2.9% - Industry AVG

employees

Employees

with 1445 employees, this is above the industry average (5)

1445 - Caspian Networks Limited

5 - Industry AVG

paystructure

Pay Structure

on an average salary of £12.9k, the company has an equivalent pay structure (£11.6k)

£12.9k - Caspian Networks Limited

£11.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £44.6k, this is equally as efficient (£39.7k)

£44.6k - Caspian Networks Limited

£39.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 0 days, this is earlier than average (16 days)

0 days - Caspian Networks Limited

16 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 30 days, this is slower than average (19 days)

30 days - Caspian Networks Limited

19 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is in line with average (4 days)

4 days - Caspian Networks Limited

4 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 73 weeks, this is more cash available to meet short term requirements (21 weeks)

73 weeks - Caspian Networks Limited

21 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 41.8%, this is a lower level of debt than the average (78.2%)

41.8% - Caspian Networks Limited

78.2% - Industry AVG

CASPIAN NETWORKS LIMITED financials

EXPORTms excel logo

Caspian Networks Limited's latest turnover from December 2023 is £64.5 million and the company has net assets of £9.2 million. According to their latest financial statements, Caspian Networks Limited has 1,445 employees and maintains cash reserves of £7.8 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
Turnover64,468,60658,154,21559,979,84540,815,97147,910,41841,660,14536,709,34333,274,62530,822,19829,187,13825,574,14018,375,11516,174,82514,417,12113,411,413
Other Income Or Grants
Cost Of Sales23,013,14221,141,72020,525,17113,737,34715,978,35513,748,21511,508,94710,278,1239,820,1559,460,00511,234,0207,954,7276,904,7345,999,841
Gross Profit41,455,46437,012,49539,454,67427,078,62431,932,06327,911,93025,200,39622,996,50221,002,04319,727,13314,340,12010,420,3889,270,0918,417,280
Admin Expenses41,180,04037,842,32735,575,64625,631,64330,522,20027,004,31923,635,84921,306,88319,630,82018,932,32513,514,5029,854,1818,868,4877,985,280-344,166
Operating Profit275,424-829,8323,879,0281,446,9811,409,863907,6111,564,5471,689,6191,371,223794,808825,618566,207401,604432,000344,166
Interest Payable54,84841,47532,59037,38047,16745,05731,00732,01340,49654,53652,0455,6779,66315,96918,930
Interest Receivable28,99315,637600707283226619851,4195,7668,8879,59710,064
Pre-Tax Profit249,569-855,6703,846,4381,410,2011,363,403862,5561,533,5481,657,9281,331,388741,257774,992566,296400,828425,628335,300
Tax-189,081243,203-1,006,069-303,833-256,411-192,703-317,696-327,673-285,732-143,078-187,875-155,588-102,324-110,649-84,599
Profit After Tax60,488-612,4672,840,3691,106,3681,106,992669,8531,215,8521,330,2551,045,656598,179587,117410,708298,504314,979250,701
Dividends Paid100,000160,000160,000160,000160,000170,000170,000470,000450,000150,000150,000150,000150,000350,000128,000
Retained Profit-39,512-772,4672,680,369946,368946,992499,8531,045,852860,255595,656448,179437,117260,708148,504-35,021122,701
Employee Costs18,612,09117,049,15116,394,06814,551,32814,246,38612,650,61611,101,5869,940,4358,970,3878,614,0177,296,1365,315,6434,598,8564,163,4243,869,360
Number Of Employees1,4451,4471,3101,3771,3671,1371,003910855818724527460448419
EBITDA*2,023,748931,1355,682,8383,089,3422,932,2652,287,0192,687,5132,590,3992,128,7061,525,6501,484,045984,293797,604778,783672,937

