assist security limited

Live MatureMidRapid

assist security limited Company Information

Share ASSIST SECURITY LIMITED

Company Number

02231601

Shareholders

assist security group ltd

Group Structure

View All

Industry

Private security activities

 

Registered Address

unit b, ascensis tower, juniper drive, london, SW18 1AY

assist security limited Estimated Valuation

£4.9m

Pomanda estimates the enterprise value of ASSIST SECURITY LIMITED at £4.9m based on a Turnover of £8.3m and 0.59x industry multiple (adjusted for size and gross margin).

assist security limited Estimated Valuation

£473.9k

Pomanda estimates the enterprise value of ASSIST SECURITY LIMITED at £473.9k based on an EBITDA of £96.1k and a 4.93x industry multiple (adjusted for size and gross margin).

assist security limited Estimated Valuation

£197.8k

Pomanda estimates the enterprise value of ASSIST SECURITY LIMITED at £197.8k based on Net Assets of £101.3k and 1.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Assist Security Limited Overview

Assist Security Limited is a live company located in london, SW18 1AY with a Companies House number of 02231601. It operates in the private security activities sector, SIC Code 80100. Founded in March 1988, it's largest shareholder is assist security group ltd with a 100% stake. Assist Security Limited is a mature, mid sized company, Pomanda has estimated its turnover at £8.3m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Assist Security Limited Health Check

Pomanda's financial health check has awarded Assist Security Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £8.3m, make it larger than the average company (£4.3m)

£8.3m - Assist Security Limited

£4.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 41%, show it is growing at a faster rate (7.9%)

41% - Assist Security Limited

7.9% - Industry AVG

production

Production

with a gross margin of 22.8%, this company has a comparable cost of product (22.8%)

22.8% - Assist Security Limited

22.8% - Industry AVG

profitability

Profitability

an operating margin of 1.2% make it less profitable than the average company (3.4%)

1.2% - Assist Security Limited

3.4% - Industry AVG

employees

Employees

with 82 employees, this is similar to the industry average (71)

82 - Assist Security Limited

71 - Industry AVG

paystructure

Pay Structure

on an average salary of £31.8k, the company has an equivalent pay structure (£31.8k)

£31.8k - Assist Security Limited

£31.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £100.9k, this is more efficient (£53k)

£100.9k - Assist Security Limited

£53k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 76 days, this is later than average (49 days)

76 days - Assist Security Limited

49 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 7 days, this is quicker than average (20 days)

7 days - Assist Security Limited

20 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 14 days, this is more than average (3 days)

14 days - Assist Security Limited

3 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (12 weeks)

0 weeks - Assist Security Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 95%, this is a higher level of debt than the average (69.2%)

95% - Assist Security Limited

69.2% - Industry AVG

ASSIST SECURITY LIMITED financials

EXPORTms excel logo

Assist Security Limited's latest turnover from March 2024 is estimated at £8.3 million and the company has net assets of £101.3 thousand. According to their latest financial statements, Assist Security Limited has 82 employees and maintains cash reserves of £35 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover8,272,4857,863,8683,778,2852,945,1642,630,8753,226,1673,710,4203,229,3644,820,8318,839,4715,903,6426,023,9725,833,5085,316,5775,257,034
Other Income Or Grants
Cost Of Sales6,386,7816,125,5183,008,8432,341,7722,025,5422,475,6082,848,3972,496,1113,789,1576,876,8034,725,7904,923,8804,667,5544,242,9754,175,311
Gross Profit1,885,7041,738,350769,442603,392605,333750,559862,023733,2541,031,6741,962,6671,177,8521,100,0921,165,9541,073,6021,081,723
Admin Expenses1,789,5551,577,163787,937620,8471,289,877766,785843,207711,3971,098,8391,976,7141,015,750995,349859,293969,304784,946
Operating Profit96,149161,187-18,495-17,455-684,544-16,22618,81621,857-67,165-14,047162,102104,743306,661104,298296,777
Interest Payable3,0003,7583,0941,5253,0467,8509,43510,49411,68913,5804,8117,84410,77618,37222,658
Interest Receivable2,3311,578313554948748116224061023
Pre-Tax Profit95,480159,006-21,276-18,926-687,540-23,5899,86311,525-78,614-27,017157,31496,899295,88560,926274,119
Tax-23,870-30,211-1,874-2,305-38,838-44,307-72,080-19,150-66,871
Profit After Tax71,610128,795-21,276-18,926-687,540-23,5897,9899,220-78,614-27,017118,47652,592223,80541,776207,248
Dividends Paid137,71864,83664,62017,871213,636
Retained Profit71,610128,795-21,276-18,926-687,540-23,5897,9899,220-78,614-27,017-19,242-12,244159,18523,905-6,388
Employee Costs2,607,3682,048,0881,799,620915,585694,316735,8441,042,810917,2682,935,3725,805,3994,110,8781,073,8311,119,5383,988,6601,070,410
Number Of Employees8271673629294138137276192209202184168
EBITDA*96,149162,731-14,753-6,421-672,990-1,43836,47436,003-53,9692,817192,899139,801343,151123,704339,683

