Grandstand Motor Sport Limited

POWER SEARCH PRICING

SOLUTIONS

grandstand motor sport limited Company Information

Live

EstablishedSmallHealthy

Company Number

07005663

Website

www.grandstandmotorsports.co.uk

Registered Address

2nd floor nucleus house, 2 lower mortlake road, richmond, TW9 2JA

Industry

Other business support service activities n.e.c.

Telephone

441162311222

Next Accounts Due

July 2024

Group Structure

View All

Directors

David Wild11 Years

Lisa Jordan7 Years

Shareholders

christopher richard photi 26.7%

roger jeffrey allard 26.7%

View All

grandstand motor sport limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of GRANDSTAND MOTOR SPORT LIMITED at £2m based on a Turnover of £3.4m and 0.6x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Grandstand Motor Sport Limited is a live company located in richmond, TW9 2JA with a Companies House number of 07005663. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in September 2009, it's largest shareholder is christopher richard photi with a 26.7% stake. Grandstand Motor Sport Limited is a established, small sized company, Pomanda has estimated its turnover at £3.4m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Grandstand Motor Sport Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

4 Regular

4 Weak

Size

annual sales of £3.4m, make it in line with the average company (£2.9m)

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a faster rate (2.4%)

EXPORT

Grandstand Motor Sport Limited's latest turnover from October 2022 is estimated at £3.4 million and the company has net assets of £133.2 thousand. According to their latest financial statements, Grandstand Motor Sport Limited has 6 employees and maintains cash reserves of £667.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013
Turnover	3,360,734	2,115,667	3,030,615	2,810,783	3,079,709	2,644,275	1,527,258	3,480,526	2,589,245	2,893,705
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,063,504	1,334,682	1,890,706	1,757,732	1,927,376	1,623,863	943,099	2,203,463	1,656,790	1,859,224
Gross Profit	1,297,230	780,984	1,139,909	1,053,051	1,152,334	1,020,412	584,159	1,277,063	932,455	1,034,481
Admin Expenses	1,125,136	944,403	1,424,881	913,676	1,035,876	950,646	566,060	1,262,716	866,132	1,003,142
Operating Profit	172,094	-163,419	-284,972	139,375	116,458	69,766	18,099	14,347	66,323	31,339
Interest Payable	22,619	15,606	7,625	1,890	3,780	3,500	1,750	0	0	0
Interest Receivable	16,156	793	794	5,194	4,039	1,004	682	1,518	1,545	539
Pre-Tax Profit	165,631	-178,232	-291,803	142,679	116,717	67,270	17,031	15,865	67,868	31,878
Tax	-31,470	0	0	-27,109	-22,176	-12,781	-3,406	-3,173	-14,252	-7,332
Profit After Tax	134,161	-178,232	-291,803	115,570	94,541	54,489	13,625	12,692	53,616	24,546
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	134,161	-178,232	-291,803	115,570	94,541	54,489	13,625	12,692	53,616	24,546
Employee Costs	270,292	257,267	0	0	0	266,667	305,866	990,304	716,808	816,218
Number Of Employees	6	6	11	10	10	7	8	26	19	22
EBITDA*	183,120	-154,538	-277,721	146,372	123,247	81,724	36,167	35,029	75,541	34,837

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013
Tangible Assets	1,902	461	1,733	3,592	3,637	1,063	2,673	3,255	32,129	33,256
Intangible Assets	29,122	23,491	14,550	19,400	24,250	29,100	39,448	54,686	43,650	48,500
Investments & Other	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
Total Fixed Assets	31,024	23,952	16,283	22,992	27,887	30,163	42,121	57,941	75,779	81,756
Stock & work in progress	0	0	0	0	0	0	0	0	0	0
Trade Debtors	675,923	493,332	625,122	584,428	716,907	630,637	330,922	440,653	244,974	315,323
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	48,539	84,167	48,525	26,813	17,587	9,803	13,214	0	0	0
Cash	667,239	768,827	817,225	770,006	615,113	461,986	341,235	204,496	402,526	215,506
misc current assets	12,995	12,995	12,995	12,995	12,995	12,995	12,995	0	0	0
total current assets	1,404,696	1,359,321	1,503,867	1,394,242	1,362,602	1,115,421	698,366	645,149	647,500	530,829
total assets	1,435,720	1,383,273	1,520,150	1,417,234	1,390,489	1,145,584	740,487	703,090	723,279	612,585
Bank overdraft	0	0	0	0	0	0	0	0	0	0
Bank loan	50,000	50,000	8,333	0	0	0	0	0	0	0
Trade Creditors	452,712	110,338	153,508	220,883	153,965	158,596	24,863	452,409	482,692	451,903
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	563,135	1,012,223	939,366	726,590	826,324	671,818	453,511	0	0	0
total current liabilities	1,065,847	1,172,561	1,101,207	947,473	980,289	830,414	478,374	452,409	482,692	451,903
loans	236,668	211,668	241,667	0	56,000	56,000	56,000	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	56,000	56,000	30,000
provisions	0	0	0	682	691	202	1,634	3,827	6,425	6,136
total long term liabilities	236,668	211,668	241,667	682	56,691	56,202	57,634	59,827	62,425	36,136
total liabilities	1,302,515	1,384,229	1,342,874	948,155	1,036,980	886,616	536,008	512,236	545,117	488,039
net assets	133,205	-956	177,276	469,079	353,509	258,968	204,479	190,854	178,162	124,546
total shareholders funds	133,205	-956	177,276	469,079	353,509	258,968	204,479	190,854	178,162	124,546

