netstock operations limited

Live EstablishedSmallRapid

netstock operations limited Company Information

Share NETSTOCK OPERATIONS LIMITED

Company Number

08274394

Shareholders

netstock uk limited

netstock operating llc

View All

Group Structure

View All

Industry

Business and domestic software development

 

Registered Address

2 meadow court, high street, witney, oxfordshire, OX28 6ER

netstock operations limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of NETSTOCK OPERATIONS LIMITED at £1.2m based on a Turnover of £1.4m and 0.87x industry multiple (adjusted for size and gross margin).

netstock operations limited Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of NETSTOCK OPERATIONS LIMITED at £3.2m based on an EBITDA of £594.4k and a 5.31x industry multiple (adjusted for size and gross margin).

netstock operations limited Estimated Valuation

£7.1m

Pomanda estimates the enterprise value of NETSTOCK OPERATIONS LIMITED at £7.1m based on Net Assets of £3m and 2.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Netstock Operations Limited Overview

Netstock Operations Limited is a live company located in witney, OX28 6ER with a Companies House number of 08274394. It operates in the business and domestic software development sector, SIC Code 62012. Founded in October 2012, it's largest shareholder is netstock uk limited with a 61.4% stake. Netstock Operations Limited is a established, small sized company, Pomanda has estimated its turnover at £1.4m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Netstock Operations Limited Health Check

Pomanda's financial health check has awarded Netstock Operations 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

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £1.4m, make it smaller than the average company (£4.5m)

£1.4m - Netstock Operations Limited

£4.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 42%, show it is growing at a faster rate (10.2%)

42% - Netstock Operations Limited

10.2% - Industry AVG

production

Production

with a gross margin of 72%, this company has a comparable cost of product (72%)

72% - Netstock Operations Limited

72% - Industry AVG

profitability

Profitability

an operating margin of 42.9% make it more profitable than the average company (3.4%)

42.9% - Netstock Operations Limited

3.4% - Industry AVG

employees

Employees

with 6 employees, this is below the industry average (42)

6 - Netstock Operations Limited

42 - Industry AVG

paystructure

Pay Structure

on an average salary of £72.2k, the company has an equivalent pay structure (£72.2k)

£72.2k - Netstock Operations Limited

£72.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £230.5k, this is more efficient (£121.9k)

£230.5k - Netstock Operations Limited

£121.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 86 days, this is later than average (58 days)

86 days - Netstock Operations Limited

58 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 133 days, this is slower than average (41 days)

133 days - Netstock Operations Limited

41 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Netstock Operations Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 74 weeks, this is more cash available to meet short term requirements (17 weeks)

74 weeks - Netstock Operations Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 31.7%, this is a lower level of debt than the average (62.9%)

31.7% - Netstock Operations Limited

62.9% - Industry AVG

NETSTOCK OPERATIONS LIMITED financials

EXPORTms excel logo

Netstock Operations Limited's latest turnover from December 2023 is estimated at £1.4 million and the company has net assets of £3 million. According to their latest financial statements, Netstock Operations Limited has 6 employees and maintains cash reserves of £1.9 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013
Turnover1,382,8061,262,8241,902,311478,402393,773241,927130,492137,71156,409468,086116,128
Other Income Or Grants
Cost Of Sales387,307360,714513,431131,930105,99165,58835,70138,08515,280124,87733,232
Gross Profit995,499902,1111,388,880346,472287,782176,33894,79199,62641,129343,20982,896
Admin Expenses402,276-127,1461,015,094-202,073-152,176-46,104-206,565105,65557,557346,715122,129
Operating Profit593,2231,029,257373,786548,545439,958222,442301,356-6,029-16,428-3,506-39,233
Interest Payable24119657758923
Interest Receivable55,57610,5602,0519102,3778813775324624443
Pre-Tax Profit648,7751,039,698375,772549,454442,328223,248301,644-5,999-16,182-3,262-39,190
Tax-162,194-197,543-71,397-104,396-84,042-42,417-57,312
Profit After Tax486,581842,155304,375445,058358,286180,831244,332-5,999-16,182-3,262-39,190
Dividends Paid
Retained Profit486,581842,155304,375445,058358,286180,831244,332-5,999-16,182-3,262-39,190
Employee Costs433,226340,519253,769180,752185,673123,01059,21756,83054,260271,461105,684
Number Of Employees65433211152
EBITDA*594,3971,030,974378,063552,281440,626222,911301,356-6,029-16,428-3,506-39,233

