claire's european distribution limited

Live EstablishedMegaHigh

claire's european distribution limited Company Information

Share CLAIRE'S EUROPEAN DISTRIBUTION LIMITED

Company Number

06540994

Shareholders

claire's accessories uk ltd

Group Structure

View All

Industry

Non-specialised wholesale trade

 

Registered Address

unit 4 bromford gate, bromford lane, birmingham, west midlands, B24 8DW

claire's european distribution limited Estimated Valuation

£55.7m

Pomanda estimates the enterprise value of CLAIRE'S EUROPEAN DISTRIBUTION LIMITED at £55.7m based on a Turnover of £106.7m and 0.52x industry multiple (adjusted for size and gross margin).

claire's european distribution limited Estimated Valuation

£4.4m

Pomanda estimates the enterprise value of CLAIRE'S EUROPEAN DISTRIBUTION LIMITED at £4.4m based on an EBITDA of £671.9k and a 6.49x industry multiple (adjusted for size and gross margin).

claire's european distribution limited Estimated Valuation

£20.7m

Pomanda estimates the enterprise value of CLAIRE'S EUROPEAN DISTRIBUTION LIMITED at £20.7m based on Net Assets of £7.9m and 2.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Claire's European Distribution Limited Overview

Claire's European Distribution Limited is a live company located in birmingham, B24 8DW with a Companies House number of 06540994. It operates in the non-specialised wholesale trade sector, SIC Code 46900. Founded in March 2008, it's largest shareholder is claire's accessories uk ltd with a 100% stake. Claire's European Distribution Limited is a established, mega sized company, Pomanda has estimated its turnover at £106.7m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Claire's European Distribution Limited Health Check

Pomanda's financial health check has awarded Claire'S European Distribution Limited 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

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

0 Regular

positive_score

6 Weak

size

Size

annual sales of £106.7m, make it larger than the average company (£15.7m)

£106.7m - Claire's European Distribution Limited

£15.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 23%, show it is growing at a faster rate (7.9%)

23% - Claire's European Distribution Limited

7.9% - Industry AVG

production

Production

with a gross margin of 13.7%, this company has a higher cost of product (27.3%)

13.7% - Claire's European Distribution Limited

27.3% - Industry AVG

profitability

Profitability

an operating margin of 0.5% make it less profitable than the average company (5.1%)

0.5% - Claire's European Distribution Limited

5.1% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (38)

3 - Claire's European Distribution Limited

38 - Industry AVG

paystructure

Pay Structure

on an average salary of £84.8k, the company has a higher pay structure (£44.2k)

£84.8k - Claire's European Distribution Limited

£44.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £35.6m, this is more efficient (£372.6k)

£35.6m - Claire's European Distribution Limited

£372.6k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Claire's European Distribution Limited

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 53 days, this is slower than average (32 days)

53 days - Claire's European Distribution Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 95 days, this is more than average (72 days)

95 days - Claire's European Distribution Limited

72 days - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Claire's European Distribution Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 84.1%, this is a higher level of debt than the average (45.5%)

84.1% - Claire's European Distribution Limited

45.5% - Industry AVG

CLAIRE'S EUROPEAN DISTRIBUTION LIMITED financials

EXPORTms excel logo

Claire'S European Distribution Limited's latest turnover from February 2024 is £106.7 million and the company has net assets of £7.9 million. According to their latest financial statements, Claire'S European Distribution Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Jan 2023Jan 2022Jan 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Feb 2014Feb 2013Jan 2012Jan 2011Jan 2010
Turnover106,661,334117,696,194100,728,68956,688,587104,161,914119,986,627121,110,814122,831,114133,658,024115,137,202105,594,471116,036,83199,971,73489,844,29381,779,114
Other Income Or Grants
Cost Of Sales92,068,878103,539,91286,238,85846,871,72293,375,330107,926,362109,744,138110,661,352118,599,334100,997,75194,512,329104,844,54089,482,65578,349,66871,379,432
Gross Profit14,592,45514,156,28214,489,8319,816,86510,786,58412,060,26611,366,67612,169,76215,058,69014,139,45111,082,14211,192,29110,489,07911,494,62510,399,682
Admin Expenses14,068,71013,425,39613,912,5929,557,14610,060,44111,195,50710,292,41410,820,77813,786,79111,973,9099,453,43110,139,6149,808,1379,137,6859,483,597
Operating Profit523,745730,886577,239259,719726,143864,7591,074,2621,348,9841,271,8992,165,5421,628,7111,052,677680,9422,356,940916,085
Interest Payable1,286,628269,451276,936266,378463,097285,281286,173281,184521,198953,666429,559563,597487,366313,78430,065
Interest Receivable277,02911,78822,13364,23985653,939
Pre-Tax Profit-485,854473,223300,303-6,659285,179579,478788,0901,067,800750,701558,704404,429501,927160,1711,809,991939,959
Tax178,511-48,838-59,7143,330-55,333-103,414-150,664-4,380-150,666-123,257-98,162-133,61959,957-210,243-206,915
Profit After Tax-307,343424,385240,588-3,330229,846476,063637,4251,063,420600,035435,448306,267368,308220,1281,599,747733,044
Dividends Paid
Retained Profit-307,343424,385240,588-3,330229,846476,063637,4251,063,420600,035435,448306,267368,308220,1281,599,747733,044
Employee Costs254,294271,977149,71976,584166,000442,186382,455441,486461,6331,547,4581,269,0441,691,6491,590,5781,365,7921,535,061
Number Of Employees345891411109668292957981
EBITDA*671,943863,927682,821393,739904,0601,048,4081,249,8891,522,4241,461,9832,358,9741,796,7651,210,2781,371,3062,417,009916,085

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Jan 2023Jan 2022Jan 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Feb 2014Feb 2013Jan 2012Jan 2011Jan 2010
Tangible Assets883,294945,6041,091,302874,885374,563385,129509,048616,678864,576986,054999,6851,244,5391,418,4151,434,555
Intangible Assets8,42010,9468658321,7038,02414,26419,27125,4035,398
Investments & Other
Debtors (Due After 1 year)19,97837,45623,179
Total Fixed Assets891,714956,5511,092,168895,696413,723416,332523,313635,950889,979991,453999,6861,244,5401,418,4151,434,556
Stock & work in progress24,097,33926,829,74127,214,19316,815,11712,890,95114,910,40412,193,99113,608,97013,001,92715,402,60912,514,52814,786,2969,848,3949,857,7307,677,071
Trade Debtors
Group Debtors19,450,15119,086,39229,208,13514,794,80530,353,2819,738,7897,970,0458,519,62134,869,4819,580,74616,877,65012,422,2698,370,87710,120,9296,766,292
Misc Debtors5,123,7791,547,6591,340,5451,535,0031,333,9571,992,5112,380,3151,771,1982,224,9471,462,8871,261,9751,414,132990,149946,8856,189
Cash91,08717,585,80712,114,64710,035,91519,399,910430,344615,846286,911661,420
misc current assets6,659
total current assets48,671,27047,463,79357,762,87333,151,58644,669,27744,227,51234,659,00033,935,70450,096,35645,846,15431,084,49828,622,69819,825,26821,212,45715,110,974
total assets49,562,98448,420,34458,855,04134,047,28245,083,00044,643,84435,182,31334,571,65450,986,33546,837,60732,084,18429,867,23821,243,68322,647,01215,110,974
Bank overdraft5,010,707
Bank loan
Trade Creditors 13,403,5037,749,24219,260,06115,960,21014,627,56412,000,53512,499,77713,610,72211,399,79015,815,5659,176,2217,983,7265,008,9945,358,0463,598,019
Group/Directors Accounts20,352,81223,427,92221,376,0282,980,10514,829,31817,056,2547,507,3556,467,2397,301,15617,558,2558,262,9181,063,812812,8482,293,7091,108,851
other short term finances
hp & lease commitments
other current liabilities1,062,6472,229,7063,266,118996,4201,192,644673,976776,499972,31919,817,7991,270,355851,2641,108,3511,089,5071,908,7891,604,916
total current liabilities34,818,96333,406,87143,902,20719,936,73530,649,52829,730,76620,783,63221,050,28038,518,74634,644,17518,290,40415,166,5956,911,3499,560,5446,311,787
loans6,736,2746,736,2746,923,4096,659,4526,810,2497,132,0317,132,0317,007,7087,007,7087,197,4809,816,23910,706,63810,706,6389,879,8607,074,011
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions119,56881,67742,40538,3349,63514,3949,42364,811
total long term liabilities6,855,8446,817,9526,965,8166,659,4526,810,2497,170,3667,132,0327,007,7087,017,3447,211,8769,825,66410,706,63810,706,6389,944,6737,074,012
total liabilities41,674,80640,224,82350,868,02226,596,18737,459,77736,901,13227,915,66428,057,98945,536,09041,856,05028,116,06725,873,23317,617,98719,505,21713,385,799
net assets7,888,1788,195,5207,987,0197,451,0957,623,2237,742,7127,266,6496,513,6655,450,2454,981,5563,968,1173,994,0043,625,6963,141,7961,725,175
total shareholders funds7,888,1788,195,5207,987,0197,451,0957,623,2237,742,7127,266,6496,513,6655,450,2454,981,5563,968,1173,994,0043,625,6963,141,7961,725,175
Feb 2024Jan 2023Jan 2022Jan 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Feb 2014Feb 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit523,745730,886577,239259,719726,143864,7591,074,2621,348,9841,271,8992,165,5421,628,7111,052,677680,9422,356,940916,085
Depreciation145,672130,515105,582132,357171,959177,409170,277167,309180,448189,834168,054157,602690,36460,070
Amortisation2,5262,5261,6645,9586,2405,3496,1319,6353,598
Tax178,511-48,838-59,7143,330-55,333-103,414-150,664-4,380-150,666-123,257-98,162-133,61959,957-210,243-206,915
Stock-2,732,401-384,45210,399,0763,924,166-2,019,4532,716,413-1,414,979607,043-2,400,6822,888,081-2,271,7674,937,902-9,3362,180,6597,677,071
Debtors3,939,879-9,914,62914,198,893-15,374,90819,970,2161,404,11859,542-26,803,60926,050,794-7,095,9924,303,2244,475,375-1,706,7884,295,3336,772,482
Creditors5,654,261-11,510,8183,299,8511,332,6452,627,030-499,242-1,110,9452,210,932-4,415,7756,639,3431,192,4952,974,732-349,0531,760,0273,598,019
Accruals and Deferred Income-1,167,059-1,036,4122,269,698-196,224518,668-102,523-195,820-18,845,48018,547,444419,091-257,08718,844-819,282303,8731,604,916
Deferred Taxes & Provisions37,89139,27242,405-38,33438,334-9,635-4,7594,9719,423-64,81164,811
Cash flow from operations4,168,069-1,393,788-18,362,90812,984,233-13,994,672-3,738,9681,147,89611,070,427-8,211,88613,507,033611,977-5,343,0411,914,241-2,140,514-8,537,448
Investing Activities
capital expenditure-83,3622,576-322,032-633,472-161,030-54,381-51,70780,590-88,610-185,19976,80016,274-674,224-1,494,625
Change in Investments
cash flow from investments-83,3622,576-322,032-633,472-161,030-54,381-51,70780,590-88,610-185,19976,80016,274-674,224-1,494,625
Financing Activities
Bank loans
Group/Directors Accounts-3,075,1092,051,89418,395,923-11,849,213-2,226,9369,548,8991,040,116-833,917-10,257,0989,295,3367,199,107250,964-1,480,8611,184,8571,108,851
Other Short Term Loans
Long term loans-187,135263,957-150,797-321,782124,323-189,772-2,618,759-890,399826,7782,805,8497,074,011
Hire Purchase and Lease Commitments
other long term liabilities
share issue-215,883295,336-168,798-349,335115,559-131,346577,992-332,154263,772-183,126992,131
interest-1,009,599-257,663-276,936-266,378-440,964-285,281-286,173-281,184-521,198-953,666-429,559-499,358-486,510-313,78423,874
cash flow from financing-4,084,7081,391,21318,678,280-12,435,186-3,339,0179,263,618993,825-1,115,101-11,099,4146,300,9035,546,995-248,394-876,8213,493,7969,198,867
cash and cash equivalents
cash-91,087-17,494,7205,471,1602,078,73310,035,915-19,399,91018,969,566430,344-615,846328,935-374,509661,420
overdraft-5,010,7075,010,707
change in cash-91,087-17,494,7205,471,1602,078,73310,035,915-19,399,91018,969,5665,441,051-5,626,553328,935-374,509661,420

