helios trust
helios trust Company Information
Group Structure
View All
Industry
General medical practice activities
Registered Address
ruskin mill millbottom, nailsworth, stroud, GL6 0LA
Website
www.heliostrust.co.ukhelios trust Estimated Valuation
Pomanda estimates the enterprise value of HELIOS TRUST at £822 based on a Turnover of £1.7k and 0.49x industry multiple (adjusted for size and gross margin).
helios trust Estimated Valuation
Pomanda estimates the enterprise value of HELIOS TRUST at £24.5k based on an EBITDA of £6.3k and a 3.92x industry multiple (adjusted for size and gross margin).
helios trust Estimated Valuation
Pomanda estimates the enterprise value of HELIOS TRUST at £1.6m based on Net Assets of £595.6k and 2.73x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Helios Trust Overview
Helios Trust is a live company located in stroud, GL6 0LA with a Companies House number of 03270088. It operates in the general medical practice activities sector, SIC Code 86210. Founded in October 1996, it's largest shareholder is unknown. Helios Trust is a mature, micro sized company, Pomanda has estimated its turnover at £1.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Helios Trust Health Check
Pomanda's financial health check has awarded Helios Trust a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £8.6k, make it smaller than the average company (£1.3m)
£8.6k - Helios Trust
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -69%, show it is growing at a slower rate (5.8%)
-69% - Helios Trust
5.8% - Industry AVG
Production
with a gross margin of 43.3%, this company has a comparable cost of product (43.3%)
43.3% - Helios Trust
43.3% - Industry AVG
Profitability
an operating margin of -2941.3% make it less profitable than the average company (4.8%)
-2941.3% - Helios Trust
4.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (16)
- Helios Trust
16 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Helios Trust
- - Industry AVG
Efficiency
resulting in sales per employee of £8.6k, this is less efficient (£82.7k)
- Helios Trust
£82.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Helios Trust
- - Industry AVG
Creditor Days
its suppliers are paid after 76 days, this is slower than average (26 days)
76 days - Helios Trust
26 days - Industry AVG
Stock Days
it holds stock equivalent to 3 days, this is less than average (15 days)
3 days - Helios Trust
15 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 398 weeks, this is more cash available to meet short term requirements (44 weeks)
398 weeks - Helios Trust
44 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.7%, this is a lower level of debt than the average (50.9%)
37.7% - Helios Trust
50.9% - Industry AVG
HELIOS TRUST financials
Helios Trust's latest turnover from August 2023 is £1.7 thousand and the company has net assets of £595.6 thousand. According to their latest financial statements, we estimate that Helios Trust has 1 employee and maintains cash reserves of £230.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | May 2023 | May 2022 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,686 | 8,615 | 167 | 76,835 | 82,836 | 301,962 | 186,146 | 135,605 | 95,300 | 87,667 | 95,766 | 95,681 | 94,428 | 91,274 | 92,468 | 84,060 |
| Other Income Or Grants | ||||||||||||||||
| Cost Of Sales | ||||||||||||||||
| Gross Profit | ||||||||||||||||
| Admin Expenses | ||||||||||||||||