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets5,099,3405,986,4196,454,2487,095,5927,960,1117,304,9906,744,7585,372,8154,096,6293,670,0793,557,9032,182,4582,091,5861,986,4791,506,412
Intangible Assets1,389,3191,512,9371,640,8481,686,7011,831,8071,948,6911,727,0861,830,0371,923,4932,109,5972,285,125415,599490,239533,630606,612
Investments & Other16,25016,25016,25016,25018,75017,50016,25016,25016,25016,25016,25011,25011,25010,00010,000
Debtors (Due After 1 year)
Total Fixed Assets6,504,9097,515,6068,111,3468,798,5439,810,6689,271,1818,488,0947,219,1026,036,3725,795,9265,859,2782,609,3072,593,0752,530,1092,123,024
Stock & work in progress298,421272,986197,124196,137219,308169,551156,188121,057126,260139,147160,763109,50696,71692,60793,282
Trade Debtors6,9513729943924,1483983,7695,72410,0905,9939,7265,0134,255548
Group Debtors
Misc Debtors1,175,065966,430843,569310,254536,100443,809286,161311,234245,420302,284259,886175,130178,517146,740184,780
Cash7,805,2377,698,7598,116,4986,037,5332,741,1012,784,6782,373,1562,104,9812,370,5872,380,0082,082,6831,308,1641,774,719939,5591,303,184
misc current assets
total current assets9,285,6748,938,5479,158,1856,543,9243,496,9013,402,1862,815,9032,541,0412,747,9912,831,5292,509,3251,602,5262,054,9651,183,1611,581,794
total assets15,790,58316,454,15317,269,53115,342,46713,307,56912,673,36711,303,9979,760,1438,784,3638,627,4558,368,6034,211,8334,648,0403,713,2703,704,818
Bank overdraft645,83242,630
Bank loan397,1541,167,403664,467664,467826,396811,216581,063968,585766,968750,858729,258115,894137,571233,111260,562
Trade Creditors 1,894,6841,884,4451,452,7162,128,5181,283,4481,698,0771,503,0351,354,0932,043,4891,637,4991,186,767845,068852,983664,141382,680
Group/Directors Accounts117,698120,173186,690212,034455,695182,677187,383195,161205,643250,150316,03276,196
other short term finances
hp & lease commitments25,860
other current liabilities3,195,9723,558,0753,137,4272,744,7283,041,2972,141,2161,801,6931,823,5801,450,1671,609,2611,562,8151,218,3381,085,381863,5691,070,360
total current liabilities5,487,8106,609,9235,254,6105,655,4115,271,3144,837,1994,097,8254,601,9534,443,3014,185,0013,674,0012,384,9432,971,9172,076,8531,858,288
loans308,9741,166,5181,836,8871,170,2092,003,0471,877,001904,189964,9861,727,4582,481,381120,516247,546378,707586,796
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions808,157619,076850,782532,917495,162409,229405,132375,814358,144292,720239,124169,394152,305129,94096,942
total long term liabilities1,117,131619,0762,017,3002,369,8041,665,3712,412,2762,282,1331,280,0031,323,1302,020,1782,720,505289,910399,851508,647683,738
total liabilities6,604,9417,228,9997,271,9108,025,2156,936,6857,249,4756,379,9585,881,9565,766,4316,205,1796,394,5062,674,8533,371,7682,585,5002,542,026
net assets9,185,6429,225,1549,997,6217,317,2526,370,8845,423,8924,924,0393,878,1873,017,9322,422,2761,974,0971,536,9801,276,2721,127,7701,162,792
total shareholders funds9,185,6429,225,1549,997,6217,317,2526,370,8845,423,8924,924,0393,878,1873,017,9322,422,2761,974,0971,536,9801,276,2721,127,7701,162,792
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit275,424-829,8323,879,0281,446,9811,409,863907,6111,564,5471,689,6191,371,223794,808825,618566,207401,604432,000344,166
Depreciation1,624,7061,629,4311,667,9571,497,2551,375,5181,248,025990,015747,324581,956555,314510,208343,446322,610273,800255,900
Amortisation123,618131,536135,853145,106146,884131,383132,951153,456175,527175,528148,21974,64073,39072,98372,871
Tax-189,081243,203-1,006,069-303,833-256,411-192,703-317,696-327,673-285,732-143,078-187,875-155,588-102,324-110,649-84,599
Stock25,43575,862987-23,17149,75713,36335,131-5,203-12,887-21,61651,25712,7904,109-67593,282
Debtors215,214122,239534,309-226,23888,535161,398-28,44463,859-61,23046,49581,0231,32632,535-34,333185,328
Creditors10,239431,729-675,802845,070-414,629195,042148,942-689,396405,990450,732341,699-7,915188,842281,461382,680
Accruals and Deferred Income-362,103420,648392,699-296,569900,081339,523-21,887373,413-159,09446,446344,477132,957221,812-206,7911,070,360
Deferred Taxes & Provisions189,081-231,706317,86537,75585,9334,09729,31817,67065,42453,59669,73017,08922,36532,99896,942
Cash flow from operations1,431,2351,596,9084,176,2353,621,1743,108,9472,458,2172,519,5031,905,7572,229,4111,908,4671,919,796956,7201,091,655810,8101,859,710
Investing Activities
capital expenditure-2,162,495-2,383,095-2,083,510-1,087,606-667,490-3,908,398-434,318-458,968-753,869-83,517
Change in Investments-2,5001,2501,2505,0001,25010,000
cash flow from investments2,500-1,250-2,163,745-2,383,095-2,083,510-1,087,606-667,490-3,913,398-434,318-460,218-753,869-93,517
Financing Activities
Bank loans-770,249502,936-161,92915,180230,153-387,522201,61716,11021,600613,364-21,677-95,540-27,451260,562
Group/Directors Accounts-117,698-2,475-66,517-25,344-243,661273,018-4,706-7,778-10,482-44,507-65,882239,83676,196
Other Short Term Loans
Long term loans308,974-1,166,518-670,369666,678-832,838126,046972,812-60,797-762,472-753,9232,360,865-127,030-131,161-208,089586,796
Hire Purchase and Lease Commitments-25,86025,860
other long term liabilities
share issue-2-11,040,091
interest-25,855-25,838-32,590-36,780-46,460-45,055-30,999-31,691-39,835-53,551-50,62689-776-6,372-8,866
cash flow from financing-487,130-689,420-820,657465,494-930,635285,800310,630382,147-790,903-793,6522,913,121-193,125-293,361-27,9371,980,639
cash and cash equivalents
cash106,478-417,7392,078,9653,296,432-43,577411,522268,175-265,606-9,421297,325774,519-466,555835,160-363,6251,303,184
overdraft-645,832645,832-42,63042,630
change in cash106,478-417,7392,078,9653,296,432-43,577411,522268,175-265,606-9,421297,325774,519179,277189,328-320,9951,260,554

