southdown psv limited
southdown psv limited Company Information
Company Number
04416005
Website
www.southdown.netRegistered Address
3rd floor 41-51 grey street, newcastle upon tyne, NE1 6EE
Industry
Other passenger land transport n.e.c.
Telephone
441342719619
Next Accounts Due
June 2025
Group Structure
View All
Shareholders
brighton & hove bus and coach company limited 100%
southdown psv limited Estimated Valuation
Pomanda estimates the enterprise value of SOUTHDOWN PSV LIMITED at £1.6m based on a Turnover of £4.6m and 0.35x industry multiple (adjusted for size and gross margin).
southdown psv limited Estimated Valuation
Pomanda estimates the enterprise value of SOUTHDOWN PSV LIMITED at £1.3m based on an EBITDA of £404k and a 3.3x industry multiple (adjusted for size and gross margin).
southdown psv limited Estimated Valuation
Pomanda estimates the enterprise value of SOUTHDOWN PSV LIMITED at £3m based on Net Assets of £1.5m and 2.08x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Southdown Psv Limited Overview
Southdown Psv Limited is a live company located in newcastle upon tyne, NE1 6EE with a Companies House number of 04416005. It operates in the other passenger land transport sector, SIC Code 49390. Founded in April 2002, it's largest shareholder is brighton & hove bus and coach company limited with a 100% stake. Southdown Psv Limited is a mature, small sized company, Pomanda has estimated its turnover at £4.6m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Southdown Psv Limited Health Check
Pomanda's financial health check has awarded Southdown Psv 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
6 Strong
2 Regular
3 Weak
Size
annual sales of £4.6m, make it larger than the average company (£761.7k)
£4.6m - Southdown Psv Limited
£761.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (2.4%)
- Southdown Psv Limited
2.4% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
26.9% - Southdown Psv Limited
26.9% - Industry AVG
Profitability
an operating margin of 2.6% make it less profitable than the average company (6.5%)
2.6% - Southdown Psv Limited
6.5% - Industry AVG
Employees
with 55 employees, this is above the industry average (21)
55 - Southdown Psv Limited
21 - Industry AVG
Pay Structure
on an average salary of £43.3k, the company has a higher pay structure (£21.3k)
£43.3k - Southdown Psv Limited
£21.3k - Industry AVG
Efficiency
resulting in sales per employee of £82.9k, this is more efficient (£58.7k)
£82.9k - Southdown Psv Limited
£58.7k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (22 days)
0 days - Southdown Psv Limited
22 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (19 days)
0 days - Southdown Psv Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Southdown Psv Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 71 weeks, this is average cash available to meet short term requirements (66 weeks)
71 weeks - Southdown Psv Limited
66 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.1%, this is a lower level of debt than the average (37.8%)
6.1% - Southdown Psv Limited
37.8% - Industry AVG
SOUTHDOWN PSV LIMITED financials
Southdown Psv Limited's latest turnover from September 2023 is £4.6 million and the company has net assets of £1.5 million. According to their latest financial statements, Southdown Psv Limited has 55 employees and maintains cash reserves of £129 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 4,560,000 | |||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | 117,000 | |||||||||||||
| Interest Payable | 0 | |||||||||||||
| Interest Receivable | 5,000 | |||||||||||||
| Pre-Tax Profit | 122,000 | |||||||||||||
| Tax | -100,000 | |||||||||||||
