Shift Motorsport Limited

POWER SEARCH PRICING

SOLUTIONS

shift motorsport limited Company Information

Company Number

03912052

Next Accounts

Dec 2025

Directors

Stuart King

Shareholders

stuart robert king

emily king

Group Structure

View All

Industry

Activities of sport clubs

Registered Address

15 high street, brackley, northamptonshire, NN13 7DH

Website

www.mme-motorsport.com

shift motorsport limited Estimated Valuation

£289.9k

Pomanda estimates the enterprise value of SHIFT MOTORSPORT LIMITED at £289.9k based on Net Assets of £159k and 1.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Shift Motorsport Limited is a live company located in northamptonshire, NN13 7DH with a Companies House number of 03912052. It operates in the other sports activities sector, SIC Code 93199. Founded in January 2000, it's largest shareholder is stuart robert king with a 55% stake. Shift Motorsport Limited is a mature, micro sized company, Pomanda has estimated its turnover at £304.2k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating3out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £304.2k, make it smaller than the average company (£468.7k)

Growth

3 year (CAGR) sales growth of -29%, show it is growing at a slower rate (13.1%)

EXPORT

Shift Motorsport Limited's latest turnover from March 2024 is estimated at £304.2 thousand and the company has net assets of £159 thousand. According to their latest financial statements, Shift Motorsport Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	304,158	530,228	658,570	835,714	860,717	602,220		86,123		53,443	20,458	43,526	53,457	44,846	36,127
Other Income Or Grants
Cost Of Sales	227,795	395,291	484,260	624,608	614,686	448,950		60,953		38,677	14,966	32,806	41,330	34,444	25,865
Gross Profit	76,363	134,936	174,310	211,106	246,032	153,270		25,170		14,766	5,491	10,721	12,127	10,401	10,262
Admin Expenses	24,412	137,200	217,800	212,750	195,202	120,393	-19,146	2,053	-35,198	-13,090	-2,249	4,115	16,002	6,876	5,511
Operating Profit	51,951	-2,264	-43,490	-1,644	50,830	32,877	19,146	23,117	35,198	27,856	7,740	6,606	-3,875	3,525	4,751
Interest Payable
Interest Receivable						499	503	193	363	210	130	80	29	24	9
Pre-Tax Profit	51,951	-2,264	-43,490	-1,644	50,830	33,377	19,649	23,310	35,561	28,066	7,870	6,686	-3,846	3,549	4,760
Tax	-12,988				-9,658	-6,342	-3,733	-4,429	-7,112	-5,613	-1,653	-1,538		-923	-1,333
Profit After Tax	38,963	-2,264	-43,490	-1,644	41,172	27,035	15,916	18,881	28,449	22,453	6,217	5,148	-3,846	2,626	3,427
Dividends Paid
Retained Profit	38,963	-2,264	-43,490	-1,644	41,172	27,035	15,916	18,881	28,449	22,453	6,217	5,148	-3,846	2,626	3,427
Employee Costs	72,422	70,709	72,189	65,633	65,484	48,182		67,029		25,886	25,032	25,855	25,599	24,830	23,574
Number Of Employees	3	3	3	3	3	2		3		1	1	1	1	1	1
EBITDA*	51,951	-2,264	-43,490	-1,644	50,830	32,877	25,386	34,417	36,858	29,406	8,790	7,156	-3,365	9,945	7,231

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	220,669	89,365	56,084	83,629	33,534	32,911	36,133	95,571	8,952	4,560	6,110	1,796	2,263	53,837	42,317
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	220,669	89,365	56,084	83,629	33,534	32,911	36,133	95,571	8,952	4,560	6,110	1,796	2,263	53,837	42,317
Stock & work in progress
Trade Debtors	65,172	142,903	181,097	211,445	206,834	164,107					799		6,000		4,000
Group Debtors
Misc Debtors	566			607			5,978
Cash							133,155	68,130	86,530	58,630	25,450	26,351	5,664	5,989	3,453
misc current assets
total current assets	65,738	142,903	181,097	212,052	206,834	164,107	139,133	68,130	86,530	58,630	26,249	26,351	11,664	5,989	7,453
total assets	286,407	232,268	237,181	295,681	240,368	197,018	175,266	163,701	95,482	63,190	32,359	28,147	13,927	59,826	49,770
Bank overdraft
Bank loan
Trade Creditors	71,871	64,564	43,250	48,792	72,890	70,710				27,163	18,785	20,790	11,718	22,072	11,042
Group/Directors Accounts							15,833	9,952	8,125
other short term finances
hp & lease commitments
other current liabilities							31,518	26,734	22,881
total current liabilities	71,871	64,564	43,250	48,792	72,890	70,710	47,351	36,686	31,006	27,163	18,785	20,790	11,718	22,072	11,042
loans
hp & lease commitments							28,642	43,658
Accruals and Deferred Income	21,037	1,863	1,703	1,293
other liabilities	34,456	45,761	69,884	79,762										31,699	35,299
provisions
total long term liabilities	55,493	47,624	71,587	81,055			28,642	43,658						31,699	35,299
total liabilities	127,364	112,188	114,837	129,847	72,890	70,710	75,993	80,344	31,006	27,163	18,785	20,790	11,718	53,771	46,341
net assets	159,043	120,080	122,344	165,834	167,478	126,308	99,273	83,357	64,476	36,027	13,574	7,357	2,209	6,055	3,429
total shareholders funds	159,043	120,080	122,344	165,834	167,478	126,308	99,273	83,357	64,476	36,027	13,574	7,357	2,209	6,055	3,429