caspian networks 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 caspian networks limited. Get real-time insights into caspian networks 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

Caspian Networks Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for caspian networks limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other large companies, companies in BS1 area or any other competitors across 12 key performance metrics.

caspian networks limited Ownership

CASPIAN NETWORKS LIMITED group structure

Caspian Networks Limited has no subsidiary companies.

Ultimate parent company

CASPIAN NETWORKS LIMITED

03283357

CASPIAN NETWORKS LIMITED Shareholders

michael denis guerin 75%
alison wendy guerin 25%

caspian networks limited directors

Caspian Networks Limited currently has 2 directors. The longest serving directors include Mr Michael Guerin (Dec 1996) and Mrs Alison Guerin (Dec 2014).

officercountryagestartendrole
Mr Michael GuerinEngland66 years Dec 1996- Director
Mrs Alison GuerinEngland64 years Dec 2014- Director

P&L

December 2023

turnover

64.5m

+11%

operating profit

275.4k

-133%

gross margin

64.4%

+1.03%

turnover

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

Balance Sheet

December 2023

net assets

9.2m

0%

total assets

15.8m

-0.04%

cash

7.8m

+0.01%

net assets

Total assets minus all liabilities

caspian networks limited company details

company number

03283357

Type

Private limited with Share Capital

industry

56103 - Take away food shops and mobile food stands

incorporation date

November 1996

age

29

incorporated

UK

ultimate parent company

None

accounts

Full Accounts

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

COOPER PARRY GROUP LTD

address

101-105 the horsefair, bristol, BS1 3JR

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

caspian networks 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 did not find charges/mortgages relating to caspian networks limited.

caspian networks 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 CASPIAN NETWORKS LIMITED. This can take several minutes, an email will notify you when this has completed.

caspian networks limited Companies House Filings - See Documents

datedescriptionview/download