Game International Limited

POWER SEARCH PRICING

SOLUTIONS

game international limited Company Information

Live

MatureSmallDeclining

Company Number

SC108735

Website

www.game-international.co.uk

Registered Address

inverkeithny house, inverkeithny, huntly, aberdeenshire, AB54 7XB

Industry

Other sports activities (not including activities of racehorse owners) n.e.c.

Telephone

01466730305

Next Accounts Due

December 2024

Group Structure

View All

Directors

Sonja Brakell34 Years

Samuel McKibbin34 Years

Shareholders

samuel james calvert mckibben 90.9%

sonja brakell 9.1%

game international limited Estimated Valuation

£342k

Pomanda estimates the enterprise value of GAME INTERNATIONAL LIMITED at £342k based on a Turnover of £600.8k and 0.57x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Game International Limited is a live company located in huntly, AB54 7XB with a Companies House number of SC108735. It operates in the other sports activities sector, SIC Code 93199. Founded in January 1988, it's largest shareholder is samuel james calvert mckibben with a 90.9% stake. Game International Limited is a mature, small sized company, Pomanda has estimated its turnover at £600.8k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Game International Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £600.8k, make it in line with the average company (£527.6k)

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5.6%)

EXPORT

Game International Limited's latest turnover from March 2023 is estimated at £600.8 thousand and the company has net assets of -£11.9 thousand. According to their latest financial statements, Game International Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	600,801	304,906	970,767	831,023	686,774	723,193	654,824	305,983	338,673	282,149	1,238,375	547,344	702,864	593,306
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	473,665	235,948	793,369	662,458	514,579	537,507	489,223	230,654	254,337	214,768	951,251	421,198	550,043	434,615
Gross Profit	127,136	68,958	177,398	168,564	172,195	185,686	165,601	75,330	84,337	67,382	287,124	126,146	152,821	158,690
Admin Expenses	131,347	103,523	172,675	190,140	159,893	185,786	137,610	70,370	87,878	59,753	306,335	131,096	167,346	99,556
Operating Profit	-4,211	-34,565	4,723	-21,576	12,302	-100	27,991	4,960	-3,541	7,629	-19,211	-4,950	-14,525	59,134
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	5	166	336	193	262	505	552	297
Pre-Tax Profit	-4,211	-34,565	4,723	-21,576	12,302	-100	27,996	5,126	-3,205	7,822	-18,949	-4,445	-13,973	59,431
Tax	0	0	-897	0	-2,337	0	-5,599	-1,025	0	-1,799	0	0	0	-16,641
Profit After Tax	-4,211	-34,565	3,826	-21,576	9,965	-100	22,397	4,101	-3,205	6,023	-18,949	-4,445	-13,973	42,790
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-4,211	-34,565	3,826	-21,576	9,965	-100	22,397	4,101	-3,205	6,023	-18,949	-4,445	-13,973	42,790
Employee Costs	132,360	105,793	118,322	118,567	119,110	110,778	113,339	69,871	79,502	49,561	205,067	97,045	119,480	103,292
Number Of Employees	5	4	5	5	5	5	5	3	3	2	8	4	5	4
EBITDA*	-4,211	-34,565	4,723	-21,576	12,302	-100	27,991	21,125	13,581	23,602	1,583	8,587	-2,559	70,337

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	11,030	12,765	18,530	27,975	9,280	9,409	34,065	38,680	27,925	20,350	31,680	23,741	28,349	33,525
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	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	0	0	0	0
Total Fixed Assets	11,030	12,765	18,530	27,975	9,280	9,409	34,065	38,680	27,925	20,350	31,680	23,741	28,349	33,525
Stock & work in progress	0	0	0	0	0	0	0	3,800	4,900	6,132	6,031	4,140	1,260	1,600
Trade Debtors	136,373	60,523	211,302	179,929	176,774	184,181	144,906	43,602	45,638	35,587	197,822	69,886	97,388	78,018
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	15,185	10,241	0
Cash	0	0	0	0	0	0	0	4,295	62,087	72,306	4,945	100,041	102,146	118,613
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	136,373	60,523	211,302	179,929	176,774	184,181	144,906	51,697	112,625	114,025	208,798	189,252	211,035	198,231
total assets	147,403	73,288	229,832	207,904	186,054	193,590	178,971	90,377	140,550	134,375	240,478	212,993	239,384	231,756
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	159,325	80,999	202,978	184,876	141,450	158,951	144,232	76,935	129,100	118,762	228,842	187,521	209,467	187,866
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	159,325	80,999	202,978	184,876	141,450	158,951	144,232	76,935	129,100	118,762	228,842	187,521	209,467	187,866
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	2,109	3,067	5,113	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	2,109	3,067	5,113	0	0	0
total liabilities	159,325	80,999	202,978	184,876	141,450	158,951	144,232	76,935	131,209	121,829	233,955	187,521	209,467	187,866
net assets	-11,922	-7,711	26,854	23,028	44,604	34,639	34,739	13,442	9,341	12,546	6,523	25,472	29,917	43,890
total shareholders funds	-11,922	-7,711	26,854	23,028	44,604	34,639	34,739	13,442	9,341	12,546	6,523	25,472	29,917	43,890

