Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Excess baggage group ltd
Registration Number
04805687Incorporation Date
20/06/2003Last Annual Return
Not availableAddress
Unit 2, Provident Industrial Estate, Hayes, Middlesex. UB3 3NE
Website
www.excess-baggage.comAudit Fees
£62,000Secretary
Ms Maire Elliott
Directors
Active
Mr David Elliott (69 yrs)
Active
Ms Maire Elliott (63 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Dec-20 | 31-Dec-21 | 31-Dec-22 | 31-Dec-23 | 29-Dec-24 |
| Weeks | 52 | 52 | 52 | 52 | 52 |
| Total Sales (£000) | 9596 | 8772 | 21370 | 28959 | 34172 |
| Directors Fees | 46 | 0 | 0 | 150 | 180 |
| Gross Profits | 5473 | 5532 | 13419 | 17494 | 20643 |
| Value Added | 3516 | 4118 | 9621 | 12454 | 13798 |
| Trading Profit | -2654 | -376 | 2326 | 2396 | 3009 |
| Depreciation | 612 | 524 | 445 | 298 | |
| Non-Trading Income | 1 | 0 | 16 | 65 | 0 |
| Total Interest Charges | 11 | 20 | 41 | 33 | 40 |
| Pre-tax Profit | -3276 | -920 | 1856 | 2130 | 2611 |
| Retained Profit (Shareholders Funds) | -2792 | -575 | 1579 | 1256 | 1278 |
| Fixed Assets | 1327 | 952 | 709 | 1491 | 1789 |
| Intangibles | 5 | 27 | 28 | 17 | 20 |
| Intermediate Assets | 881 | 837 | 950 | 1600 | 1920 |
| Stocks | 589 | 437 | 459 | 645 | 761 |
| Debtors | 280 | 691 | 643 | 782 | 923 |
| Cash or Equivalent | 4695 | 6236 | 7689 | 8420 | 7643 |
| Total Current Assets | 5564 | 7364 | 8791 | 9847 | 9327 |
| Creditors | 1573 | 2572 | 1587 | 987 | 1339 |
| Short Term Borrowing | 3085 | 2563 | 1872 | 2384 | 0 |
| Other Current Liabilities | 1631 | 3259 | 4740 | 6178 | 7414 |
| Total Current Liabilities | 6289 | 8394 | 8199 | 9549 | 8753 |
| Net Current Assets | -725 | -1030 | 592 | 298 | 574 |
| Shareholders Funds | 765 | 190 | 1769 | 3025 | 4303 |
| Total Loan Capital | 722 | 596 | 509 | 381 | 0 |
| Other Capital Employed | 0 | 0 | 0 | 0 | 0 |
| Total Capital Employed | 1487 | 786 | 2278 | 3406 | 4303 |
| Pretax Profit Margin % | -34.14 | -10.49 | 8.69 | 7.36 | 7.64 |
| Sales Growth % | -71 | -9 | 144 | 36 | 18 |
| Pretax Profit Growth % | -649 | 72 | 302 | 15 | 22.58 |
| Debtor Ratio Days | 11 | 29 | 11 | 10 | 9.8293449359439 |
| Creditor Ratio Days | 60 | 107 | 27 | 12 | 14.2670050761422 |
| Stock Turnover | 16 | 20 | 47 | 45 | 44.8976744186047 |
| Sales £000 / Employee | 31 | 40 | 67 | 79 | 87.0352459016393 |
| Value Added £000/Empl. | 12 | 19 | 30 | 34 | 35.1435583958507 |
| Av. Remun. £000 / Empl. | 20 | 20 | 23 | 27 | 27.4808743169399 |
| Total Empl. Remu. £000 | 6170 | 4494 | 7295 | 10058 | 10789.4909090909 |
| Employees | 305 | 220 | 321 | 366 | 392.618181818182 |
| Pretax Profit/Total Assets % | -42 | -10 | 18 | 16 | 20 |
Company Summary
- The Plimsoll Chart is falling though its height is ok.
- Total Sales have increased by 35.5% in the latest year, well above the industry average of 1.9%.
- Gross Profit Margin is 60.4% in the latest year, well above the industry average of 33.1%.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- Pretax Profit Margin is 7.4% in the latest year, well above the industry average of 2.9%.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year
- The company is among the Top 3 companies listed as a Best Trading Partner (see section 1c).
- The company is among the Top 50 companies listed as a Fastest Growing Company (see section 2.1c).
- The company is among the Top 60 companies listed under the Gross Profits category (see section 3.1c).
- The company is among the Top 13 Leaders in Efficiency.
- The company is among the Top 50 companies listed under the Pretax Profit Return on Total Assets category (see section 3.4c).
- The company is among the Top 101 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £29.0m sales and made £2.1m, by following the proposal plan, sales would rise to £34.2m and profits would rise to £2.6m.
Key Attractiveness Features
- ADD £29.0m TO SALES
- ATTRACTIVE RATING
- FEW DIRECTORS
- HIGH AVERAGE AGE
Acquisition Attractiveness Rating
- Low number of shareholders
- Company is privately owned
- Low number of directors
- Sales growth above the industry average
- Low financial rating
- High gross earnings
- Big difference between current and future value
- Directors fees represent high proportion of profits
- Average age of directors is high
Company Valuation
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Dec-20 | 31-Dec-21 | 31-Dec-22 | 31-Dec-23 | 29-Dec-24 |
| Total Sales (£000) | 9596 | 8772 | 21370 | 28959 | 34172 |
| Pre-tax Profit (£000) | -3276 | -920 | 1856 | 2130 | 2611 |
| Total Value (£000) | -13018 | -1556 | 12194 | 15775 | 19568 |
| Asset Value (£000) | 3082 | 2944 | 2789 | 4535 | 5413 |
| Goodwill (£000) | -3082 | -2944 | 9405 | 11240 | 14155 |
| Liabilities (£000) | -2316 | -2754 | -1019 | -1510 | -1110 |
| Equity Value (£000) | -2316 | -2754 | 11175 | 14265 | 18458 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
EXCESS BAGGAGE HOLDINGS LTD (100.0%)
Immediate Shareholder: See Shareholders
Subsidiaries
AIRPORT CONCIERGE LTD.
ANGLO PACIFIC BAGGAGE LTD
BAGGAGE EXPRESS (UK) LTD
BAGGAGE SHIPPING LTD
EB CENTRAL SERVICES LTD
EXCESS BAGGAGE (AIRPORTS) LTD
EXCESS BAGGAGE (NORTH BRITAIN) LTD
EXCESS BAGGAGE (STATIONS) LTD
EXCESS BAGGAGE (STORAGE) LTD
EXCESS BAGGAGE CANADA LTD
Acquisition / Valuation Comments
This company has been established 22 years.
The number of shareholders is low (1)
2 directors are over 60 years of age.
The total value of the company is currently £15.8m including debts.
The equity value is high, indicating low levels of total liabilities.
The company value is small in comparison to its sales.
This company is rated HIGHLY ATTRACTIVE in terms of attractiveness.
The proposed year is based on achieving a 20% return on total assets.
The company's value would increase by 24% if the proposed business plan was followed.
The proposed plan would improve the overall financial strength of the company by 27%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo