v12 sports & classics ltd
v12 sports & classics ltd Company Information
Company Number
05861786
Next Accounts
Sep 2025
Shareholders
mr farhad tailor
Group Structure
View All
Industry
Sale of used cars and light motor vehicles
Registered Address
unit 23 harrowbrook road, harrowbrook road, hinckley, leicestershire, LE10 3DJ
v12 sports & classics ltd Estimated Valuation
Pomanda estimates the enterprise value of V12 SPORTS & CLASSICS LTD at £79.4m based on a Turnover of £195.5m and 0.41x industry multiple (adjusted for size and gross margin).
v12 sports & classics ltd Estimated Valuation
Pomanda estimates the enterprise value of V12 SPORTS & CLASSICS LTD at £20.9m based on an EBITDA of £3.3m and a 6.33x industry multiple (adjusted for size and gross margin).
v12 sports & classics ltd Estimated Valuation
Pomanda estimates the enterprise value of V12 SPORTS & CLASSICS LTD at £13.5m based on Net Assets of £4.9m and 2.73x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
V12 Sports & Classics Ltd Overview
V12 Sports & Classics Ltd is a live company located in hinckley, LE10 3DJ with a Companies House number of 05861786. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in June 2006, it's largest shareholder is mr farhad tailor with a 100% stake. V12 Sports & Classics Ltd is a established, mega sized company, Pomanda has estimated its turnover at £195.5m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
V12 Sports & Classics Ltd Health Check
Pomanda's financial health check has awarded V12 Sports & Classics Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
6 Weak
Size
annual sales of £195.5m, make it larger than the average company (£3.7m)
£195.5m - V12 Sports & Classics Ltd
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (10.2%)
10% - V12 Sports & Classics Ltd
10.2% - Industry AVG
Production
with a gross margin of 4.7%, this company has a higher cost of product (10.9%)
4.7% - V12 Sports & Classics Ltd
10.9% - Industry AVG
Profitability
an operating margin of 1.5% make it less profitable than the average company (2.7%)
1.5% - V12 Sports & Classics Ltd
2.7% - Industry AVG
Employees
with 215 employees, this is above the industry average (10)
215 - V12 Sports & Classics Ltd
10 - Industry AVG
Pay Structure
on an average salary of £41.7k, the company has a higher pay structure (£34k)
£41.7k - V12 Sports & Classics Ltd
£34k - Industry AVG
Efficiency
resulting in sales per employee of £909.3k, this is more efficient (£485.5k)
£909.3k - V12 Sports & Classics Ltd
£485.5k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (8 days)
1 days - V12 Sports & Classics Ltd
8 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (15 days)
5 days - V12 Sports & Classics Ltd
15 days - Industry AVG
Stock Days
it holds stock equivalent to 67 days, this is in line with average (67 days)
67 days - V12 Sports & Classics Ltd
67 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (7 weeks)
3 weeks - V12 Sports & Classics Ltd
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 89.2%, this is a higher level of debt than the average (68.2%)
89.2% - V12 Sports & Classics Ltd
68.2% - Industry AVG
V12 SPORTS & CLASSICS LTD financials