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	51,951	-2,264	-43,490	-1,644	50,830	32,877	19,146	23,117	35,198	27,856	7,740	6,606	-3,875	3,525	4,751
Depreciation							6,240	11,300	1,660	1,550	1,050	550	510	6,420	2,480
Amortisation
Tax	-12,988				-9,658	-6,342	-3,733	-4,429	-7,112	-5,613	-1,653	-1,538		-923	-1,333
Stock
Debtors	-77,165	-38,194	-30,955	5,218	42,727	158,129	5,978			-799	799	-6,000	6,000	-4,000	4,000
Creditors	7,307	21,314	-5,542	-24,098	2,180	70,710			-27,163	8,378	-2,005	9,072	-10,354	11,030	11,042
Accruals and Deferred Income	19,174	160	410	1,293		-31,518	4,784	3,853	22,881
Deferred Taxes & Provisions
Cash flow from operations	142,609	57,404	-17,667	-29,667	625	-92,402	20,459	33,841	25,464	32,970	4,333	20,690	-19,719	24,052	12,940
Investing Activities
capital expenditure	-131,304	-33,281	27,545	-50,095	-623	3,222	53,198	-97,919	-6,052		-5,364	-83	51,064	-17,940	-44,797
Change in Investments
cash flow from investments	-131,304	-33,281	27,545	-50,095	-623	3,222	53,198	-97,919	-6,052		-5,364	-83	51,064	-17,940	-44,797
Financing Activities
Bank loans
Group/Directors Accounts						-15,833	5,881	1,827	8,125
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments						-28,642	-15,016	43,658
other long term liabilities	-11,305	-24,123	-9,878	79,762									-31,699	-3,600	35,299
share issue					-2										2
interest						499	503	193	363	210	130	80	29	24	9
cash flow from financing	-11,305	-24,123	-9,878	79,762	-2	-43,976	-8,632	45,678	8,488	210	130	80	-31,670	-3,576	35,310
cash and cash equivalents
cash						-133,155	65,025	-18,400	27,900	33,180	-901	20,687	-325	2,536	3,453
overdraft
change in cash						-133,155	65,025	-18,400	27,900	33,180	-901	20,687	-325	2,536	3,453

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for shift motorsport limited. Get real-time insights into shift motorsport 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 shift motorsport limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in NN13 area or any other competitors across 12 key performance metrics.

SHIFT MOTORSPORT LIMITED group structure

Shift Motorsport Limited has no subsidiary companies.

Ultimate parent company

SHIFT MOTORSPORT LIMITED

03912052

SHIFT MOTORSPORT LIMITED Shareholders

stuart robert king	55%
emily king	45%

Shift Motorsport Limited currently has 1 director, Mr Stuart King serving since Jan 2000.

officer	country	age	start	end	role
Mr Stuart King	England	48 years	Jan 2000	-	Director

P&L

March 2024

turnover

304.2k

-43%

operating profit

52k

gross margin

25.2%

-1.35%

turnover

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

Balance Sheet

March 2024

net assets

159k

+0.32%

total assets

286.4k

+0.23%

cash

net assets

Total assets minus all liabilities

Similar Companies

malone sports limited

4.5

nigel willard limited

just fitness ltd

stroga4sport limited

4.5

cah sailing ltd

company number

03912052

Type

Private limited with Share Capital

industry

93120 - Activities of sport clubs

93199 - Other sports activities (not including activities of racehorse owners) n.e.c.

incorporation date

January 2000

ultimate parent company

None

previous names

N/A

address

15 high street, brackley, northamptonshire, NN13 7DH

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 shift motorsport limited.

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 SHIFT MOTORSPORT LIMITED. This can take several minutes, an email will notify you when this has completed.

shift motorsport limited Company Information

shift motorsport limited Estimated Valuation

shift motorsport limited Estimated Valuation

shift motorsport limited Estimated Valuation

Shift Motorsport Limited Overview

Shift Motorsport Limited Health Check

SHIFT MOTORSPORT LIMITED financials

shift motorsport limited Credit Report and Business Information

Shift Motorsport Limited Competitor Analysis

shift motorsport limited Ownership

shift motorsport limited directors

shift motorsport limited company details

shift motorsport limited Charges & Mortgages

shift motorsport limited Capital Raised & Share Issues BETA

shift motorsport limited Companies House Filings - See Documents