Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Metsa tissue ltd
Registration Number
02842567Incorporation Date
05/08/1993Last Annual Return
Not availableAddress
2 Walton Lodge, Bridge Street, Walton-On-Thames, Surrey. KT12 1BT
Website
www.katrin.comAudit Fees
£50,000Secretary
Mr Gavin Howard Evans
Directors
Active
Mr Richard Davis (51 yrs)
Active
Mr Esa Antero Kaikkonen (55 yrs)
Active
Mr Scott Riley (37 yrs)
Active
Terhi Ilvonen (53 yrs)
Active
Mika Antero Paljakka (56 yrs)
Active
Mr Arno Simon (62 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) | 30291 | 26876 | 38054 | 51035 | 60221 |
| Directors Fees | 92 | 105 | 112 | 112 | 134 |
| Gross Profits | 3695 | 5347 | 6631 | 11000 | 12980 |
| Value Added | 1916 | 1958 | 2380 | NA | NA |
| Trading Profit | 1020 | 1185 | 1079 | NA | NA |
| Depreciation | 364 | 572 | 606 | NA | |
| Non-Trading Income | 8 | 2 | 12 | 147 | 0 |
| Total Interest Charges | 133 | 52 | 71 | 159 | 191 |
| Pre-tax Profit | 531 | 563 | 414 | 2376 | 2674 |
| Retained Profit (Shareholders Funds) | 420 | 474 | 328 | 1799 | 1426 |
| Fixed Assets | 2304 | 2024 | 1640 | 1213 | 1456 |
| Intangibles | 0 | 0 | 0 | 1426 | 1711 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 2125 | 2093 | 3231 | 2995 | 3534 |
| Debtors | 2574 | 3230 | 5289 | 6386 | 7535 |
| Cash or Equivalent | 4399 | 4124 | 3053 | 4874 | 1494 |
| Total Current Assets | 9098 | 9447 | 11573 | 14255 | 12563 |
| Creditors | 827 | 610 | 1157 | 1276 | 1732 |
| Short Term Borrowing | 2204 | 1926 | 2492 | 3101 | 0 |
| Other Current Liabilities | 504 | 949 | 1791 | 3245 | 3894 |
| Total Current Liabilities | 3535 | 3485 | 5440 | 7622 | 5626 |
| Net Current Assets | 5563 | 5962 | 6133 | 6633 | 6937 |
| Shareholders Funds | 6077 | 6551 | 6879 | 8678 | 10104 |
| Total Loan Capital | 1789 | 1435 | 893 | 594 | 0 |
| Other Capital Employed | 0 | 0 | 0 | 0 | 0 |
| Total Capital Employed | 7866 | 7986 | 7772 | 9272 | 10104 |
| Pretax Profit Margin % | 1.75 | 2.09 | 1.09 | 4.66 | 4.44 |
| Sales Growth % | -41 | -11 | 42 | 34 | 18 |
| Pretax Profit Growth % | -64 | 6 | -26 | 474 | 12.54 |
| Debtor Ratio Days | 31 | 44 | 51 | 46 | 45.5472518859606 |
| Creditor Ratio Days | 10 | 8 | 11 | 9 | 10.4660252767708 |
| Stock Turnover | 14 | 13 | 12 | 17 | 17.0400667779633 |
| Sales £000 / Employee | 2330 | 2240 | 2378 | 2686 | 2954.65789473685 |
| Value Added £000/Empl. | 147 | 163 | 149 | NA | NA |
| Av. Remun. £000 / Empl. | 69 | 64 | 81 | 98 | 97.5263157894737 |
| Total Empl. Remu. £000 | 896 | 773 | 1301 | 1853 | 1987.76363636364 |
| Employees | 13 | 12 | 16 | 19 | 20.3818181818182 |
| Pretax Profit/Total Assets % | 5 | 5 | 3 | 14 | 17 |
Company Summary
- The Plimsoll Chart is high and rising indicating an improvement in financial strength, in line with the industry average.
- Total Sales have increased by 34.1% in the latest year, well above the industry average of -10.4%.
- Gross Profit Margin has markedly improved from 17.4% to 21.6% in the latest year.
- Sales per Employee is £2.7m which is well above the industry average of £451,000.
- The average salary is £98,000 which is well above the industry average of £52,000.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- Pretax Profit Margin is 4.7% in the latest year, well above the industry average of 2.4%.
- Pretax Profit Margin has markedly improved from 1.1% to 4.7% in the latest year.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year
- The company is among the Top 2 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 21 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).
Company Summary
The company currently has £51.0m sales and made £2.4m, by following the proposal plan, sales would rise to £60.2m and profits would rise to £2.7m.
Key Attractiveness Features
- PRIVATELY OWNED
- ADD £51.0m TO SALES
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) | 30291 | 26876 | 38054 | 51035 | 60221 |
| Pre-tax Profit (£000) | 531 | 563 | 414 | 2376 | 2674 |
| Total Value (£000) | 10743 | 10937 | 13085 | 24520 | 29231 |
| Asset Value (£000) | 7003 | 7347 | 10160 | 12020 | 14236 |
| Goodwill (£000) | 3740 | 3590 | 2925 | 12500 | 14995 |
| Liabilities (£000) | -925 | -796 | -3280 | -3342 | -4132 |
| Equity Value (£000) | 9818 | 10141 | 9805 | 21178 | 25099 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
METSA TISSUE OYJ (100.0%)
Immediate Shareholder: See Shareholders
Subsidiaries
None
Acquisition / Valuation Comments
This company has been established 32 years.
The number of shareholders is low (1)
1 director is over 60 years of age.
1 director is under 40 years of age.
The value of the company has risen in each of the last 2 years.
The value of the company has fluctuated in the last 2 years.
The total value of the company is currently £24.5m 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 17% return on total assets.
The company's value would increase by 19% if the proposed business plan was followed.
The proposed plan would improve the overall financial strength of the company by 29%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo