gmc services international limitedEstimated Valuation
£473.3k
Pomanda estimates the enterprise value of GMC SERVICES INTERNATIONAL LIMITED at £473.3k based on a Turnover of £575.5k and 0.82x industry multiple (adjusted for size and gross margin).
gmc services international limitedEstimated Valuation
£346.3k
Pomanda estimates the enterprise value of GMC SERVICES INTERNATIONAL LIMITED at £346.3k based on an EBITDA of £78.1k and a 4.43x industry multiple (adjusted for size and gross margin).
gmc services international limitedEstimated Valuation
£802.6k
Pomanda estimates the enterprise value of GMC SERVICES INTERNATIONAL LIMITED at £802.6k based on Net Assets of £332.8k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gmc Services International LimitedOverview
Gmc Services International Limited is a live company located in manchester, M3 3AW with a Companies House number of 10530157. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in December 2016, it's largest shareholder is
the general medical council
with a 100% stake. Gmc Services International Limited is a young,
small sized company, Pomanda has estimated its turnover at
£575.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Gmc Services International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £575.5k, make it smaller than the average company (£1.2m)
£575.5k - Gmc Services International Limited
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -24%, show it is growing at a slower rate (8%)
-24% - Gmc Services International Limited
8% - Industry AVG
Production
with a gross margin of 42%, this company has a comparable cost of product (42%)
42% - Gmc Services International Limited
42% - Industry AVG
Profitability
an operating margin of 13.6% make it more profitable than the average company (6.4%)
13.6% - Gmc Services International Limited
6.4% - Industry AVG
Employees
with 6 employees, this is below the industry average (15)
6 - Gmc Services International Limited
15 - Industry AVG
Pay Structure
on an average salary of £34.6k, the company has an equivalent pay structure (£34.6k)
£34.6k - Gmc Services International Limited
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £95.9k, this is equally as efficient (£104.1k)
£95.9k - Gmc Services International Limited
£104.1k - Industry AVG
Debtor Days
it gets paid by customers after 12 days, this is earlier than average (31 days)
12 days - Gmc Services International Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 242 days, this is slower than average (40 days)
242 days - Gmc Services International Limited
40 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gmc Services International Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 125 weeks, this is more cash available to meet short term requirements (37 weeks)
125 weeks - Gmc Services International Limited
37 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 40%, this is a lower level of debt than the average (48.2%)
40% - Gmc Services International Limited
48.2% - Industry AVG
GMC SERVICES INTERNATIONAL LIMITED financials
EXPORT
Gmc Services International Limited's latest turnover from December 2023 is estimated at £575.5 thousand and the company has net assets of £332.8 thousand. According to their latest financial statements, we estimate that Gmc Services International Limited has 6 employees and maintains cash reserves of £534.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Turnover
575,540
378,127
280,314
1,311,263
1,170,010
524,375
434,177
Other Income Or Grants
Cost Of Sales
333,623
220,945
167,120
793,133
706,297
318,034
260,860
Gross Profit
241,917
157,182
113,194
518,129
463,713
206,341
173,317
Admin Expenses
163,785
136,907
121,313
501,604
439,910
547,673
234,601
Operating Profit
78,132
20,275
-8,119
16,525
23,803
-341,332
-61,284
Interest Payable
Interest Receivable
23,504
11,920
709
282
2,353
3,867
1,804
Pre-Tax Profit
101,636
32,195
-7,410
16,807
26,156
-337,465
-59,480
Tax
-25,409
-6,117
-3,193
-4,970
Profit After Tax
76,227
26,078
-7,410
13,614
21,186
-337,465
-59,480
Dividends Paid
Retained Profit
76,227
26,078
-7,410
13,614
21,186
-337,465
-59,480
Employee Costs
207,412
131,556
125,015
474,315
414,267
199,108
162,894
Number Of Employees
6
4
4
16
14
7
6
EBITDA*
78,132
20,275
-8,119
16,525
23,803
-341,332
-61,284
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
20,483
21,352
12,282
136,773
103,541
32,880
7,260
Group Debtors
Misc Debtors
Cash
534,182
361,192
319,960
246,973
317,758
309,677
721,583
misc current assets
total current assets
554,665
382,544
332,242
383,746
421,299
342,557
728,843
total assets
554,665
382,544
332,242
383,746
421,299
342,557
728,843
Bank overdraft
Bank loan
Trade Creditors
221,915
126,021
101,797
145,891
197,058
139,502
188,323
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
221,915
126,021
101,797
145,891
197,058
139,502
188,323
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
221,915
126,021
101,797
145,891
197,058
139,502
188,323
net assets
332,750
256,523
230,445
237,855
224,241
203,055
540,520
total shareholders funds
332,750
256,523
230,445
237,855
224,241
203,055
540,520
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Operating Activities
Operating Profit
78,132
20,275
-8,119
16,525
23,803
-341,332
-61,284
Depreciation
Amortisation
Tax
-25,409
-6,117
-3,193
-4,970
Stock
Debtors
-869
9,070
-124,491
33,232
70,661
25,620
7,260
Creditors
95,894
24,224
-44,094
-51,167
57,556
-48,821
188,323
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
149,486
29,312
72,278
-71,067
5,728
-415,773
119,779
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
600,000
interest
23,504
11,920
709
282
2,353
3,867
1,804
cash flow from financing
23,504
11,920
709
282
2,353
3,867
601,804
cash and cash equivalents
cash
172,990
41,232
72,987
-70,785
8,081
-411,906
721,583
overdraft
change in cash
172,990
41,232
72,987
-70,785
8,081
-411,906
721,583
gmc services international 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 gmc services international limited. Get real-time insights into gmc services international limited's credit score, group structure and payment trends.
Gmc Services International Limited Competitor Analysis
Perform a competitor analysis for gmc services international limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in M 3 area or any other competitors across 12 key performance metrics.
gmc services international limited Ownership
GMC SERVICES INTERNATIONAL LIMITED group structure
Gmc Services International Limited has no subsidiary companies.
Ultimate parent company
GMC SERVICES INTERNATIONAL LIMITED
10530157
GMC SERVICES INTERNATIONAL LIMITED Shareholders
The sole shareholder of Gmc Services International Limited is The General Medical Council.
the general medical council
100%
gmc services international limited directors
Gmc Services International Limited currently has 8 directors.
The longest serving directors include
Dr Andrew McCulloch (Jun 2017) and
Mr Paul Reynolds (Sep 2019).
gmc services international limited company details
company number
10530157
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
December 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Small Company
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
CROWE UK LLP
address
3 hardman street, manchester, M3 3AW
Bank
-
Legal Advisor
-
gmc services international 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 did not find charges/mortgages relating to gmc services international limited.
gmc services international 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 GMC SERVICES INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
gmc services international limitedCompanies House Filings - See Documents
