global merchandising services limited

Live EstablishedMegaRapid

global merchandising services limited Company Information

Share GLOBAL MERCHANDISING SERVICES LIMITED

Company Number

06575437

Shareholders

barry michael drinkwater

karin agneta drinkwater

View All

Group Structure

View All

Industry

Other business support service activities n.e.c.

 

Registered Address

55 loudoun road, st john's wood, london, NW8 0DL

global merchandising services limited Estimated Valuation

£120.4m

Pomanda estimates the enterprise value of GLOBAL MERCHANDISING SERVICES LIMITED at £120.4m based on a Turnover of £137.5m and 0.88x industry multiple (adjusted for size and gross margin).

global merchandising services limited Estimated Valuation

£37.6m

Pomanda estimates the enterprise value of GLOBAL MERCHANDISING SERVICES LIMITED at £37.6m based on an EBITDA of £5.9m and a 6.41x industry multiple (adjusted for size and gross margin).

global merchandising services limited Estimated Valuation

£41.9m

Pomanda estimates the enterprise value of GLOBAL MERCHANDISING SERVICES LIMITED at £41.9m based on Net Assets of £19.6m and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Global Merchandising Services Limited Overview

Global Merchandising Services Limited is a live company located in london, NW8 0DL with a Companies House number of 06575437. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2008, it's largest shareholder is barry michael drinkwater with a 62.3% stake. Global Merchandising Services Limited is a established, mega sized company, Pomanda has estimated its turnover at £137.5m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Global Merchandising Services Limited Health Check

Pomanda's financial health check has awarded Global Merchandising Services Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £137.5m, make it larger than the average company (£4.8m)

£137.5m - Global Merchandising Services Limited

£4.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 62%, show it is growing at a faster rate (6.6%)

62% - Global Merchandising Services Limited

6.6% - Industry AVG

production

Production

with a gross margin of 16.4%, this company has a higher cost of product (38.3%)

16.4% - Global Merchandising Services Limited

38.3% - Industry AVG

profitability

Profitability

an operating margin of 4.1% make it less profitable than the average company (5.7%)

4.1% - Global Merchandising Services Limited

5.7% - Industry AVG

employees

Employees

with 109 employees, this is above the industry average (27)

109 - Global Merchandising Services Limited

27 - Industry AVG

paystructure

Pay Structure

on an average salary of £114.5k, the company has a higher pay structure (£54k)

£114.5k - Global Merchandising Services Limited

£54k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.3m, this is more efficient (£171.4k)

£1.3m - Global Merchandising Services Limited

£171.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 22 days, this is earlier than average (42 days)

22 days - Global Merchandising Services Limited

42 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 22 days, this is quicker than average (32 days)

22 days - Global Merchandising Services Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is less than average (33 days)

10 days - Global Merchandising Services Limited

33 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 35 weeks, this is more cash available to meet short term requirements (22 weeks)

35 weeks - Global Merchandising Services Limited

22 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 64.2%, this is a similar level of debt than the average (62.5%)

64.2% - Global Merchandising Services Limited

62.5% - Industry AVG

GLOBAL MERCHANDISING SERVICES LIMITED financials

EXPORTms excel logo

Global Merchandising Services Limited's latest turnover from December 2023 is £137.5 million and the company has net assets of £19.6 million. According to their latest financial statements, Global Merchandising Services Limited has 109 employees and maintains cash reserves of £24.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover137,491,659141,220,09247,282,33132,246,67468,671,62872,381,38766,328,38353,023,03754,245,88684,661,90092,040,82060,573,54928,752,16123,231,15412,107,201
Other Income Or Grants
Cost Of Sales114,903,981116,568,91234,033,52517,616,19854,723,29258,901,30755,194,59544,855,03146,194,70469,519,82978,026,66547,816,84424,837,33920,014,75810,664,566
Gross Profit22,587,67824,651,18013,248,80614,630,47613,948,33613,480,08011,133,7888,168,0068,051,18215,142,07114,014,15512,756,7053,914,8223,216,3961,442,635
Admin Expenses17,023,00610,090,3268,419,4347,178,56910,239,5737,562,2326,877,5114,010,6325,133,1016,388,6155,944,4694,312,1172,015,5972,061,9001,265,508
Operating Profit5,564,67214,560,8544,829,3727,451,9073,708,7635,917,8484,256,2774,157,3742,918,0818,753,4568,069,6868,444,5881,899,2251,154,496177,127
Interest Payable339,615336,955274,068438,057305,023588,378440,467326,600349,888168,865308,128288,790206,845160,35962,711
Interest Receivable502,730151,29573518,10467,88735,72046,23623,62837,08240,65029,65619,6204,3911,821831
Pre-Tax Profit5,727,78714,375,1944,855,8276,048,5436,471,6275,365,1903,862,0463,854,3632,605,2768,625,2417,791,2148,175,4181,696,771995,958115,247
Tax-1,531,435-2,847,711-1,028,994-948,824-1,365,934-1,185,848-838,211-855,536-459,122-2,065,028-1,749,256-2,100,052-446,666-303,266-11,180
Profit After Tax4,196,35211,527,4833,826,8335,099,7195,105,6934,179,3423,023,8352,998,8272,146,1546,560,2136,041,9586,075,3661,250,105692,692104,067
Dividends Paid20,000,00010,526,316388,000873,4322,125,997755,653580,0001,616,3802,343,3801,356,646860,000438,658170,000
Retained Profit-15,803,6481,001,1673,438,8334,226,2872,979,6963,423,6892,443,8351,382,447-197,2265,203,5675,181,9585,636,7081,080,105692,692104,067
Employee Costs12,483,82910,274,6636,658,1355,773,0046,620,9064,867,0704,551,9024,128,6133,446,7334,114,3033,241,2122,463,8141,111,9311,077,049860,631
Number Of Employees1098973606357574854494235221812
EBITDA*5,858,79514,878,1855,013,4377,742,3073,921,2096,117,5274,373,4304,258,2783,054,6418,880,5908,169,1418,524,9611,972,4671,205,864197,595

