net temps limited

net temps limited Company Information

Share NET TEMPS LIMITED
Live 
MatureMidHigh

Company Number

03614178

Industry

Temporary employment agency activities

 

Shareholders

thomas white

tracy carlisle

View All

Group Structure

View All

Contact

Registered Address

unit 5d colwick quays business, park, road no 2, colwick, nottingham, NG4 2JY

net temps limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of NET TEMPS LIMITED at £2.9m based on a Turnover of £14.3m and 0.2x industry multiple (adjusted for size and gross margin).

net temps limited Estimated Valuation

£119k

Pomanda estimates the enterprise value of NET TEMPS LIMITED at £119k based on an EBITDA of £31.9k and a 3.73x industry multiple (adjusted for size and gross margin).

net temps limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of NET TEMPS LIMITED at £1.2m based on Net Assets of £734.8k and 1.64x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Net Temps Limited Overview

Net Temps Limited is a live company located in colwick, NG4 2JY with a Companies House number of 03614178. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in August 1998, it's largest shareholder is thomas white with a 51% stake. Net Temps Limited is a mature, mid sized company, Pomanda has estimated its turnover at £14.3m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Net Temps Limited Health Check

Pomanda's financial health check has awarded Net Temps Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

3 Strong

positive_score

5 Regular

positive_score

4 Weak

size

Size

annual sales of £14.3m, make it in line with the average company (£14.9m)

£14.3m - Net Temps Limited

£14.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (7.6%)

16% - Net Temps Limited

7.6% - Industry AVG

production

Production

with a gross margin of 18%, this company has a comparable cost of product (18%)

18% - Net Temps Limited

18% - Industry AVG

profitability

Profitability

an operating margin of 0.1% make it less profitable than the average company (2.6%)

0.1% - Net Temps Limited

2.6% - Industry AVG

employees

Employees

with 27 employees, this is below the industry average (54)

27 - Net Temps Limited

54 - Industry AVG

paystructure

Pay Structure

on an average salary of £50k, the company has an equivalent pay structure (£50k)

£50k - Net Temps Limited

£50k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £530.8k, this is more efficient (£247.3k)

£530.8k - Net Temps Limited

£247.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 56 days, this is later than average (42 days)

56 days - Net Temps Limited

42 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 4 days, this is close to average (4 days)

4 days - Net Temps Limited

4 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 0 days, this is less than average (0 days)

0 days - Net Temps Limited

0 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 (5 weeks)

0 weeks - Net Temps Limited

5 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 73.7%, this is a similar level of debt than the average (71%)

73.7% - Net Temps Limited

71% - Industry AVG

NET TEMPS LIMITED financials

EXPORTms excel logo

Net Temps Limited's latest turnover from January 2024 is estimated at £14.3 million and the company has net assets of £734.8 thousand. According to their latest financial statements, Net Temps Limited has 27 employees and maintains cash reserves of £4.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Turnover14,332,3509,371,6818,674,7279,261,2849,926,1678,655,2046,269,3149,173,81810,290,9179,280,72128,071,50622,429,3136,050,3629,038,8174,109,129
Other Income Or Grants000000000000000
Cost Of Sales11,755,4767,723,8927,288,6627,860,2948,277,2707,159,8275,172,4457,619,5198,515,7617,665,78722,991,56718,513,2704,984,8207,330,7243,297,305
Gross Profit2,576,8731,647,7901,386,0651,400,9901,648,8961,495,3771,096,8691,554,2991,775,1561,614,9345,079,9393,916,0431,065,5431,708,093811,825
Admin Expenses2,564,0191,602,2981,340,3721,275,0491,482,3541,340,7021,085,5451,558,6711,776,2641,552,0804,973,0873,913,6201,118,0981,668,525544,293
Operating Profit12,85445,49245,693125,941166,542154,67511,324-4,372-1,10862,854106,8522,423-52,55539,568267,532
Interest Payable3,4693,8792,9951,52500973670002,9976,6143,618
Interest Receivable7726717541222317149021322785813624
Pre-Tax Profit10,15742,28442,773124,457166,764154,99111,464-4,445-1,15462,886106,8792,508-55,47132,990263,939
Tax-2,539-8,034-8,127-23,647-31,685-29,448-2,17800-13,206-24,582-6020-9,237-73,903
Profit After Tax7,61834,25034,646100,810135,079125,5439,286-4,445-1,15449,68082,2971,906-55,47123,753190,036
Dividends Paid000000000000000
Retained Profit7,61834,25034,646100,810135,079125,5439,286-4,445-1,15449,68082,2971,906-55,47123,753190,036
Employee Costs1,349,0431,230,2751,152,4861,083,1811,072,7351,013,591854,187896,182934,5131,161,1773,563,0383,053,698820,3511,181,756610,409
Number Of Employees272525262626222324319481223317
EBITDA*31,93761,06260,262141,690189,684180,69821,33120,46435,11595,525137,21119,826-30,58166,282287,809