| Operating Profit | ||||||||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,534 | 11,923 | 12,328 | 9,726 | 6,707 | 6,614 | 8,009 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -25,315 | -278,721 | -25,868 | 22,978 | -33,032 | 135,935 | 59,901 | -40 | 18,141 | 18,758 | 20,615 | 22,330 | 33,563 | 29,819 | 45,586 | 34,021 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -25,315 | -278,721 | -25,868 | 22,978 | -33,032 | 135,935 | 59,901 | -40 | 18,141 | 18,758 | 20,615 | 22,330 | 33,563 | 29,819 | 45,586 | 34,021 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -25,315 | -278,721 | -25,868 | 22,978 | -33,032 | 135,935 | 59,901 | -40 | 18,141 | 18,758 | 20,615 | 22,330 | 33,563 | 29,819 | 45,586 | 34,021 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 2,505 | |||||||||
| Number Of Employees | ||||||||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | May 2023 | May 2022 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 759,200 | 764,400 | 1,000,000 | 1,001,981 | 1,002,748 | 1,003,515 | 1,005,551 | 1,007,859 | 1,013,015 | 889,156 | 882,412 | 884,798 | 887,781 | 890,670 | 890,817 | 849,137 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 4,105 | 2,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 763,305 | 767,251 | 1,000,000 | 1,001,981 | 1,002,748 | 1,003,515 | 1,005,551 | 1,007,859 | 1,013,015 | 889,156 | 882,412 | 884,798 | 887,781 | 890,670 | 890,817 | 849,137 |
| Stock & work in progress | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 50 | 50 | 300 | 800 | 900 | 970 | 300 | 300 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 3,207 | 1,325 | 14,846 | 1,613 | 1,295 | 739 | 13,368 | 2,679 | 550 | 550 |
| Cash | 230,646 | 229,534 | 247,554 | 272,395 | 248,651 | 280,857 | 138,239 | 77,913 | 51,277 | 62,900 | 62,107 | 50,964 | 23,287 | 18,983 | 35,822 | 18,170 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 230,697 | 229,585 | 247,605 | 272,446 | 248,701 | 280,907 | 141,496 | 79,288 | 66,173 | 64,563 | 63,702 | 52,503 | 37,555 | 22,632 | 36,672 | 19,020 |
| total assets | 994,002 | 996,836 | 1,247,605 | 1,274,427 | 1,251,449 | 1,284,422 | 1,147,047 | 1,087,147 | 1,079,188 | 953,719 | 946,114 | 937,301 | 925,336 | 913,302 | 927,489 | 868,157 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 4,502 | 1,023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 42,328 | 22,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 5,603 | 6,786 | 2,000 | 2,954 | 2,954 | 2,895 | 1,455 | 1,455 | 1,214 | 1,214 | 1,214 | 2,215 | 2,155 | 2,724 | 2,050 | 2,000 |
| total current liabilities | 52,433 | 29,952 | 2,000 | 2,954 | 2,954 | 2,895 | 1,455 | 1,455 | 1,214 | 1,214 | 1,214 | 2,215 | 2,155 | 2,724 | 2,050 | 2,000 |
| loans | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 0 | 0 | 338,242 | 349,697 | 360,850 | 371,651 | 382,076 | 398,036 | 437,716 | 419,020 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 346,000 | 346,000 | 0 | 0 | 0 | 0 | 0 | 5,000 | 10,000 | 15,000 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 346,000 | 338,242 | 349,697 | 360,850 | 371,651 | 382,076 | 403,036 | 447,716 | 434,020 |
| total liabilities | 398,433 | 375,952 | 348,000 | 348,954 | 348,954 | 348,895 | 347,455 | 347,455 | 339,456 | 350,911 | 362,064 | 373,866 | 384,231 | 405,760 | 449,766 | 436,020 |
| net assets | 595,569 | 620,884 | 899,605 | 925,473 | 902,495 | 935,527 | 799,592 | 739,692 | 739,732 | 602,808 | 584,050 | 563,435 | 541,105 | 507,542 | 477,723 | 432,137 |
| total shareholders funds | 595,569 | 620,884 | 899,605 | 925,473 | 902,495 | 935,527 | 799,592 | 739,692 | 739,732 | 602,808 | 584,050 | 563,435 | 541,105 | 507,542 | 477,723 | 432,137 |
| Aug 2023 | May 2023 | May 2022 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Profit | ||||||||||||||||
| Depreciation | 5,200 | 15,600 | 1,981 | 767 | 767 | 2,036 | 3,387 | 5,156 | 3,775 | 4,073 | 2,386 | 2,983 | 3,729 | 4,451 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 50 | 0 | -250 | -500 | -100 | -70 | 670 | 0 | 300 |