| Profit After Tax | 22,000 | |||||||||||||
| Dividends Paid | 113,000 | |||||||||||||
| Retained Profit | -91,000 | |||||||||||||
| Employee Costs | 2,382,000 | |||||||||||||
| Number Of Employees | 55 | 64 | 67 | 67 | 57 | 56 | 57 | 57 | ||||||
| EBITDA* | 404,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 1,426,193 | 1,246,775 | 1,421,238 | 1,578,906 | 1,216,689 | 906,848 | 410,934 | 515,400 | 524,857 | 586,125 | 653,153 | 723,729 | 999,890 |
| 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 | 0 | 1,426,193 | 1,246,775 | 1,421,238 | 1,578,906 | 1,216,689 | 906,848 | 410,934 | 515,400 | 524,857 | 586,125 | 653,153 | 723,729 | 999,890 |
| Stock & work in progress | 0 | 28,270 | 24,800 | 21,716 | 21,600 | 38,424 | 4,545 | 7,490 | 5,085 | 4,400 | 7,295 | 43,375 | 49,179 | 39,035 |
| Trade Debtors | 2,000 | 90,364 | 99,260 | 207,561 | 51,791 | 141,975 | 218,466 | 193,901 | 253,368 | 256,393 | 222,394 | 182,830 | 196,518 | 207,977 |
| Group Debtors | 1,418,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 287,230 | 153,928 | 127,584 | 128,834 | 126,639 | 58,448 | 30,054 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 129,000 | 860,173 | 765,788 | 460,512 | 467,490 | 477,991 | 347,646 | 346,147 | 155,248 | 276,955 | 129,534 | 133,918 | 83,961 | 165,277 |
| misc current assets | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,550,000 | 1,266,037 | 1,043,776 | 817,373 | 669,715 | 785,029 | 629,105 | 577,592 | 413,701 | 537,748 | 359,223 | 360,123 | 329,658 | 412,289 |
| total assets | 1,550,000 | 2,692,230 | 2,290,551 | 2,238,611 | 2,248,621 | 2,001,718 | 1,535,953 | 988,526 | 929,101 | 1,062,605 | 945,348 | 1,013,276 | 1,053,387 | 1,412,179 |
| 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 | 1,000 | 115,955 | 141,154 | 62,925 | 67,274 | 50,790 | 49,353 | 38,271 | 244,060 | 345,959 | 259,657 | 256,695 | 286,085 | 460,893 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 137,657 | 173,418 | 167,951 | 162,952 | 114,067 | 94,534 | 50,350 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 93,000 | 215,721 | 338,991 | 169,445 | 86,254 | 125,144 | 159,432 | 173,271 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 94,000 | 469,333 | 653,563 | 400,321 | 316,480 | 290,001 | 303,319 | 261,892 | 244,060 | 345,959 | 259,657 | 256,695 | 286,085 | 460,893 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 470,366 | 453,253 | 626,671 | 794,280 | 594,883 | 328,071 | 58,314 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108,664 | 125,972 | 142,976 | 212,385 | 298,205 | 487,704 |
| provisions | 0 | 205,801 | 156,758 | 170,247 | 175,518 | 136,484 | 110,482 | 80,444 | 99,658 | 91,940 | 99,933 | 112,035 | 112,174 | 135,259 |
| total long term liabilities | 0 | 676,167 | 610,011 | 796,918 | 969,798 | 731,367 | 438,553 | 138,758 | 208,322 | 217,912 | 242,909 | 324,420 | 410,379 | 622,963 |
| total liabilities | 94,000 | 1,145,500 | 1,263,574 | 1,197,239 | 1,286,278 | 1,021,368 | 741,872 | 400,650 | 452,382 | 563,871 | 502,566 | 581,115 | 696,464 | 1,083,856 |
| net assets | 1,456,000 | 1,546,730 | 1,026,977 | 1,041,372 | 962,343 | 980,350 | 794,081 | 587,876 | 476,719 | 498,734 | 442,782 | 432,161 | 356,923 | 328,323 |
| total shareholders funds | 1,456,000 | 1,546,730 | 1,026,977 | 1,041,372 | 962,343 | 980,350 | 794,081 | 587,876 | 476,719 | 498,734 | 442,782 | 432,161 | 356,923 | 328,323 |
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 117,000 | |||||||||||||
| Depreciation | 287,000 | 3,975 | 164,587 | 168,018 | 170,657 | 136,215 | 124,141 | 121,741 | 119,425 | 129,869 | 132,138 | 139,985 | 154,056 | 125,444 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -100,000 | |||||||||||||
