National Shooting Centre Limited

POWER SEARCH PRICING

SOLUTIONS

national shooting centre limited Company Information

Live

MatureMidHigh

Company Number

03525563

Website

http://nsc-clays.co.uk

Registered Address

bisley camp, brookwood, woking, surrey, GU24 0PB

Industry

Operation of sports facilities

Telephone

01483797666

Next Accounts Due

September 2024

Group Structure

View All

Directors

Andrew Mercer11 Years

Nicholas Brasier4 Years

View All

Shareholders

national rifle association 100%

national shooting centre limited Estimated Valuation

£4.8m

Pomanda estimates the enterprise value of NATIONAL SHOOTING CENTRE LIMITED at £4.8m based on a Turnover of £5.1m and 0.94x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

National Shooting Centre Limited is a live company located in woking, GU24 0PB with a Companies House number of 03525563. It operates in the operation of sports facilities sector, SIC Code 93110. Founded in March 1998, it's largest shareholder is national rifle association with a 100% stake. National Shooting Centre Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.1m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded National Shooting Centre Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

3 Regular

3 Weak

Size

annual sales of £5.1m, make it larger than the average company (£806.9k)

Growth

3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (2.1%)

EXPORT

National Shooting Centre Limited's latest turnover from December 2022 is £5.1 million and the company has net assets of £953.5 thousand. According to their latest financial statements, National Shooting Centre Limited has 53 employees and maintains cash reserves of £267.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	5,089,698	3,836,787	3,312,642	2,556,925	3,355,711	3,184,725	2,987,635	2,907,518	2,795,091	2,654,585	2,067,603	1,733,052	1,380,406	1,576,879
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,075,292	1,485,146	1,547,928	1,179,457	1,311,231	1,213,433	1,158,252	1,092,998	1,132,227	946,952	1,310,235	1,031,254	1,041,758	1,150,813
Gross Profit	3,014,406	2,351,641	1,764,714	1,377,467	2,044,480	1,971,292	1,829,383	1,814,520	1,662,864	1,707,633	757,368	701,798	338,648	426,066
Admin Expenses	2,562,976	1,862,964	2,102,680	1,432,524	1,563,678	1,491,916	1,343,424	1,104,004	910,432	765,046	430,723	541,472	325,174	235,743
Operating Profit	451,430	488,677	-337,966	-55,057	480,802	479,376	485,959	710,516	752,432	942,587	326,645	160,326	13,474	190,323
Interest Payable	18,882	41,455	0	0	0	0	0	0	0	507	2,212	3,596	5,219	7,040
Interest Receivable	0	0	122	1,496	0	0	0	0	0	0	0	0	0	0
Pre-Tax Profit	432,548	447,222	-337,844	-53,561	480,802	479,376	485,959	710,516	752,432	-20,508	-118,862	0	-65,745	48,283
Tax	0	0	0	0	0	0	0	0	0	0	0	0	10,500	-10,500
Profit After Tax	432,548	447,222	-337,844	-53,561	480,802	479,376	485,959	710,516	752,432	-20,508	-118,862	0	-55,245	37,783
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	432,548	447,222	-337,844	-53,561	480,802	479,376	485,959	710,516	752,432	-20,508	-118,862	0	-55,245	37,783
Employee Costs	1,011,729	717,171	770,856	759,040	660,845	631,660	591,245	594,564	897,415	814,744	628,897	689,210	664,923	504,514
Number Of Employees	53	41	44	43	38	37	35	34	29	28	19	33	34	27
EBITDA*	677,324	702,455	-110,049	167,550	697,697	697,234	655,278	841,691	840,118	1,007,092	385,791	236,201	94,891	270,480

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	2,525,974	2,611,453	2,396,458	2,392,511	2,230,364	2,284,408	2,112,396	1,912,802	1,754,187	1,551,423	1,538,874	1,564,039	1,639,914	1,714,883
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,525,974	2,611,453	2,396,458	2,392,511	2,230,364	2,284,408	2,112,396	1,912,802	1,754,187	1,551,423	1,538,874	1,564,039	1,639,914	1,714,883
Stock & work in progress	626,923	289,749	453,870	340,549	333,849	301,029	321,885	619,471	383,449	231,138	315,877	274,420	301,116	177,950
Trade Debtors	140,236	93,913	137,362	104,482	64,715	94,996	81,983	186,278	126,804	6,327	102,810	92,764	111,029	96,695
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	40,256	122,668	20,441	15,285	17,452	10,206	16,965	2,406	1,743	4,487	19,614	0	2,264	32,938
Cash	267,382	217,021	88,958	154,793	244,031	138,057	296,397	163,160	120,189	235,135	49,875	70,898	44,565	46,636
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,074,797	723,351	700,631	615,109	660,047	544,288	717,230	971,315	632,185	477,087	488,176	438,082	458,974	354,219
total assets	3,600,771	3,334,804	3,097,089	3,007,620	2,890,411	2,828,696	2,829,626	2,884,117	2,386,372	2,028,510	2,027,050	2,002,121	2,098,888	2,069,102
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	287,008	284,564	230,717	221,441	75,556	29,229	44,940	188,559	139,973	48,759	69,706	24,649	15,934	26,921
Group/Directors Accounts	1,022,675	701,049	1,554,839	1,193,151	1,076,709	1,099,831	1,105,079	1,086,585	650,862	582,709	449,179	279,459	342,173	120,619
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	585,876	396,953	326,636	212,160	245,405	217,911	196,701	217,289	228,467	118,461	159,614	199,286	119,444	122,370
total current liabilities	1,895,559	1,382,566	2,112,192	1,626,752	1,397,670	1,346,971	1,346,720	1,492,433	1,019,302	749,929	678,499	503,394	477,551	269,910
loans	0	0	0	0	0	0	0	0	0	0	0	0	55,000	110,000
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	751,735	1,077,830	899,284	957,411	1,015,723	1,035,509	1,089,454	1,062,713	1,112,175	1,161,637	1,211,099	1,242,413	1,310,023	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	751,735	1,077,830	899,284	957,411	1,015,723	1,035,509	1,089,454	1,062,713	1,112,175	1,161,637	1,211,099	1,242,413	1,365,023	110,000
total liabilities	2,647,294	2,460,396	3,011,476	2,584,163	2,413,393	2,382,480	2,436,174	2,555,146	2,131,477	1,911,566	1,889,598	1,745,807	1,842,574	379,910
net assets	953,477	874,408	85,613	423,457	477,018	446,216	393,452	328,971	254,895	116,944	137,452	256,314	256,314	1,689,192
total shareholders funds	953,477	874,408	85,613	423,457	477,018	446,216	393,452	328,971	254,895	116,944	137,452	256,314	256,314	1,689,192