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013
Tangible Assets6,3283,12016,23419,0603,3422,208
Intangible Assets
Investments & Other4,5004,5004,5004,5004,5004,5004,5002,2692,203
Debtors (Due After 1 year)
Total Fixed Assets6,3283,12020,73423,5607,8426,7084,5004,5004,5002,2692,203
Stock & work in progress
Trade Debtors326,062320,705509,45092,87670,06243,02822,03226,6889,93290,494
Group Debtors2,142,3202,810,6471,870,960521,729761,279715,430498,874170,656122,514
Misc Debtors61,06815,244102,07744,78934,52628,6609001,33911,893
Cash1,860,038257,142346,2911,294,126525,372108,362126,53524,45118,01280,44217,136
misc current assets
total current assets4,389,4883,403,7382,828,7781,953,5201,391,239895,480648,341223,134162,351170,93617,136
total assets4,395,8163,406,8582,849,5121,977,0801,399,081902,188652,841227,634166,851173,20519,339
Bank overdraft4302,0801952,017729
Bank loan
Trade Creditors 141,565182,238539,527390,006338,984170,046127,94871,28720,45111,19558,429
Group/Directors Accounts
other short term finances
hp & lease commitments11,3873,118
other current liabilities1,165,333687,466620,383205,286136,819166,955138,71515,789572
total current liabilities1,306,898870,1341,173,377598,410475,803337,196268,68087,80521,02311,19558,429
loans
hp & lease commitments10,334
Accruals and Deferred Income
other liabilities
provisions87,47121,8583,424
total long term liabilities87,47121,8583,42410,334
total liabilities1,394,369891,9921,176,801608,744475,803337,196268,68087,80521,02311,19558,429
net assets3,001,4472,514,8661,672,7111,368,336923,278564,992384,161139,829145,828162,010-39,090
total shareholders funds3,001,4472,514,8661,672,7111,368,336923,278564,992384,161139,829145,828162,010-39,090
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013
Operating Activities
Operating Profit593,2231,029,257373,786548,545439,958222,442301,356-6,029-16,428-3,506-39,233
Depreciation1,1741,7174,2773,736668469
Amortisation
Tax-162,194-197,543-71,397-104,396-84,042-42,417-57,312
Stock
Debtors-617,146664,1091,823,093-206,47378,749265,312323,12354,34453,84590,494
Creditors-40,673-357,289149,52151,022168,93842,09856,66150,8369,256-47,23458,429
Accruals and Deferred Income477,86767,083415,09768,467-30,13628,240122,92615,217572
Deferred Taxes & Provisions65,61318,4343,424
Cash flow from operations1,552,156-102,450-948,385773,847416,637-14,480100,5085,680-60,445-141,23419,196
Investing Activities
capital expenditure-4,38211,397-1,451-19,454-1,802-2,677
Change in Investments-4,5002,231662,203
cash flow from investments-4,38215,897-1,451-19,454-1,802-2,677-2,231-66-2,203
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-11,387-2,06513,452
other long term liabilities
share issue204,362100
interest55,55210,4411,9869102,3708062883024624443
cash flow from financing55,552-946-7914,3622,37080628830246204,606143
cash and cash equivalents
cash1,602,896-89,149-947,835768,754417,010-18,173102,0846,439-62,43063,30617,136
overdraft-430-1,6502,080-195-1,8221,288729
change in cash1,603,326-87,499-949,915768,754417,205-16,351100,7965,710-62,43063,30617,136

netstock operations 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 netstock operations limited. Get real-time insights into netstock operations 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

Netstock Operations Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for netstock operations limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in OX28 area or any other competitors across 12 key performance metrics.

netstock operations limited Ownership

NETSTOCK OPERATIONS LIMITED group structure

Netstock Operations Limited has no subsidiary companies.

Ultimate parent company

NETSTOCK OPERATING LLC

#0168540

2 parents

NETSTOCK OPERATIONS LIMITED

08274394

NETSTOCK OPERATIONS LIMITED Shareholders

netstock uk limited 61.36%
netstock operating llc 22.73%
advancenet europe limited 9.09%
netstock holdings inc 6.82%

netstock operations limited directors

Netstock Operations Limited currently has 1 director, Ms Hilary Fleischer serving since Oct 2020.

officercountryagestartendrole
Ms Hilary FleischerUnited States40 years Oct 2020- Director

P&L

December 2023

turnover

1.4m

+10%

operating profit

593.2k

0%

gross margin

72%

+0.78%

turnover

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

Balance Sheet

December 2023

net assets

3m

+0.19%

total assets

4.4m

+0.29%

cash

1.9m

+6.23%

net assets

Total assets minus all liabilities

netstock operations limited company details

company number

08274394

Type

Private limited with Share Capital

industry

62012 - Business and domestic software development

incorporation date

October 2012

age

13

incorporated

UK

ultimate parent company

NETSTOCK OPERATING LLC

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

2 meadow court, high street, witney, oxfordshire, OX28 6ER

Bank

-

Legal Advisor

-

netstock operations 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 netstock operations limited. Currently there are 3 open charges and 2 have been satisfied in the past.

netstock operations 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 NETSTOCK OPERATIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

netstock operations limited Companies House Filings - See Documents

datedescriptionview/download