| Stock | -28,270 | 3,470 | 3,084 | 116 | -16,824 | 33,879 | -2,945 | 2,405 | 685 | -2,895 | -36,080 | -5,804 | 10,144 | 39,035 |
| Debtors | 1,042,406 | 124,406 | -81,957 | 154,520 | -87,989 | -8,300 | 52,959 | -29,413 | -3,025 | 33,999 | 39,564 | -13,688 | -11,459 | 207,977 |
| Creditors | -114,955 | -25,199 | 78,229 | -4,349 | 16,484 | 1,437 | 11,082 | -205,789 | -101,899 | 86,302 | 2,962 | -29,390 | -174,808 | 460,893 |
| Accruals and Deferred Income | -122,721 | -123,270 | 169,546 | 83,191 | -38,890 | -34,288 | -13,839 | 173,271 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -205,801 | 49,043 | -13,489 | -5,271 | 39,034 | 26,002 | 30,038 | -19,214 | 7,718 | -7,993 | -12,102 | -139 | -23,085 | 135,259 |
| Cash flow from operations | -1,153,613 | |||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | -608,023 | -18,648 | -167,951 | -162,610 | 248,282 | 286,345 | 313,941 | 108,664 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -108,664 | -17,308 | -17,004 | -69,409 | -85,820 | -189,499 | 487,704 |
| share issue | ||||||||||||||
| interest | 5,000 | |||||||||||||
| cash flow from financing | -602,753 | |||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -731,173 | 94,385 | 305,276 | -6,978 | -10,501 | 130,345 | 1,499 | 190,899 | -121,707 | 147,421 | -4,384 | 49,957 | -81,316 | 165,277 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -731,173 | 94,385 | 305,276 | -6,978 | -10,501 | 130,345 | 1,499 | 190,899 | -121,707 | 147,421 | -4,384 | 49,957 | -81,316 | 165,277 |
southdown psv limited Credit Report and Business Information
Southdown Psv Limited Competitor Analysis
Perform a competitor analysis for southdown psv limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other small companies, companies in NE1 area or any other competitors across 12 key performance metrics.
southdown psv limited Ownership
SOUTHDOWN PSV LIMITED group structure
Southdown Psv Limited has no subsidiary companies.
Ultimate parent company
GLOBALVIA INVERSIONES SA
#0003879
2 parents
SOUTHDOWN PSV LIMITED
04416005
southdown psv limited directors
Southdown Psv Limited currently has 6 directors. The longest serving directors include Mr Edward Wills (Feb 2023) and Mr Christopher Ford (Feb 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Edward Wills | Northern Ireland | 43 years | Feb 2023 | - | Director |
| Mr Christopher Ford | United Kingdom | 45 years | Feb 2023 | - | Director |
| Mr Martin Dean | United Kingdom | 61 years | Feb 2023 | - | Director |
| Mr Nicholas Hill | United Kingdom | 46 years | Feb 2023 | - | Director |
| Mr Gordon Frost | United Kingdom | 57 years | Dec 2023 | - | Director |
| Mr Christopher Stringer | United Kingdom | 39 years | Jan 2024 | - | Director |
P&L
September 2023turnover
4.6m
0%
operating profit
117k
0%
gross margin
27%
-100%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
1.5m
-0.06%
total assets
1.6m
-0.42%
cash
129k
-0.85%
net assets
Total assets minus all liabilities
southdown psv limited company details
company number
04416005
Type
Private limited with Share Capital
industry
49390 - Other passenger land transport n.e.c.
incorporation date
April 2002
age
22
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
September 2023
previous names
fleetmaster logistics limited (May 2002)
accountant
-
auditor
MHA
address
3rd floor 41-51 grey street, newcastle upon tyne, NE1 6EE
Bank
-
Legal Advisor
WOMBLE BOND DICKINSON
southdown psv 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 1 charges/mortgages relating to southdown psv limited. Currently there are 1 open charges and 0 have been satisfied in the past.
southdown psv limited Companies House Filings - See Documents
| date | description | view/download |
|---|
