Pomanda estimates the enterprise value of SALAMON & SEABER LIMITED at £795.8k based on a Turnover of £826.8k and 0.96x industry multiple (adjusted for size and gross margin).
salamon & seaber limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SALAMON & SEABER LIMITED at £0 based on an EBITDA of £-6.1k and a 6.55x industry multiple (adjusted for size and gross margin).
salamon & seaber limitedEstimated Valuation
£558.1k
Pomanda estimates the enterprise value of SALAMON & SEABER LIMITED at £558.1k based on Net Assets of £266.1k and 2.1x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Salamon & Seaber LimitedOverview
Salamon & Seaber Limited is a live company located in wolverhampton, WV9 5GB with a Companies House number of 01475631. It operates in the technical testing and analysis sector, SIC Code 71200. Founded in January 1980, it's largest shareholder is
eurofins food testing uk holding limited
with a 100% stake. Salamon & Seaber Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£826.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Salamon & Seaber Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
6 Weak
Size
annual sales of £826.8k, make it smaller than the average company (£5.1m)
£826.8k - Salamon & Seaber Limited
£5.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.3%)
-5% - Salamon & Seaber Limited
3.3% - Industry AVG
Production
with a gross margin of 64.2%, this company has a lower cost of product (44.6%)
64.2% - Salamon & Seaber Limited
44.6% - Industry AVG
Profitability
an operating margin of -2.4% make it less profitable than the average company (5.6%)
-2.4% - Salamon & Seaber Limited
5.6% - Industry AVG
Employees
with 13 employees, this is below the industry average (37)
13 - Salamon & Seaber Limited
37 - Industry AVG
Pay Structure
on an average salary of £45.5k, the company has an equivalent pay structure (£45.5k)
£45.5k - Salamon & Seaber Limited
£45.5k - Industry AVG
Efficiency
resulting in sales per employee of £63.6k, this is less efficient (£106.4k)
£63.6k - Salamon & Seaber Limited
£106.4k - Industry AVG
Debtor Days
it gets paid by customers after 70 days, this is later than average (57 days)
70 days - Salamon & Seaber Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 50 days, this is slower than average (29 days)
50 days - Salamon & Seaber Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Salamon & Seaber Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 35 weeks, this is more cash available to meet short term requirements (15 weeks)
35 weeks - Salamon & Seaber Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 36.8%, this is a lower level of debt than the average (58.9%)
36.8% - Salamon & Seaber Limited
58.9% - Industry AVG
SALAMON & SEABER LIMITED financials
EXPORT
Salamon & Seaber Limited's latest turnover from September 2023 is £826.8 thousand and the company has net assets of £266.1 thousand. According to their latest financial statements, Salamon & Seaber Limited has 13 employees and maintains cash reserves of £107.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Turnover
826,770
818,856
1,117,271
968,401
808,168
821,536
904,164
990,627
1,224,529
1,061,566
1,000,596
716,560
866,830
857,811
958,781
Other Income Or Grants
Cost Of Sales
295,807
296,010
581,078
501,118
415,690
448,879
521,673
489,251
580,235
508,864
455,285
356,862
471,383
490,478
560,977
Gross Profit
530,963
522,846
536,193
467,283
392,478
372,656
382,490
501,377
644,294
552,702
545,311
359,698
395,447
367,333
397,804
Admin Expenses
550,522
467,788
445,747
445,877
387,413
484,907
426,451
645,817
646,466
472,994
456,329
387,526
414,295
418,740
410,979
Operating Profit
-19,559
55,058
90,446
21,406
5,065
-112,251
-43,961
-144,440
-2,172
79,708
88,982
-27,828
-18,848
-51,407
-13,175
Interest Payable
103
145
1,231
1,089
18
Interest Receivable
864
74
40
13
60
195
528
84
73
726
78
133
680
Pre-Tax Profit
-18,695
55,029
90,486
21,273
3,835
-113,340
-43,919
-144,245
-1,644
79,792
89,055
-27,102
-18,770
-51,274
-12,495
Tax
40,420
-17,192
-4,042
-729
2,153
15,256
Profit After Tax
21,725
55,029
73,294
17,231
3,106
-113,340
-43,919
-144,245
-1,644
81,945
104,311
-27,102
-18,770
-51,274
-12,495
Dividends Paid
Retained Profit
21,725
55,029
73,294
17,231
3,106
-113,340
-43,919
-144,245
-1,644
81,945
104,311
-27,102
-18,770
-51,274
-12,495
Employee Costs
591,807
556,342
565,091
600,056
547,097
611,565
635,510
693,894
539,689
457,459
477,286
338,424
407,442
353,934
Number Of Employees
13
13
14
14
14
16
17
19
15
13
14
10
12
11
EBITDA*
-6,057
67,873
101,595
32,390
17,917
-89,231
-14,468
-89,126
50,604
131,280
100,670
-18,951
-4,907
-33,525
8,487
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Tangible Assets
52,019
64,932
67,911
69,980
79,628
90,836
112,603
141,689
191,177
213,516
26,670
10,970
18,771
25,020
35,119
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
40,420
Total Fixed Assets
92,439
64,932
67,911
69,980
79,628
90,836
112,603
141,689
191,177
213,516