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets156,40398,03696,26795,637102,044127,849146,891189,186166,695143,761143,823104,52568,738345,105346,356
Intangible Assets000000000000000
Investments & Other5,5746,5406,4013,5216,6146,7578,0727,5497,59410,55913,05515,55815,55815,55820,547
Debtors (Due After 1 year)000000000000000
Total Fixed Assets161,977104,576102,66899,158108,658134,606154,963196,735174,289154,320156,878120,08384,296360,663366,903
Stock & work in progress2,4002,4002,4002,4002,4002,4002,4002,4002,4002,4002,4002,4002,4002,4002,400
Trade Debtors2,230,2601,603,1271,482,1851,548,1972,008,2881,775,3551,144,3231,293,7441,639,8901,435,3791,690,5691,322,860386,925557,428250,800
Group Debtors000000000000000
Misc Debtors393,418493,721301,599350,044388,672295,531292,935288,358239,818198,9705,2263,212001,397
Cash4,12725,28713,04947,02334,38524,79759,62332848,3614,3556,52727,4844,8649,676
misc current assets000000000000000
total current assets2,630,2052,124,5351,799,2331,947,6642,433,7452,098,0831,499,2811,584,5341,882,1921,645,1101,702,5501,334,999416,809564,692264,273
total assets2,792,1822,229,1111,901,9012,046,8222,542,4032,232,6891,654,2441,781,2692,056,4811,799,4301,859,4281,455,082501,105925,355631,176
Bank overdraft10,00010,00010,0004,1670002622,074000000
Bank loan000000000000000
Trade Creditors 135,85461,79153,58733,2376,5257,49724,586203,136190,514156,0111,584,8641,273,301332,748558,369262,288
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments11,2320000012,71240,33923,83721,09200000
other current liabilities1,808,1341,386,4561,096,8621,294,2221,969,6871,791,9911,306,5751,205,5171,502,1271,313,41900000
total current liabilities1,965,2201,458,2471,160,4491,331,6261,976,2121,799,4881,343,8731,449,2541,718,5521,490,5221,584,8641,273,301332,748558,369262,288
loans15,83425,83335,83345,83300000000092,201111,316
hp & lease commitments43,257000002,54130,13632,4213,82100000
Accruals and Deferred Income000000000000000
other liabilities000000000020,26010,148052,12961,710
provisions33,03717,81512,65311,0438,68110,77010,94214,27713,46111,88610,78310,4099,0397,8674,826
total long term liabilities92,12843,64848,48656,8768,68110,77013,48344,41345,88215,70731,04320,5579,039152,197177,852
total liabilities2,057,3481,501,8951,208,9351,388,5021,984,8931,810,2581,357,3561,493,6671,764,4341,506,2291,615,9071,293,858341,787710,566440,140
net assets734,834727,216692,966658,320557,510422,431296,888287,602292,047293,201243,521161,224159,318214,789191,036
total shareholders funds734,834727,216692,966658,320557,510422,431296,888287,602292,047293,201243,521161,224159,318214,789191,036
Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit12,85445,49245,693125,941166,542154,67511,324-4,372-1,10862,854106,8522,423-52,55539,568267,532
Depreciation19,08315,57014,56915,74923,14226,02310,00724,83636,22332,67130,35917,40321,97426,71420,277
Amortisation000000000000000
Tax-2,539-8,034-8,127-23,647-31,685-29,448-2,17800-13,206-24,582-6020-9,237-73,903
Stock000000000000002,400
Debtors526,830313,064-114,457-498,719326,074633,628-144,844-297,606245,359-61,446369,723939,147-170,503305,231252,197
Creditors74,0638,20420,35026,712-972-17,089-178,55012,62234,503-1,428,853311,563940,553-225,621296,081262,288
Accruals and Deferred Income421,678289,594-197,360-675,465177,696485,416101,058-296,610188,7081,313,41900000
Deferred Taxes & Provisions15,2225,1621,6102,362-2,089-172-3,3358161,5751,1033741,3701,1723,0414,826
Cash flow from operations13,53142,924-8,808-29,6296,560-14,22383,17034,89814,54229,43454,84322,000-84,52750,936226,423
Investing Activities
capital expenditure-77,450-17,339-15,199-9,3422,663-6,98132,288-47,327-59,157-32,609-69,657-53,190254,393-25,463-366,633
Change in Investments-9661392,880-3,093-143-1,315523-45-2,965-2,496-2,50300-4,98920,547
cash flow from investments-76,484-17,478-18,079-6,2492,806-5,66631,765-47,282-56,192-30,113-67,154-53,190254,393-20,474-387,180
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans-9,999-10,000-10,00045,83300000000-92,201-19,115111,316
Hire Purchase and Lease Commitments54,4890000-15,253-55,22214,21731,34524,91300000
other long term liabilities000000000-20,26010,11210,148-52,129-9,58161,710
share issue000000000000001,000
interest-2,697-3,208-2,920-1,484222317140-73-46322785-2,916-6,578-3,594
cash flow from financing41,793-13,208-12,92044,349222-14,936-55,08214,14431,2994,68510,13910,233-147,246-35,274170,432
cash and cash equivalents
cash-21,16012,238-33,97412,6389,588-34,82659,591-52-8,2774,006-2,172-20,95722,620-4,8129,676
overdraft005,8334,16700-262-1,8122,074000000
change in cash-21,16012,238-39,8078,4719,588-34,82659,8531,760-10,3514,006-2,172-20,95722,620-4,8129,676