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets1,5445,28616,32028,43238,13028,13628,69628,59140,281755,021768,372777,654746,524
Intangible Assets
Investments & Other482,592523,316510,061474,691429,662694,857165,500165,500190,500
Debtors (Due After 1 year)
Total Fixed Assets1,5445,28616,320511,024561,446538,197503,387458,253735,138755,021933,872943,154937,024
Stock & work in progress253,45180,37569,993
Trade Debtors1,740,2221,328,937706,154597,486637,422703,764813,936785,774949,646938,766786,693815,080908,394802,419893,526
Group Debtors12,70221,06816,07617,000
Misc Debtors3,19841,56465,57877,780390,678408,954323,650276,101155,279217,297214,866224,38519,299
Cash35,04053,76520,47862,88646,11852,47177,372115,14914,50081,494162,41579,31928,37064,293200,899
misc current assets
total current assets2,041,4151,487,343854,265742,950761,3201,146,9131,300,2621,224,5731,240,2471,020,2601,104,3871,111,6961,151,6301,091,0971,113,724
total assets2,041,4151,487,343855,809748,236777,6401,657,9371,861,7081,762,7701,743,6341,478,5131,839,5251,866,7172,085,5022,034,2512,050,748
Bank overdraft10,0008,3344,356
Bank loan10,00010,000
Trade Creditors 131,086541,318109,975126,94954,85480,648103,61432,77858,025732,37282,53223,65567,85143,4336,076
Group/Directors Accounts511,94650,000
other short term finances
hp & lease commitments3,5451,3399,55715,26520,97342,633
other current liabilities1,275,425884,677753,281645,580776,840842,608965,618906,192850,361748,391777,539912,1461,024,4371,030,949
total current liabilities1,928,4571,435,995923,256784,408833,033923,2561,069,232938,970912,742732,372840,480816,4591,000,9701,067,8701,079,658
loans11,66721,66731,66741,66699,856132,724157,572173,884181,422236,416268,387290,417331,451360,075
hp & lease commitments3,5196,1977,535
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities11,66721,66731,66741,6663,519106,053140,259157,572173,884181,422236,416268,387290,417331,451360,075
total liabilities1,940,1241,457,662954,923826,074836,5521,029,3091,209,4911,096,5421,086,626913,7941,076,8961,084,8461,291,3871,399,3211,439,733
net assets101,29129,681-99,114-77,838-58,912628,628652,217666,228657,008564,719762,629781,871794,115634,930611,015
total shareholders funds101,29129,681-99,114-77,838-58,912628,628652,217666,228657,008564,719762,629781,871794,115634,930611,015
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit96,149161,187-18,495-17,455-684,544-16,22618,81621,857-67,165-14,047162,102104,743306,661104,298296,777
Depreciation1,5443,74211,03411,55414,78817,65814,14613,19616,86430,79735,05836,49019,40642,906
Amortisation
Tax-23,870-30,211-1,874-2,305-38,838-44,307-72,080-19,150-66,871
Stock173,07610,38269,993
Debtors399,721589,40983,730-35,138-379,240-128,448113,466-116,323286,981-3,206-90,405-90,88396,456113,979912,825
Creditors-410,232431,343-16,97472,095-25,794-22,96670,836-25,247-674,347649,84058,877-44,19624,41837,3576,076
Accruals and Deferred Income390,748131,396107,701-131,260-65,768-123,01059,42655,831850,361-748,391-29,148-134,607-112,291-6,5121,030,949
Deferred Taxes & Provisions
Cash flow from operations-520,00295,468-77,749-30,448-385,312-18,96651,396180,605-164,936-92,528274,1957,57486,74221,420397,012
Investing Activities
capital expenditure558-5,090-27,652-13,586-13,301-5,174683,943-21,707-27,208-50,536-789,430
Change in Investments-482,592-40,72413,25535,37045,029-265,195694,857-165,500-25,000190,500
cash flow from investments483,15035,634-40,907-48,956-58,330260,021-10,914143,793-27,208-25,536-979,930
Financing Activities
Bank loans10,000
Group/Directors Accounts511,946-50,00050,000
Other Short Term Loans
Long term loans-10,000-10,000-9,99941,666-99,856-32,868-24,848-16,312-7,538-54,994-31,971-22,030-41,034-28,624360,075
Hire Purchase and Lease Commitments-3,545-1,313-1,339-1,3387,535-9,557-5,708-5,70820,973-42,63342,633
other long term liabilities
share issue-22,000170,903-170,89310617,403
interest-669-2,180-2,781-1,470-2,997-7,363-8,954-10,332-11,449-12,970-4,788-7,844-10,776-18,372-22,658
cash flow from financing501,277-52,18033,67538,883-104,192-41,569-48,267-26,644151,916-248,414-42,467-35,582-30,837-89,619997,453
cash and cash equivalents
cash-18,72533,287-42,40816,768-6,353-24,901-37,777100,649-66,994-80,92183,09650,949-35,923-136,606200,899
overdraft-10,0001,6668,334-4,3564,356
change in cash-18,72543,287-44,0748,434-6,353-24,901-37,777105,005-71,350-80,92183,09650,949-35,923-136,606200,899

