carter synergy limited

carter synergy limited Company Information

Share CARTER SYNERGY LIMITED
Live 
MatureLargeHealthy

Company Number

00176807

Industry

Repair of electrical equipment

 

Shareholders

carter thermal industries ltd

Group Structure

View All

Contact

Registered Address

90 lea ford road, birmingham, B33 9TX

carter synergy limited Estimated Valuation

£69.1m

Pomanda estimates the enterprise value of CARTER SYNERGY LIMITED at £69.1m based on a Turnover of £67.4m and 1.02x industry multiple (adjusted for size and gross margin).

carter synergy limited Estimated Valuation

£13.2m

Pomanda estimates the enterprise value of CARTER SYNERGY LIMITED at £13.2m based on an EBITDA of £1.3m and a 10.22x industry multiple (adjusted for size and gross margin).

carter synergy limited Estimated Valuation

£72.4m

Pomanda estimates the enterprise value of CARTER SYNERGY LIMITED at £72.4m based on Net Assets of £15.9m and 4.56x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Carter Synergy Limited Overview

Carter Synergy Limited is a live company located in birmingham, B33 9TX with a Companies House number of 00176807. It operates in the repair of electrical equipment sector, SIC Code 33140. Founded in September 1921, it's largest shareholder is carter thermal industries ltd with a 100% stake. Carter Synergy Limited is a mature, large sized company, Pomanda has estimated its turnover at £67.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Carter Synergy Limited Health Check

Pomanda's financial health check has awarded Carter Synergy Limited a 4.5 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 Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £67.4m, make it larger than the average company (£2m)

£67.4m - Carter Synergy Limited

£2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (5.1%)

9% - Carter Synergy Limited

5.1% - Industry AVG

production

Production

with a gross margin of 40.8%, this company has a comparable cost of product (40.8%)

40.8% - Carter Synergy Limited

40.8% - Industry AVG

profitability

Profitability

an operating margin of 1.5% make it less profitable than the average company (7.9%)

1.5% - Carter Synergy Limited

7.9% - Industry AVG

employees

Employees

with 306 employees, this is above the industry average (8)

306 - Carter Synergy Limited

8 - Industry AVG

paystructure

Pay Structure

on an average salary of £55.2k, the company has a higher pay structure (£45.5k)

£55.2k - Carter Synergy Limited

£45.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £220.4k, this is more efficient (£141.6k)

£220.4k - Carter Synergy Limited

£141.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 91 days, this is later than average (57 days)

91 days - Carter Synergy Limited

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 60 days, this is slower than average (34 days)

60 days - Carter Synergy Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 26 days, this is in line with average (29 days)

26 days - Carter Synergy Limited

29 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 20 weeks, this is average cash available to meet short term requirements (19 weeks)

20 weeks - Carter Synergy Limited

19 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 52.5%, this is a similar level of debt than the average (52.4%)

52.5% - Carter Synergy Limited

52.4% - Industry AVG

CARTER SYNERGY LIMITED financials

EXPORTms excel logo

Carter Synergy Limited's latest turnover from December 2023 is £67.4 million and the company has net assets of £15.9 million. According to their latest financial statements, Carter Synergy Limited has 306 employees and maintains cash reserves of £7.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover67,448,22357,110,33254,296,39852,315,26857,357,31959,223,16255,952,53846,995,12250,139,44253,739,34945,248,72538,931,44645,328,73841,882,32043,726,508
Other Income Or Grants000000000000000
Cost Of Sales39,912,16932,866,52731,706,42530,549,54332,800,72934,752,69433,378,66227,530,62129,525,51733,003,70426,624,76923,514,23126,064,09724,401,9860
Gross Profit27,536,05424,243,80522,589,97321,765,72524,556,59024,470,46822,573,87619,464,50120,613,92520,735,64518,623,95715,417,21519,264,64117,480,3340
Admin Expenses26,494,38622,634,16319,912,90120,393,81123,198,38524,167,79622,636,05818,524,62318,803,20319,989,52917,692,35315,032,32818,789,91117,346,252-624,984
Operating Profit1,041,6681,609,6422,677,0721,371,9141,358,205302,672-62,182939,8781,810,722746,116931,604384,887474,730134,082624,984
Interest Payable000000000000000
Interest Receivable40,4269,54951,49839,09720,94214,00715,98520,79121,62317,558110,61321,07616,78920,06132,064
Pre-Tax Profit1,129,9381,733,9582,768,2201,513,5861,503,968407,192282,4941,078,9271,965,587848,4411,042,217405,963491,519154,143657,048
Tax-226,205-366,336-476,842-290,593-326,405-69,944-65,778-231,962-405,035-213,566143,110-117,603-154,881-58,479-198,719
Profit After Tax903,7331,367,6222,291,3781,222,9931,177,563337,248216,716846,9651,560,552634,8751,185,327288,360336,63895,664458,329
Dividends Paid001,000,00000000800,000275,0001,500,000200,00000400,000
Retained Profit903,7331,367,6221,291,3781,222,9931,177,563337,248216,716846,965760,552359,875-314,67388,360336,63895,66458,329
Employee Costs16,899,06416,372,60216,097,84216,770,14618,195,62320,043,03619,513,21616,564,39817,788,82816,897,02713,934,56812,754,15813,549,31912,471,74611,783,333
Number Of Employees306292328344387410436391385392356336366336291
EBITDA*1,291,6971,704,8832,893,2871,635,4261,669,634692,527819,2532,081,8402,861,4651,727,0971,734,5821,043,7831,162,963648,4721,044,514