| Debtors | 4,105 | 2,851 | 0 | 0 | 0 | -3,207 | 1,882 | 1,325 | 13,233 | 318 | 556 | -12,629 | 10,689 | 2,129 | 0 | 550 |
| Creditors | 4,502 | 1,023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 3,603 | 4,786 | -954 | 0 | 59 | 1,440 | 0 | 1,455 | 0 | 0 | -1,001 | 60 | -569 | 674 | 50 | 2,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||||
| Investing Activities | ||||||||||||||||
| capital expenditure | ||||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||||
| Financing Activities | ||||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 42,328 | 22,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 346,000 | 0 | 0 | -11,455 | -11,153 | -10,801 | -10,425 | -15,960 | -39,680 | 18,696 | 419,020 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | -346,000 | 0 | 346,000 | 0 | 0 | 0 | 0 | -5,000 | -5,000 | -5,000 | 15,000 |
| share issue | ||||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,534 | -11,923 | -12,328 | -9,726 | -6,707 | -6,614 | -8,009 |
| cash flow from financing | -236,393 | 22,143 | 22,978 | 0 | 0 | 0 | -1 | 1,085,732 | 107,328 | -22,687 | -22,724 | -22,753 | -30,686 | -51,387 | 7,082 | 824,127 |
| cash and cash equivalents | ||||||||||||||||
| cash | -16,908 | -18,020 | -1,097 | 23,744 | -32,206 | 142,618 | 60,326 | 77,913 | -11,623 | 793 | 11,143 | 27,677 | 4,304 | -16,839 | 17,652 | 18,170 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -16,908 | -18,020 | -1,097 | 23,744 | -32,206 | 142,618 | 60,326 | 77,913 | -11,623 | 793 | 11,143 | 27,677 | 4,304 | -16,839 | 17,652 | 18,170 |
helios trust Credit Report and Business Information
Helios Trust Competitor Analysis
Perform a competitor analysis for helios trust by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in GL6 area or any other competitors across 12 key performance metrics.
helios trust Ownership
HELIOS TRUST group structure
Helios Trust has no subsidiary companies.
Ultimate parent company
HELIOS TRUST
03270088
helios trust directors
Helios Trust currently has 7 directors. The longest serving directors include Professor Gene Feder (May 2017) and Mrs Helen Kippax (May 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Professor Gene Feder | England | 71 years | May 2017 | - | Director |
| Mrs Helen Kippax | England | 75 years | May 2022 | - | Director |
| Ms Tara Gratton | 52 years | May 2022 | - | Director | |
| Mr Roland Pinniger | England | 69 years | May 2022 | - | Director |
| Mr Vivian Griffiths | England | 76 years | May 2022 | - | Director |
| Mr Ian Clements | England | 75 years | May 2022 | - | Director |
| Mr Aonghus Gordon | England | 69 years | May 2022 | - | Director |
P&L
August 2023turnover
1.7k
+910%
operating profit
1.1k
0%
gross margin
42.9%
-3.81%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
595.6k
-0.34%
total assets
994k
-0.2%
cash
230.6k
-0.07%
net assets
Total assets minus all liabilities
helios trust company details
company number
03270088
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
86210 - General medical practice activities
incorporation date
October 1996
age
29
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
August 2023
previous names
N/A
accountant
-
auditor
GRANT THORNTON UK LLP
address
ruskin mill millbottom, nailsworth, stroud, GL6 0LA
Bank
LLOYDS TSB BANK PLC
Legal Advisor
ROYDS WITHY KING LLP
helios trust 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 4 charges/mortgages relating to helios trust. Currently there are 1 open charges and 3 have been satisfied in the past.
helios trust 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 HELIOS TRUST. This can take several minutes, an email will notify you when this has completed.
helios trust Companies House Filings - See Documents
| date | description | view/download |
|---|