net temps 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 net temps limited. Get real-time insights into net temps 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

Net Temps Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for net temps limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in NG4 area or any other competitors across 12 key performance metrics.

net temps limited Ownership

NET TEMPS LIMITED group structure

Net Temps Limited has no subsidiary companies.

Ultimate parent company

NET TEMPS LIMITED

03614178

NET TEMPS LIMITED Shareholders

thomas white 51%
tracy carlisle 34%
scott bulloch 15%

net temps limited directors

Net Temps Limited currently has 3 directors. The longest serving directors include Mr Scott Bulloch (Mar 2017) and Mrs Tracy Carlisle (Mar 2020).

officercountryagestartendrole
Mr Scott Bulloch50 years Mar 2017- Director
Mrs Tracy CarlisleUnited Kingdom60 years Mar 2020- Director
Mr Shane Bannister35 years Aug 2023- Director

P&L

January 2024

turnover

14.3m

+53%

operating profit

12.9k

0%

gross margin

18%

+2.26%

turnover

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

Balance Sheet

January 2024

net assets

734.8k

+0.01%

total assets

2.8m

+0.25%

cash

4.1k

-0.84%

net assets

Total assets minus all liabilities

net temps limited company details

company number

03614178

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

incorporation date

August 1998

age

26

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

January 2024

previous names

favourite option limited (May 2000)

accountant

D. K. RUMSBY & CO LIMITED

auditor

-

address

unit 5d colwick quays business, park, road no 2, colwick, nottingham, NG4 2JY

Bank

-

Legal Advisor

-

net temps 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 net temps limited. Currently there are 2 open charges and 2 have been satisfied in the past.

charges

net temps limited Companies House Filings - See Documents

datedescriptionview/download