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets213,329291,412326,0083,081,4373,051,0193,236,1963,055,619118,622159,005163,673247,328104,135102,230102,14159,680
Intangible Assets669,613798,746
Investments & Other141,46711188,431111
Debtors (Due After 1 year)
Total Fixed Assets882,9431,131,625326,0093,081,4383,239,4503,236,1973,055,620118,623159,005163,673247,328104,135102,230102,14159,680
Stock & work in progress3,423,5912,905,2851,477,7991,030,626686,747355,371487,195398,674466,311563,370751,612395,83082,013109,01259,466
Trade Debtors8,514,5677,492,1575,388,3814,473,4013,628,7133,460,4973,874,2013,006,4223,980,4544,155,2206,432,9267,435,5092,509,6032,280,996887,833
Group Debtors115,319184,690
Misc Debtors17,810,93419,236,65726,842,17530,028,00519,182,02214,020,29914,983,7329,841,1438,808,9124,839,1525,442,1354,452,5875,357,1196,098,6104,250,631
Cash24,192,37326,239,63521,179,63415,318,49619,207,98227,937,63731,437,65231,612,19729,631,53729,044,60724,117,6669,372,7475,339,2354,427,6751,791,495
misc current assets
total current assets53,941,46555,873,73454,887,98950,850,52842,820,78345,958,49450,782,78044,858,43642,887,21438,602,34936,744,33921,656,67313,287,97012,916,2936,989,425
total assets54,824,40857,005,35955,213,99853,931,96646,060,23349,194,69153,838,40044,977,05943,046,21938,766,02236,991,66721,760,80813,390,20013,018,4347,049,105
Bank overdraft9,494,30310,799,3103494,544,9794,839992,933992,9334,518
Bank loan7,889,71741,46610,874,73813,244,2695,987,7766,052,87612,318,4985,413,8264,755,2286,105,8934,985,0512,727,570
Trade Creditors 7,063,1923,069,4792,082,5822,268,6142,889,9532,450,7073,418,5992,033,1252,884,0042,185,7712,463,5881,944,4301,320,046928,9382,289,742
Group/Directors Accounts82,661124,221325,658
other short term finances
hp & lease commitments
other current liabilities20,230,81918,687,7408,389,3017,995,8529,887,11916,313,91717,197,74814,493,71811,772,86113,369,86517,383,2727,656,7253,118,9465,292,3281,726,515
total current liabilities35,183,72821,798,68521,346,62123,508,73518,764,84824,817,50032,934,84526,021,14625,456,17520,969,81124,391,83914,361,22211,620,47912,323,4717,074,003
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions10,0979,43012,24822,23630,57020,47612,9296,95112,63621,52729,00110,71817,56122,908
total long term liabilities10,0979,43012,24822,23630,57020,47612,9296,95112,63621,52729,00110,71817,56122,908
total liabilities35,193,82521,808,11521,358,86923,530,97118,795,41824,837,97632,947,77426,028,09725,468,81120,991,33824,420,84014,371,94011,638,04012,346,3797,074,003
net assets19,630,58335,197,24433,855,12930,400,99527,264,81524,356,71520,890,62618,948,96217,577,40817,774,68412,570,8277,388,8681,752,160672,055-24,898
total shareholders funds19,630,58335,197,24433,855,12930,400,99527,264,81524,356,71520,890,62618,948,96217,577,40817,774,68412,570,8277,388,8681,752,160672,055-24,898
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit5,564,67214,560,8544,829,3727,451,9073,708,7635,917,8484,256,2774,157,3742,918,0818,753,4568,069,6868,444,5881,899,2251,154,496177,127
Depreciation242,240158,297184,065290,400212,446199,679117,153100,904136,560127,13499,45580,37373,24251,36820,468
Amortisation51,883159,034
Tax-1,531,435-2,847,711-1,028,994-948,824-1,365,934-1,185,848-838,211-855,536-459,122-2,065,028-1,749,256-2,100,052-446,666-303,266-11,180
Stock518,3061,427,486447,173343,879331,376-131,82488,521-67,637-97,059-188,242355,782313,817-26,99949,54659,466
Debtors-403,313-5,501,742-2,270,85011,575,3525,260,568-1,192,4476,010,36858,1993,794,994-2,880,689-13,0354,021,374-512,8843,241,1425,138,464
Creditors3,993,713986,897-186,032-621,339439,246-967,8921,385,474-850,879698,233-277,817519,158624,384391,108-1,360,8042,289,742
Accruals and Deferred Income1,543,07910,298,439393,449-1,891,267-6,426,798-883,8312,704,0302,720,857-1,597,004-4,013,4079,726,5474,537,779-2,173,3823,565,8131,726,515
Deferred Taxes & Provisions667-2,818-9,988-8,33410,0947,5475,978-5,685-8,891-7,47418,283-6,843-5,34722,908
Cash flow from operations9,749,82627,387,2486,005,549-7,646,688-9,014,1274,411,7741,531,8125,276,473-2,010,0785,585,79516,341,1267,245,038278,063-160,173-995,258
Investing Activities
capital expenditure-342,575-203,213-3,057,575-46,885-130,903-37,471-241,778-82,278-73,331-93,828-43,941
Change in Investments-41,46641,466-188,430188,4301
cash flow from investments41,466-41,466188,430-531,005-203,213-3,057,575-46,886-130,903-37,471-241,778-82,278-73,331-93,828-43,941
Financing Activities
Bank loans7,848,251-10,833,272-2,369,5317,256,493-65,100-6,265,62212,318,498-5,413,8265,413,826-4,755,228-1,350,6651,120,8422,257,4812,727,570
Group/Directors Accounts-82,661-41,560-201,437325,658
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue236,987340,94815,301-1,090,107-71,59642,400-502,171-10,893-5029014,261-128,965
interest163,115-185,660-273,333-419,953-237,136-552,658-394,231-302,972-312,806-128,215-278,472-269,170-202,454-158,538-61,880
cash flow from financing8,248,353-10,677,984-2,627,5635,746,433-373,832-6,775,88011,422,096-313,865-5,726,6825,285,901-5,033,699-1,702,496876,8281,901,7672,862,383
cash and cash equivalents
cash-2,047,2625,060,0015,861,138-3,889,486-8,729,655-3,500,015-174,5451,980,660586,9304,926,94114,744,9194,033,512911,5602,636,1801,791,495
overdraft-9,494,303-1,305,00710,798,961-4,544,6304,540,140-988,094988,4154,518
change in cash-2,047,2625,060,0015,861,138-3,889,486-8,729,655-3,500,0159,319,7583,285,667-10,212,0319,471,57110,204,7795,021,606911,5601,647,7651,786,977