26,670
10,970
18,771
25,020
35,119
Stock & work in progress
Trade Debtors
159,702
234,414
193,410
143,550
122,956
120,109
147,486
140,953
243,689
167,638
163,413
140,802
122,212
113,508
155,129
Group Debtors
Misc Debtors
61,746
45,882
57,273
40,973
44,007
24,296
39,239
54,535
98,894
22,032
8,417
6,176
8,535
Cash
107,388
20,761
54,753
25,324
69
49
53
47,768
108,127
103,049
169,403
131,035
159,174
178,721
192,902
misc current assets
total current assets
328,836
301,057
305,436
209,847
167,032
144,454
186,778
243,256
351,816
369,581
354,848
271,837
289,803
298,405
356,566
total assets
421,275
365,989
373,347
279,827
246,660
235,290
299,381
384,945
542,993
583,097
381,518
282,807
308,574
323,425
391,685
Bank overdraft
4,766
31,698
577
Bank loan
Trade Creditors
40,549
41,009
92,625
73,819
46,574
35,879
30,707
35,882
124,942
140,726
37,116
70,154
39,498
39,730
45,762
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
114,580
80,559
91,330
89,910
96,453
71,952
58,996
96,043
27,438
29,321
25,170
36,124
total current liabilities
155,129
121,568
183,955
163,729
147,793
139,529
90,280
131,925
124,942
140,726
64,554
70,154
68,819
64,900
81,886
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
20,786
43,462
provisions
total long term liabilities
20,786
43,462
total liabilities
155,129
121,568
183,955
163,729
147,793
139,529
90,280
131,925
145,728
184,188
64,554
70,154
68,819
64,900
81,886
net assets
266,146
244,421
189,392
116,098
98,867
95,761
209,101
253,020
397,265
398,909
316,964
212,653
239,755
258,525
309,799
total shareholders funds
266,146
244,421
189,392
116,098
98,867
95,761
209,101
253,020
397,265
398,909
316,964
212,653
239,755
258,525
309,799
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Sep 2011
Sep 2010
Sep 2009
Operating Activities
Operating Profit
-19,559
55,058
90,446
21,406
5,065
-112,251
-43,961
-144,440
-2,172
79,708
88,982
-27,828
-18,848
-51,407
-13,175
Depreciation
13,502
12,815
11,149
10,984
12,852
23,020
29,493
55,314
52,776
51,572
11,688
8,877
13,941
17,882
21,662
Amortisation
Tax
40,420
-17,192
-4,042
-729
2,153
15,256
Stock
Debtors
-18,428
29,613
66,160
17,560
22,558
-42,320
-8,763
-48,201
-22,843
81,087
44,643
10,173
10,945
-43,980
163,664
Creditors
-460
-51,616
18,806
27,245
10,695
5,172
-5,175
-89,060
-15,784
103,610
-33,038
30,656
-232
-6,032
45,762
Accruals and Deferred Income
34,021
-10,771
1,420
-6,543
24,501
12,956
-37,047
96,043
-27,438
27,438
-29,321
4,151
-10,954
36,124
Deferred Taxes & Provisions
Cash flow from operations
86,352
-24,127
38,469
31,490
29,826
-28,783
-47,927
-33,942
57,663
128,518
65,683
-27,789
-11,933
-6,531
-73,291
Investing Activities
capital expenditure
-589
-9,836
-9,080
-1,336
-1,644
-1,253
-407
-5,826
-30,437
-238,418
-27,388
-1,076
-7,692
-7,783
-56,781
Change in Investments
cash flow from investments
-589
-9,836
-9,080
-1,336
-1,644
-1,253
-407
-5,826
-30,437
-238,418
-27,388
-1,076
-7,692
-7,783
-56,781
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-20,786
-22,676
43,462
share issue
322,294
interest
864
-29
40
-132
-1,231
-1,089
42
195
528
84
73
726
78
133
680
cash flow from financing
864
-29
40
-132
-1,231
-1,089
42
-20,591
-22,148
43,546
73
726
78
133
322,974
cash and cash equivalents
cash
86,627
-33,992
29,429
25,255
20
-4
-47,715
-60,359
5,078
-66,354
38,368
-28,139
-19,547
-14,181
192,902
overdraft
-4,766
-26,932
31,121
577
change in cash
86,627
-33,992
29,429
30,021
26,952
-31,125
-48,292
-60,359
5,078
-66,354
38,368
-28,139
-19,547
-14,181
192,902
salamon & seaber 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 salamon & seaber limited. Get real-time insights into salamon & seaber limited's credit score, group structure and payment trends.
Perform a competitor analysis for salamon & seaber limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in WV9 area or any other competitors across 12 key performance metrics.
salamon & seaber limited Ownership
SALAMON & SEABER LIMITED group structure
Salamon & Seaber Limited has no subsidiary companies.
Ultimate parent company
SALAMON & SEABER LIMITED
01475631
SALAMON & SEABER LIMITED Shareholders
The sole shareholder of Salamon & Seaber Limited is Eurofins Food Testing Uk Holding Limited.
eurofins food testing uk holding limited
100%
salamon & seaber limited directors
Salamon & Seaber Limited currently has 2 directors.
The longest serving directors include
Mr Mark Carnaghan (Mar 2024) and
Mr Ranbir Bhalla (Feb 2025).
i54 business park valiant way, wolverhampton, WV9 5GB
Bank
BARCLAYS BANK PLC
Legal Advisor
-
salamon & seaber 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 2 charges/mortgages relating to salamon & seaber limited. Currently there are 0 open charges and 2 have been satisfied in the past.
salamon & seaber 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 SALAMON & SEABER LIMITED. This can take several minutes, an email will notify you when this has completed.
salamon & seaber limitedCompanies House Filings - See Documents