assist security 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 assist security limited. Get real-time insights into assist security 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

Assist Security Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for assist security limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in SW18 area or any other competitors across 12 key performance metrics.

assist security limited Ownership

ASSIST SECURITY LIMITED group structure

Assist Security Limited has no subsidiary companies.

Ultimate parent company

2 parents

ASSIST SECURITY LIMITED

02231601

ASSIST SECURITY LIMITED Shareholders

assist security group ltd 100%

assist security limited directors

Assist Security Limited currently has 2 directors. The longest serving directors include Mr Colin Howell (Jan 2020) and Mr Troy Hewitt (Apr 2022).

officercountryagestartendrole
Mr Colin HowellUnited Kingdom53 years Jan 2020- Director
Mr Troy HewittEngland55 years Apr 2022- Director

P&L

March 2024

turnover

8.3m

+5%

operating profit

96.1k

0%

gross margin

22.8%

+3.12%

turnover

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

Balance Sheet

March 2024

net assets

101.3k

+2.41%

total assets

2m

+0.37%

cash

35k

-0.35%

net assets

Total assets minus all liabilities

assist security limited company details

company number

02231601

Type

Private limited with Share Capital

industry

80100 - Private security activities

incorporation date

March 1988

age

37

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

leisuretime security services limited (July 1994)

leisure time security limited (April 1988)

accountant

BBK PARTNERSHIP

auditor

-

address

unit b, ascensis tower, juniper drive, london, SW18 1AY

Bank

-

Legal Advisor

-

assist security 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 6 charges/mortgages relating to assist security limited. Currently there are 3 open charges and 3 have been satisfied in the past.

assist security 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 ASSIST SECURITY LIMITED. This can take several minutes, an email will notify you when this has completed.

assist security limited Companies House Filings - See Documents

datedescriptionview/download