	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Jan 2013	Sep 2011	Sep 2010
Operating Activities
Operating Profit	172,094	-163,419	-284,972	139,375	116,458	69,766	18,099	14,347	66,323	31,339	0	0	0
Depreciation	657	1,272	2,401	2,147	1,939	1,610	2,830	2,928	9,218	3,498	0	0	0
Amortisation	10,369	7,609	4,850	4,850	4,850	10,348	15,238	17,754	0	0	0	0	0
Tax	-31,470	0	0	-27,109	-22,176	-12,781	-3,406	-3,173	-14,252	-7,332	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	146,963	-96,148	62,406	-123,253	94,054	296,304	-96,517	195,679	-70,349	315,323	0	0	0
Creditors	342,374	-43,170	-67,375	66,918	-4,631	133,733	-427,546	-30,283	30,789	451,903	0	0	0
Accruals and Deferred Income	-449,088	72,857	212,776	-99,734	154,506	218,307	453,511	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-682	-9	489	-1,432	-2,193	-2,598	289	6,136	0	0	0
Cash flow from operations	-102,027	-28,703	-195,408	209,691	157,381	123,247	153,050	-196,704	162,716	170,221	0	0	0
Investing Activities
capital expenditure	0	0	0	-2,102	-4,513	0	-2,248	-2,844	-3,241	-85,254	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	-2,102	-4,513	0	-2,248	-2,844	-3,241	-85,254	0	0	0
Financing Activities
Bank loans	0	41,667	8,333	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	25,000	-29,999	241,667	-56,000	0	0	56,000	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-56,000	0	26,000	30,000	0	0	0
share issue	0	0	0	0	0	0	0	0	0	100,000	0	0	0
interest	-6,463	-14,813	-6,831	3,304	259	-2,496	-1,068	1,518	1,545	539	0	0	0
cash flow from financing	18,537	-3,145	243,169	-52,696	259	-2,496	-1,068	1,518	27,545	130,539	0	0	0
cash and cash equivalents
cash	-101,588	-48,398	47,219	154,893	153,127	120,751	136,739	-198,030	187,020	215,506	0	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-101,588	-48,398	47,219	154,893	153,127	120,751	136,739	-198,030	187,020	215,506	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for grandstand motor sport limited. Get real-time insights into grandstand motor sport 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 grandstand motor sport limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

GRANDSTAND MOTOR SPORT LIMITED group structure

Grandstand Motor Sport Limited has 2 subsidiary companies.

Ultimate parent company

GRANDSTAND MOTOR SPORT LIMITED

07005663

2 subsidiaries

GRANDSTAND TRAVEL CLASSICS LIMITED

08519772

GRANDSTAND MOTOR SPORT TRANSPORT LIMITED

11739458

GRANDSTAND MOTOR SPORT LIMITED Shareholders

christopher richard photi	26.67%
roger jeffrey allard	26.67%
david andrew wild	26.67%
lisa anne tia jordan	20%

Grandstand Motor Sport Limited currently has 2 directors. The longest serving directors include Mr David Wild (Jun 2013) and Ms Lisa Jordan (Feb 2017).

officer	country	age	start	end	role
Mr David Wild	England	66 years	Jun 2013	-	Director
Ms Lisa Jordan	United Kingdom	57 years	Feb 2017	-	Director

P&L

October 2022

turnover

3.4m

+59%

operating profit

172.1k

gross margin

38.6%

+4.57%

turnover

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

Balance Sheet

October 2022

net assets

133.2k

-140.34%

total assets

1.4m

+0.04%

cash

667.2k

-0.13%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

lifestyle projects limited

surfbuild limited

robinsons recycling limited

intercash prepaid limited

2.5

rcoa trading limited

1.5

company number

07005663

Type

Private limited with Share Capital

industry

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

incorporation date

September 2009

age

accounts

Group

ultimate parent company

None

previous names

international rescue (no.1) limited (January 2013)

incorporated

address

2nd floor nucleus house, 2 lower mortlake road, richmond, TW9 2JA

last accounts submitted

October 2022

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 grandstand motor sport limited. Currently there are 1 open charges and 0 have been satisfied in the past.

grandstand motor sport limited Company Information

grandstand motor sport limited Estimated Valuation

grandstand motor sport limited Estimated Valuation

grandstand motor sport limited Estimated Valuation

Grandstand Motor Sport Limited Overview

Grandstand Motor Sport Limited Health Check

GRANDSTAND MOTOR SPORT LIMITED financials

grandstand motor sport limited Credit Report and Business Information

Grandstand Motor Sport Limited Competitor Analysis

grandstand motor sport limited Ownership

grandstand motor sport limited directors

grandstand motor sport limited company details

grandstand motor sport limited Charges & Mortgages

grandstand motor sport limited Companies House Filings - See Documents