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets639,896607,211260,851462,480440,212597,425830,3572,456,6962,240,6752,173,4232,352,0571,526,7901,520,7101,594,082727,377
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets639,896607,211260,851462,480440,212597,425830,3572,456,6962,240,6752,173,4232,352,0571,526,7901,520,7101,594,082727,377
Stock & work in progress2,875,1002,939,4842,480,1992,069,8292,595,5091,933,9722,348,9321,847,7101,010,7461,115,649875,832893,6611,304,5161,927,5111,333,080
Trade Debtors16,835,82519,044,69113,433,19219,218,07617,904,80618,228,98416,214,80316,694,89112,010,69513,911,77712,372,30611,932,0239,258,58212,986,1758,722,938
Group Debtors5,631,5194,973,0717,601,4052,351,155028,61123,888158,72324,15230,86071,87387,7540161,50581,658
Misc Debtors347,500498,229259,218282,347283,306396,093418,014407,638249,427204,965246,425285,657289,777402,429381,675
Cash7,078,9213,368,2626,477,8987,054,9756,624,3206,798,1005,580,1983,275,5546,379,6333,651,2874,147,8123,554,5634,403,8933,680,9354,136,715
misc current assets000000000000000
total current assets32,768,86530,823,73730,251,91230,976,38227,407,94127,385,76024,585,83522,384,51619,674,65318,914,53817,714,24816,753,65815,256,76819,158,55514,656,066
total assets33,408,76131,430,94830,512,76331,438,86227,848,15327,983,18525,416,19224,841,21221,915,32821,087,96120,066,30518,280,44816,777,47820,752,63715,383,443
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 6,636,3526,921,6466,616,0868,137,5367,943,3429,769,2396,884,7936,811,9275,601,2076,202,9966,686,4145,256,8175,155,1737,704,4364,984,673
Group/Directors Accounts5,497,8733,608,5354,792,5293,993,3323,553,4833,786,7363,819,1364,758,2713,843,0273,339,6343,129,6073,097,5801,627,7962,781,3871,302,927
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities5,398,1845,928,1485,499,1516,994,3755,228,2024,474,6475,096,9483,872,4153,919,4603,754,2492,819,0772,188,7202,345,5382,955,4321,880,123
total current liabilities17,532,40916,458,32916,907,76619,125,24316,725,02718,030,62215,800,87715,442,61313,363,69413,296,87912,635,09810,543,1179,128,50713,441,2558,167,723
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions000032,50039,50039,50039,50039,50039,50039,50030,95130,95130,00030,002
total long term liabilities000032,50039,50039,50039,50039,50039,50039,50030,95130,95130,00030,002
total liabilities17,532,40916,458,32916,907,76619,125,24316,757,52718,070,12215,840,37715,482,11313,403,19413,336,37912,674,59810,574,0689,159,45813,471,2558,197,725
net assets15,876,35214,972,61913,604,99712,313,61911,090,6269,913,0639,575,8159,359,0998,512,1347,751,5827,391,7077,706,3807,618,0207,281,3827,185,718
total shareholders funds15,876,35214,972,61913,604,99712,313,61911,090,6269,913,0639,575,8159,359,0998,512,1347,751,5827,391,7077,706,3807,618,0207,281,3827,185,718
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit1,041,6681,609,6422,677,0721,371,9141,358,205302,672-62,182939,8781,810,722746,116931,604384,887474,730134,082624,984
Depreciation250,02995,241216,215263,512311,429389,855881,4351,141,9621,050,743980,981802,978658,896688,233514,390419,530
Amortisation000000000000000
Tax-226,205-366,336-476,842-290,593-326,405-69,944-65,778-231,962-405,035-213,566143,110-117,603-154,881-58,479-198,719
Stock-64,384459,285410,370-525,680661,537-414,960501,222836,964-104,903239,817-17,829-410,855-622,995594,4311,333,080
Debtors-1,701,1473,222,176-557,7633,663,466-465,5761,996,983-604,5474,976,978-1,863,3281,456,998385,1702,757,075-4,001,7504,363,8389,186,271
Creditors-285,294305,560-1,521,450194,194-1,825,8972,884,44672,8661,210,720-601,789-483,4181,429,597101,644-2,549,2632,719,7634,984,673
Accruals and Deferred Income-529,964428,997-1,495,2241,766,173753,555-622,3011,224,533-47,045165,211935,172630,357-156,818-609,8941,075,3091,880,123
Deferred Taxes & Provisions000-32,500-7,000000008,5490951-230,002
Cash flow from operations2,015,765-1,608,357-452,836134,91467,9261,302,7052,154,199-2,800,3893,988,083268,4703,578,854-1,475,2142,474,621-573,206-2,778,758
Investing Activities
capital expenditure-282,714-441,601-14,586-285,780-154,216-156,923744,904-1,357,983-1,117,995-802,347-1,628,245-664,976-614,861-1,381,095-1,146,907
Change in Investments000000000000000
cash flow from investments-282,714-441,601-14,586-285,780-154,216-156,923744,904-1,357,983-1,117,995-802,347-1,628,245-664,976-614,861-1,381,095-1,146,907
Financing Activities
Bank loans000000000000000
Group/Directors Accounts1,889,338-1,183,994799,197439,849-233,253-32,400-939,135915,244503,393210,02732,0271,469,784-1,153,5911,478,4601,302,927
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue000000000000007,127,389
interest40,4269,54951,49839,09720,94214,00715,98520,79121,62317,558110,61321,07616,78920,06132,064
cash flow from financing1,929,764-1,174,445850,695478,946-212,311-18,393-923,150936,035525,016227,585142,6401,490,860-1,136,8021,498,5218,462,380
cash and cash equivalents
cash3,710,659-3,109,636-577,077430,655-173,7801,217,9022,304,644-3,104,0792,728,346-496,525593,249-849,330722,958-455,7804,136,715
overdraft000000000000000
change in cash3,710,659-3,109,636-577,077430,655-173,7801,217,9022,304,644-3,104,0792,728,346-496,525593,249-849,330722,958-455,7804,136,715