claire's european distribution 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 claire's european distribution limited. Get real-time insights into claire's european distribution 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

Claire's European Distribution Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for claire's european distribution limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in B24 area or any other competitors across 12 key performance metrics.

claire's european distribution limited Ownership

CLAIRE'S EUROPEAN DISTRIBUTION LIMITED group structure

Claire'S European Distribution Limited has no subsidiary companies.

Ultimate parent company

CLAIRE'S SWITZERLAND GMBH

#0130188

2 parents

CLAIRE'S EUROPEAN DISTRIBUTION LIMITED

06540994

CLAIRE'S EUROPEAN DISTRIBUTION LIMITED Shareholders

claire's accessories uk ltd 100%

claire's european distribution limited directors

Claire'S European Distribution Limited currently has 2 directors. The longest serving directors include Mr Stuart Brown (Apr 2015) and Mr Richard Flint (Feb 2022).

officercountryagestartendrole
Mr Stuart Brown59 years Apr 2015- Director
Mr Richard FlintNetherlands54 years Feb 2022- Director

P&L

February 2024

turnover

106.7m

-9%

operating profit

523.7k

-28%

gross margin

13.7%

+13.75%

turnover

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

Balance Sheet

February 2024

net assets

7.9m

-0.04%

total assets

49.6m

+0.02%

cash

0

0%

net assets

Total assets minus all liabilities

claire's european distribution limited company details

company number

06540994

Type

Private limited with Share Capital

industry

46900 - Non-specialised wholesale trade

incorporation date

March 2008

age

17

incorporated

UK

ultimate parent company

CLAIRE'S SWITZERLAND GMBH

accounts

Full Accounts

last accounts submitted

February 2024

previous names

N/A

accountant

-

auditor

GRANT THORNTON UK LLP

address

unit 4 bromford gate, bromford lane, birmingham, west midlands, B24 8DW

Bank

-

Legal Advisor

-

claire's european distribution 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 5 charges/mortgages relating to claire's european distribution limited. Currently there are 1 open charges and 4 have been satisfied in the past.

claire's european distribution limited 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 CLAIRE'S EUROPEAN DISTRIBUTION LIMITED. This can take several minutes, an email will notify you when this has completed.

claire's european distribution limited Companies House Filings - See Documents

datedescriptionview/download