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	451,430	488,677	-337,966	-55,057	480,802	479,376	485,959	710,516	752,432	942,587	326,645	160,326	13,474	190,323
Depreciation	225,894	213,778	227,917	222,607	216,895	217,858	169,319	131,175	87,686	64,505	59,146	75,875	81,417	80,157
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	0	0	0	0	0	0	0	10,500	-10,500
Stock	337,174	-164,121	113,321	6,700	32,820	-20,856	-297,586	236,022	152,311	-84,739	41,457	-26,696	123,166	177,950
Debtors	-36,089	58,778	38,036	37,600	-23,035	6,254	-89,736	60,137	117,733	-111,610	29,660	-20,529	-16,340	129,633
Creditors	2,444	53,847	9,276	145,885	46,327	-15,711	-143,619	48,586	91,214	-20,947	45,057	8,715	-10,987	26,921
Accruals and Deferred Income	-137,172	248,863	56,349	-91,557	7,708	-32,735	6,153	-60,640	60,544	-90,615	-70,986	12,232	1,307,097	122,370
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	241,511	1,110,508	-195,781	177,578	741,947	663,390	905,134	533,478	721,832	1,091,879	288,745	304,373	1,294,675	101,688
Investing Activities
capital expenditure	-140,415	-428,773	-231,864	-384,754	-162,851	-389,870	-368,913	-289,790	-290,450	-77,054	-33,981	0	-6,448	-1,795,040
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-140,415	-428,773	-231,864	-384,754	-162,851	-389,870	-368,913	-289,790	-290,450	-77,054	-33,981	0	-6,448	-1,795,040
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	321,626	-853,790	361,688	116,442	-23,122	-5,248	18,494	435,723	68,153	133,530	169,720	-62,714	221,554	120,619
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	-55,000	-55,000	110,000
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	-353,479	341,573	0	0	-450,000	-426,612	-421,478	-636,440	-614,481	0	0	0	-1,377,633	1,651,409
interest	-18,882	-41,455	122	1,496	0	0	0	0	0	-507	-2,212	-3,596	-5,219	-7,040
cash flow from financing	-50,735	-553,672	361,810	117,938	-473,122	-431,860	-402,984	-200,717	-546,328	133,023	167,508	-121,310	-1,216,298	1,874,988
cash and cash equivalents
cash	50,361	128,063	-65,835	-89,238	105,974	-158,340	133,237	42,971	-114,946	185,260	-21,023	26,333	-2,071	46,636
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	50,361	128,063	-65,835	-89,238	105,974	-158,340	133,237	42,971	-114,946	185,260	-21,023	26,333	-2,071	46,636

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for national shooting centre limited. Get real-time insights into national shooting centre 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

Perform a competitor analysis for national shooting centre limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

NATIONAL SHOOTING CENTRE LIMITED group structure

National Shooting Centre Limited has no subsidiary companies.

Ultimate parent company

NATIONAL RIFLE ASSOCIATION

RC000372

1 parent

NATIONAL SHOOTING CENTRE LIMITED

03525563

NATIONAL SHOOTING CENTRE LIMITED Shareholders

national rifle association

100%

National Shooting Centre Limited currently has 5 directors. The longest serving directors include Mr Andrew Mercer (Feb 2013) and Mr Nicholas Brasier (Oct 2019).

officer	country	age	start	end	role
Mr Andrew Mercer	England	63 years	Feb 2013	-	Director
Mr Nicholas Brasier	England	61 years	Oct 2019	-	Director
Ms Alice Gran		74 years	Oct 2019	-	Director
Mr Ashley Abrahams		34 years	Jan 2020	-	Director
Mr Ewen Campbell	England	55 years	Feb 2022	-	Director

P&L

December 2022

turnover

5.1m

+33%

operating profit

451.4k

-8%

gross margin

59.3%

-3.37%

turnover

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

Balance Sheet

December 2022

net assets

953.5k

+0.09%

total assets

3.6m

+0.08%

cash

267.4k

+0.23%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

ffos las racecourse limited

4.5

high performance sports ltd

3.5

dunnings mill squash & leisure centre limited

team greyhounds ( brough park ) limited

jeffrey&hillary uk limited

company number

03525563

Type

Private limited with Share Capital

industry

93110 - Operation of sports facilities

incorporation date

March 1998

age

accounts

Small Company

ultimate parent company

NATIONAL RIFLE ASSOCIATION

previous names

nra (ranges) limited (February 2000)

wilsco 268 limited (May 1998)

incorporated

address

bisley camp, brookwood, woking, surrey, GU24 0PB

last accounts submitted

December 2022

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 2 charges/mortgages relating to national shooting centre limited. Currently there are 2 open charges and 0 have been satisfied in the past.

national shooting centre limited Company Information

national shooting centre limited Estimated Valuation

national shooting centre limited Estimated Valuation

national shooting centre limited Estimated Valuation

National Shooting Centre Limited Overview

National Shooting Centre Limited Health Check

NATIONAL SHOOTING CENTRE LIMITED financials

national shooting centre limited Credit Report and Business Information

National Shooting Centre Limited Competitor Analysis

national shooting centre limited Ownership

national shooting centre limited directors

national shooting centre limited company details

national shooting centre limited Charges & Mortgages

national shooting centre limited Companies House Filings - See Documents