carter synergy 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 carter synergy limited. Get real-time insights into carter synergy 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

Carter Synergy Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for carter synergy limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in B33 area or any other competitors across 12 key performance metrics.

carter synergy limited Ownership

CARTER SYNERGY LIMITED group structure

Carter Synergy Limited has 1 subsidiary company.

CARTER SYNERGY LIMITED Shareholders

carter thermal industries ltd 100%

carter synergy limited directors

Carter Synergy Limited currently has 5 directors. The longest serving directors include Mr John Scott (Jun 1998) and Mr Bernard Kerrison (Jul 2009).

officercountryagestartendrole
Mr John Scott61 years Jun 1998- Director
Mr Bernard Kerrison76 years Jul 2009- Director
Mr Jonathan EvansEngland55 years Dec 2016- Director
Mr Christopher HufflettEngland61 years Jan 2018- Director
Mr Peter MadelinEngland55 years Sep 2021- Director

P&L

December 2023

turnover

67.4m

+18%

operating profit

1m

-35%

gross margin

40.9%

-3.83%

turnover

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

Balance Sheet

December 2023

net assets

15.9m

+0.06%

total assets

33.4m

+0.06%

cash

7.1m

+1.1%

net assets

Total assets minus all liabilities

carter synergy limited company details

company number

00176807

Type

Private limited with Share Capital

industry

33140 - Repair of electrical equipment

incorporation date

September 1921

age

103

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

December 2023

previous names

carter synergy limited (October 2009)

carter refrigeration & retail services limited (June 2007)

accountant

-

auditor

MHA

address

90 lea ford road, birmingham, B33 9TX

Bank

-

Legal Advisor

-

carter synergy 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 8 charges/mortgages relating to carter synergy limited. Currently there are 2 open charges and 6 have been satisfied in the past.

charges

carter synergy limited Companies House Filings - See Documents

datedescriptionview/download