V12 Sports & Classics Ltd's latest turnover from December 2023 is £195.5 million and the company has net assets of £4.9 million. According to their latest financial statements, V12 Sports & Classics Ltd has 215 employees and maintains cash reserves of £2.9 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 195,509,590 | 166,015,896 | 177,404,014 | 147,550,092 | 102,892,986 | 107,966,810 | 97,782,436 | 60,067,336 | 45,236,784 | 21,878,334 | ||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | 186,398,393 | 158,871,710 | 166,291,717 | 139,638,032 | 97,508,141 | 101,536,513 | 90,837,564 | 56,146,936 | ||||||
| Gross Profit | 9,111,197 | 7,144,186 | 11,112,297 | 7,912,060 | 5,384,845 | 6,430,297 | 6,944,872 | 3,920,400 | ||||||
| Admin Expenses | 6,226,885 | 5,359,417 | 4,971,672 | 4,150,502 | 3,466,050 | 3,353,281 | 2,513,282 | 1,462,466 | ||||||
| Operating Profit | 2,884,312 | 1,784,769 | 6,140,625 | 3,761,558 | 1,918,795 | 3,077,016 | 4,431,590 | 2,457,934 | 1,083,139 | 721,212 | ||||
| Interest Payable | 2,320,315 | 1,601,646 | 1,083,376 | 953,092 | 659,119 | 428,847 | 260,328 | 17,085 | 24,348 | 13,881 | ||||
| Interest Receivable | 2,669 | 5,365 | 6,007 | 9,998 | 14,650 | 10,958 | 10,175 | |||||||
| Pre-Tax Profit | 563,997 | 183,123 | 5,057,249 | -4,985,147 | 1,265,041 | 2,654,176 | 4,181,260 | 2,455,499 | 1,069,749 | 717,506 | ||||
| Tax | -183,339 | -43,319 | -995,770 | -566,040 | -250,055 | -504,294 | -802,973 | -526,409 | -218,072 | -162,861 | ||||
| Profit After Tax | 380,658 | 139,804 | 4,061,479 | -5,551,187 | 1,014,986 | 2,149,882 | 3,378,287 | 1,929,090 | 851,677 | 554,645 | ||||
| Dividends Paid | 538,338 | 758,793 | 377,511 | 690,000 | 385,742 | 320,000 | 200,000 | 1,000,000 | 89,500 | 50,000 | ||||
| Retained Profit | -157,680 | -618,989 | 3,683,968 | -6,241,187 | 629,244 | 1,829,882 | 3,178,287 | 929,090 | 762,177 | 504,645 | ||||
| Employee Costs | 8,972,346 | 6,209,448 | 6,583,872 | 8,734,639 | 6,007,882 | 5,352,508 | 4,511,591 | 2,431,198 | 1,941,058 | 575,547 | ||||
| Number Of Employees | 215 | 158 | 157 | 195 | 175 | 170 | 142 | 85 | 75 | 35 | ||||
| EBITDA* | 3,307,925 | 2,148,885 | 6,399,513 | 4,212,644 | 2,093,375 | 3,238,680 | 4,557,750 | 2,565,009 | 1,123,105 | 746,504 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,001,413 | 1,691,450 | 1,461,571 | 1,436,187 | 1,418,018 | 824,933 | 706,874 | 611,935 | 540,790 | 249,066 | 68,627 | 10,673 | 12,712 | 8,397 |
| Intangible Assets | ||||||||||||||
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 2,001,413 | 1,691,450 | 1,461,571 | 1,436,187 | 1,418,018 | 824,933 | 706,874 | 611,935 | 540,790 | 249,066 | 68,627 | 10,673 | 12,712 | 8,397 |
| Stock & work in progress | 34,369,084 | 30,052,390 | 29,964,762 | 15,751,787 | 10,532,750 | 9,724,385 | 9,351,937 | 4,888,293 | 3,440,633 | 1,947,791 | 716,093 | 204,245 | 19,420 | 20,431 |
| Trade Debtors | 764,390 | 424,991 | 1,330,051 | 223,293 | 221,761 | 260,483 | 296,670 | 432,226 | 67,139 | 5,500 | 30,215 | 6,800 | ||
| Group Debtors | 4,564,050 | 3,518,334 | 5,483,976 | 275,062 | 5,001,658 | 4,062,163 | 1,616,471 | 198,864 | 6,484 | 2,364 | ||||
| Misc Debtors | 1,322,129 | 1,696,408 | 2,065,902 | 1,010,144 | 654,052 | 416,686 | 897,107 | 495,165 | 687,484 | 352,982 | ||||
| Cash | 2,861,236 | 3,137,503 | 772,752 | 5,857,941 | 2,472,493 | 2,030,140 | 1,635,051 | 999,192 | 293,485 | 206,662 | 79,860 | 21,841 | 13,575 | 50,978 |
| misc current assets | ||||||||||||||
| total current assets | 43,880,889 | 38,829,626 | 39,617,443 | 23,118,227 | 18,882,714 | 16,493,857 | 13,797,236 | 7,013,740 | 4,495,225 | 2,515,299 | 826,168 | 226,086 | 39,795 | 71,409 |
| total assets | 45,882,302 | 40,521,076 | 41,079,014 | 24,554,414 | 20,300,732 | 17,318,790 | 14,504,110 | 7,625,675 | 5,036,015 | 2,764,365 | 894,795 | 236,759 | 52,507 | 79,806 |
| Bank overdraft | ||||||||||||||
| Bank loan | 500,000 | 775,000 | 1,550,000 | 2,204,167 | 79,765 | 44,276 | 40,700 | |||||||
| Trade Creditors | 2,656,649 | 1,731,428 | 1,263,073 | 680,483 | 1,174,155 | 1,596,253 | 1,556,730 | 2,127,636 | 1,258,439 | 709,116 | 357,184 | 142,894 | 20,059 | 30,503 |
| Group/Directors Accounts | 65,176 | 96,715 | 35,728 | 213 | 85,423 | 229,443 | 245,507 | 515,671 | 654,973 | 190,964 | ||||
| other short term finances | 9,200,273 | 5,811,076 | 4,533,189 | |||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 35,977,767 | 32,604,829 | 31,641,159 | 17,293,373 | 1,421,737 | 1,892,414 | 2,194,061 | 1,868,045 | 769,899 | 441,427 | ||||
| total current liabilities | 39,199,592 | 35,207,972 | 34,489,960 | 20,178,236 | 11,881,588 | 9,529,186 | 8,529,487 | 4,591,117 | 2,727,587 | 1,382,207 | 357,184 | 142,894 | 20,059 | 30,503 |
| loans | 1,500,000 | 775,000 | 2,195,833 | 78,115 | 110,633 | |||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 80,133 | 16,333 | 20,125 | 23,625 | ||||||||||
| provisions | 237,287 | 210,001 | 91,962 | 142,221 | 139,833 | 139,537 | 154,438 | 392,660 | 517,505 | 320,894 | 11,492 | |||
| total long term liabilities | 1,737,287 | 210,001 | 866,962 | 2,338,054 | 139,833 | 139,537 | 154,438 | 392,660 | 595,620 | 431,527 | 91,625 | 16,333 | 20,125 | 23,625 |
| total liabilities | 40,936,879 | 35,417,973 | 35,356,922 | 22,516,290 | 12,021,421 | 9,668,723 | 8,683,925 | 4,983,777 | 3,323,207 | 1,813,734 | 448,809 | 159,227 | 40,184 | 54,128 |
| net assets | 4,945,423 | 5,103,103 | 5,722,092 | 2,038,124 | 8,279,311 | 7,650,067 | 5,820,185 | 2,641,898 | 1,712,808 | 950,631 | 445,986 | 77,532 | 12,323 | 25,678 |
| total shareholders funds | 4,945,423 | 5,103,103 | 5,722,092 | 2,038,124 | 8,279,311 | 7,650,067 | 5,820,185 | 2,641,898 | 1,712,808 | 950,631 | 445,986 | 77,532 | 12,323 | 25,678 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 2,884,312 | 1,784,769 | 6,140,625 | 3,761,558 | 1,918,795 | 3,077,016 | 4,431,590 | 2,457,934 | 1,083,139 | 721,212 | ||||
| Depreciation | 423,613 | 364,116 | 258,888 | 451,086 | 174,580 | 161,664 | 126,160 | 107,075 | 39,966 | 25,292 | 11,207 | |||
| Amortisation | ||||||||||||||
| Tax | -183,339 | -43,319 | -995,770 | -566,040 | -250,055 | -504,294 | -802,973 | -526,409 | -218,072 | -162,861 | ||||
| Stock | 4,316,694 | 87,628 | 14,212,975 | 5,219,037 | 808,365 | 372,448 | 4,463,644 | 1,447,660 | 1,492,842 | 1,231,698 | 511,848 | 184,825 | -1,011 | 20,431 |
| Debtors | 1,010,836 | -3,240,196 | 7,371,430 | -4,368,972 | 1,138,139 | 1,929,084 | 1,683,993 | 365,148 | 400,261 | 330,631 | 30,215 | -6,800 | 6,800 | |
| Creditors | 925,221 | 468,355 | 582,590 | -493,672 | -422,098 | 39,523 | -570,906 | 869,197 | 549,323 | 351,932 | 214,290 | 122,835 | -10,444 | 30,503 |
| Accruals and Deferred Income | 3,372,938 | 963,670 | 14,347,786 | 15,871,636 | -470,677 | -301,647 | 326,016 | 1,098,146 | 328,472 | 441,427 | ||||
| Deferred Taxes & Provisions | 27,286 | 118,039 | -50,259 | 2,388 | 296 | -14,901 | -238,222 | -124,845 | 196,611 | 309,402 | 11,492 | |||
| Cash flow from operations | 2,122,501 | 6,808,198 | -1,300,545 | 18,176,891 | -995,663 | 155,829 | -2,875,972 | 2,068,290 | 86,336 | 124,075 | ||||
| Investing Activities | ||||||||||||||
| capital expenditure | -287,341 | -215,230 | -197,547 | -332,618 | -205,731 | |||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | -287,341 | -215,230 | -197,547 | -332,618 | -205,731 | |||||||||
| Financing Activities | ||||||||||||||
| Bank loans | -275,000 | -775,000 | -654,167 | 2,204,167 | -79,765 | 35,489 | 3,576 | 40,700 | ||||||
| Group/Directors Accounts | -31,539 | 60,987 | 35,515 | -85,210 | -144,020 | -16,064 | -270,164 | -139,302 | 464,009 | 190,964 | ||||
| Other Short Term Loans | -9,200,273 | 3,389,197 | 1,277,887 | 4,533,189 | ||||||||||
| Long term loans | 1,500,000 | -775,000 | -1,420,833 | 2,195,833 | -78,115 | -32,518 | 110,633 | |||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -80,133 | 63,800 | -3,792 | -3,500 | 23,625 | |||||||||
| share issue | ||||||||||||||
| interest | -2,320,315 | -1,601,646 | -1,083,376 | -950,423 | -653,754 | -422,840 | -250,330 | -2,435 | -13,390 | -3,706 | ||||
| cash flow from financing | -1,126,854 | -3,090,659 | -3,122,861 | -5,835,906 | 2,591,423 | 838,983 | 3,932,930 | -184,363 | 421,677 | 258,458 | ||||
| cash and cash equivalents | ||||||||||||||
| cash | -276,267 | 2,364,751 | -5,085,189 | 3,385,448 | 442,353 | 395,089 | 635,859 | 705,707 | 86,823 | 126,802 | 58,019 | 8,266 | -37,403 | 50,978 |
| overdraft | ||||||||||||||
| change in cash | -276,267 | 2,364,751 | -5,085,189 | 3,385,448 | 442,353 | 395,089 | 635,859 | 705,707 | 86,823 | 126,802 | 58,019 | 8,266 | -37,403 | 50,978 |
v12 sports & classics ltd Credit Report and Business Information
V12 Sports & Classics Ltd Competitor Analysis
Perform a competitor analysis for v12 sports & classics ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in LE10 area or any other competitors across 12 key performance metrics.
v12 sports & classics ltd Ownership
V12 SPORTS & CLASSICS LTD group structure
V12 Sports & Classics Ltd has no subsidiary companies.
Ultimate parent company
V12 SPORTS & CLASSICS LTD
05861786
v12 sports & classics ltd directors
V12 Sports & Classics Ltd currently has 3 directors. The longest serving directors include Mr Farhad Tailor (Jun 2006) and Ms Asiya Shaikh (Nov 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Farhad Tailor | United Kingdom | 47 years | Jun 2006 | - | Director |
| Ms Asiya Shaikh | 45 years | Nov 2014 | - | Director | |
| Mr Gary Woods | England | 62 years | Feb 2018 | - | Director |
P&L
December 2023turnover
195.5m
+18%
operating profit
2.9m
+62%
gross margin
4.7%
+8.29%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
4.9m
-0.03%
total assets
45.9m
+0.13%
cash
2.9m
-0.09%
net assets
Total assets minus all liabilities
v12 sports & classics ltd company details
company number
05861786
Type
Private limited with Share Capital
industry
45112 - Sale of used cars and light motor vehicles
incorporation date
June 2006
age
19
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
viz sports & classics limited (July 2006)
accountant
-
auditor
BURROWS SCARBOROUGH LIMITED
address
unit 23 harrowbrook road, harrowbrook road, hinckley, leicestershire, LE10 3DJ
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
v12 sports & classics ltd 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 v12 sports & classics ltd.
v12 sports & classics ltd 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 V12 SPORTS & CLASSICS LTD. This can take several minutes, an email will notify you when this has completed.
v12 sports & classics ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