global merchandising services 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 global merchandising services limited. Get real-time insights into global merchandising services 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

Global Merchandising Services Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for global merchandising services limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mega companies, companies in NW8 area or any other competitors across 12 key performance metrics.

global merchandising services limited Ownership

GLOBAL MERCHANDISING SERVICES LIMITED group structure

Global Merchandising Services Limited has no subsidiary companies.

Ultimate parent company

GLOBAL MERCHANDISING SERVICES LIMITED

06575437

GLOBAL MERCHANDISING SERVICES LIMITED Shareholders

barry michael drinkwater 62.31%
karin agneta drinkwater 28.55%
maria conroy 2.54%
michael trevor cass 2.54%
jeremy hewitt 2.03%
jackie phillimore 2.03%

global merchandising services limited directors

Global Merchandising Services Limited currently has 4 directors. The longest serving directors include Mr Barry Drinkwater (Apr 2008) and Mr Aky Najeeb (Dec 2008).

officercountryagestartendrole
Mr Barry Drinkwater69 years Apr 2008- Director
Mr Aky Najeeb65 years Dec 2008- Director
Mr Gilbert LindstromUnited Kingdom51 years Nov 2013- Director
Mr Michael Cass65 years Aug 2019- Director

P&L

December 2023

turnover

137.5m

-3%

operating profit

5.6m

-62%

gross margin

16.5%

-5.89%

turnover

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

Balance Sheet

December 2023

net assets

19.6m

-0.44%

total assets

54.8m

-0.04%

cash

24.2m

-0.08%

net assets

Total assets minus all liabilities

global merchandising services limited company details

company number

06575437

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

April 2008

age

17

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

MGR WESTON KAY LLP

address

55 loudoun road, st john's wood, london, NW8 0DL

Bank

COUTTS & CO

Legal Advisor

-

global merchandising services 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 79 charges/mortgages relating to global merchandising services limited. Currently there are 8 open charges and 71 have been satisfied in the past.

global merchandising services 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 GLOBAL MERCHANDISING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.

global merchandising services limited Companies House Filings - See Documents

datedescriptionview/download