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-4,211	-34,565	4,723	-21,576	12,302	-100	27,991	4,960	-3,541	7,629	-19,211	-4,950	-14,525	59,134
Depreciation	0	0	0	0	0	0	0	16,165	17,122	15,973	20,794	13,537	11,966	11,203
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-897	0	-2,337	0	-5,599	-1,025	0	-1,799	0	0	0	-16,641
Stock	0	0	0	0	0	0	-3,800	-1,100	-1,232	101	1,891	2,880	-340	1,600
Debtors	75,850	-150,779	31,373	3,155	-7,407	39,275	101,304	-2,036	10,051	-162,235	112,751	-22,558	29,611	78,018
Creditors	78,326	-121,979	18,102	43,426	-17,501	14,719	67,297	-52,165	10,338	-110,080	41,321	-21,946	21,601	187,866
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	-2,109	-958	-2,046	5,113	0	0	0
Cash flow from operations	-1,735	-5,765	-9,445	18,695	-129	-24,656	-7,815	-31,038	14,142	71,811	-66,625	6,319	-10,229	161,944
Investing Activities
capital expenditure	1,735	5,765	9,445	-18,695	129	24,656	4,615	-26,920	-24,697	-4,643	-28,733	-8,929	-6,790	-44,728
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,735	5,765	9,445	-18,695	129	24,656	4,615	-26,920	-24,697	-4,643	-28,733	-8,929	-6,790	-44,728
Financing Activities
Bank loans	0	0	0	0	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	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-1,100	0	0	0	0	0	0	1,100
interest	0	0	0	0	0	0	5	166	336	193	262	505	552	297
cash flow from financing	0	0	0	0	0	0	-1,095	166	336	193	262	505	552	1,397
cash and cash equivalents
cash	0	0	0	0	0	0	-4,295	-57,792	-10,219	67,361	-95,096	-2,105	-16,467	118,613
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-4,295	-57,792	-10,219	67,361	-95,096	-2,105	-16,467	118,613

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

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

GAME INTERNATIONAL LIMITED group structure

Game International Limited has no subsidiary companies.

Ultimate parent company

GAME INTERNATIONAL LIMITED

SC108735

GAME INTERNATIONAL LIMITED Shareholders

samuel james calvert mckibben	90.91%
sonja brakell	9.09%

Game International Limited currently has 2 directors. The longest serving directors include Ms Sonja Brakell (Sep 1989) and Mr Samuel McKibbin (Dec 1989).

officer	country	age	start	end	role
Ms Sonja Brakell		68 years	Sep 1989	-	Director
Mr Samuel McKibbin	Scotland	65 years	Dec 1989	-	Director

P&L

March 2023

turnover

600.8k

+97%

operating profit

-4.2k

gross margin

21.2%

-6.43%

turnover

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

Balance Sheet

March 2023

net assets

-11.9k

+0.55%

total assets

147.4k

+1.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

d g fitness & leisure limited

scottish orienteering 6-day event company limited

2.5

drop and roll worldwide limited

2.5

craig lee 337 ltd

carrick sports construction limited

company number

SC108735

Type

Private limited with Share Capital

industry

93199 - Other sports activities (not including activities of racehorse owners) n.e.c.

incorporation date

January 1988

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

inverkeithny house, inverkeithny, huntly, aberdeenshire, AB54 7XB

last accounts submitted

March 2023

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 game international limited. Currently there are 1 open charges and 0 have been satisfied in the past.

game international limited Company Information

game international limited Estimated Valuation

game international limited Estimated Valuation

game international limited Estimated Valuation

Game International Limited Overview

Game International Limited Health Check

GAME INTERNATIONAL LIMITED financials

game international limited Credit Report and Business Information

Game International Limited Competitor Analysis

game international limited Ownership

game international limited directors

game international limited company details

game international limited Charges & Mortgages

game international limited Companies House Filings - See Documents