Pomanda estimates the enterprise value of GAMBIT SYSTEMS LIMITED at £87.2k based on a Turnover of £134k and 0.65x industry multiple (adjusted for size and gross margin).
gambit systems limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of GAMBIT SYSTEMS LIMITED at £0 based on an EBITDA of £-66.6k and a 4.59x industry multiple (adjusted for size and gross margin).
gambit systems limitedEstimated Valuation
£108.6k
Pomanda estimates the enterprise value of GAMBIT SYSTEMS LIMITED at £108.6k based on Net Assets of £47.5k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gambit Systems LimitedOverview
Gambit Systems Limited is a live company located in brighton, BN42 4SR with a Companies House number of 03374182. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in May 1997, it's largest shareholder is
susan lee & david lee
with a 100% stake. Gambit Systems Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£134k with
high
growth in recent years.
Pomanda's financial health check has awarded Gambit Systems Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £134k, make it smaller than the average company (£2m)
£134k - Gambit Systems Limited
£2m - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (10.5%)
18% - Gambit Systems Limited
10.5% - Industry AVG
Production
with a gross margin of 45%, this company has a comparable cost of product (45%)
45% - Gambit Systems Limited
45% - Industry AVG
Profitability
an operating margin of -51% make it less profitable than the average company (5.6%)
-51% - Gambit Systems Limited
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
1 - Gambit Systems Limited
13 - Industry AVG
Pay Structure
on an average salary of £63k, the company has an equivalent pay structure (£63k)
£63k - Gambit Systems Limited
£63k - Industry AVG
Efficiency
resulting in sales per employee of £134k, this is equally as efficient (£134k)
£134k - Gambit Systems Limited
£134k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Gambit Systems Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Gambit Systems Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gambit Systems Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2387 weeks, this is more cash available to meet short term requirements (16 weeks)
2387 weeks - Gambit Systems Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.4%, this is a lower level of debt than the average (56.3%)
1.4% - Gambit Systems Limited
56.3% - Industry AVG
GAMBIT SYSTEMS LIMITED financials
EXPORT
Gambit Systems Limited's latest turnover from September 2024 is estimated at £134 thousand and the company has net assets of £47.5 thousand. According to their latest financial statements, Gambit Systems Limited has 1 employee and maintains cash reserves of £30.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2024
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
133,972
125,984
120,576
82,333
91,885
98,725
122,116
80,599
88,454
102,713
105,599
107,160
9,500
73,778
30,925
89,257
Other Income Or Grants
Cost Of Sales
73,651
64,616
62,859
42,288
43,499
46,077
54,168
33,531
36,205
42,342
40,163
39,488
3,328
27,979
11,425
Gross Profit
60,321
61,368
57,717
40,045
48,386
52,648
67,948
47,068
52,249
60,371
65,436
67,672
6,172
45,799
19,500
Admin Expenses
128,603
55,241
58,142
-3,391
11,861
37,950
58,161
44,609
38,206
-75
4,050
2,056
10,796
11,148
21,398
-46,096
Operating Profit
-68,282
6,127
-425
43,436
36,525
14,698
9,787
2,459
14,043
60,446
61,386
65,616
-4,624
34,651
-1,898
46,096
Interest Payable
Interest Receivable
3,589
5,760
2,304
86
49
178
144
35
36
33
29
Pre-Tax Profit
-64,694
11,887
1,879
43,522
36,574
14,877
9,931
2,494
14,079
60,446
61,419
65,616
-4,624
16,823
-1,898
46,153
Tax
-2,972
-357
-8,269
-6,949
-2,827
-1,887
-474
-2,816
-11,952
-12,600
-12,964
625
-2,642
-9,928
Profit After Tax
-64,694
8,915
1,522
35,253
29,625
12,050
8,044
2,020
11,263
48,494
48,819
52,652
-3,999
14,181
-1,898
36,225
Dividends Paid
46,000
50,000
50,000
22,000
4,500
22,000
Retained Profit
-64,694
8,915
1,522
35,253
29,625
12,050
8,044
2,020
11,263
2,494
-1,181
2,652
-3,999
-7,819
-6,398
14,225
Employee Costs
63,007
56,668
52,697
48,864
46,523
51,537
54,852
51,901
57,839
57,337
57,305
54,315
8,497
30,057
26,090
36,445
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
-66,601
8,368
2,111
45,915
37,012
15,323
10,620
3,570
15,524
61,864
62,575
67,201
-3,123
36,652
-886
46,973
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2024
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
5,261
6,942
9,183
8,966
2,266
1,873
2,498
3,331
4,442
4,251
3,564
4,753
4,501
6,002
3,035
2,631
Intangible Assets
Investments & Other
15,120
15,120
Debtors (Due After 1 year)
Total Fixed Assets
5,261
6,942
9,183
8,966
2,266
16,993
17,618
3,331
4,442
4,251
3,564
4,753
4,501
6,002
3,035
2,631
Stock & work in progress
Trade Debtors
12,180
15,960
17,726
11,970
13,200
1,140
12,017
Group Debtors
Misc Debtors
12,836
4,627
1,964
4
394
1
641
731
Cash
30,071
113,469
105,950
98,870
72,699
25,818
21,705
16,729
11,185
17,238
28,697
30,184
543
1,570
1,270
9,479
misc current assets
18,000
13,000
total current assets
42,907
118,096
107,914
111,050
88,663
43,544
22,099
28,699
24,386
17,879
28,697
30,184
1,274
2,710
19,270
34,496
total assets
48,168
125,038
117,097
120,016
90,929
60,537
39,717
32,030
28,828
22,130
32,261
34,937
5,775
8,712
22,305
37,127
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
198
254
689
830
780
446
238
2,329
13,651
15,011
5,788
368
242
4,501
other short term finances
hp & lease commitments
other current liabilities
655
12,633
13,551
17,557
23,582
22,865
14,875
14,786
13,812
16,286
17,589
17,724
437
4,795
10,695
14,860
total current liabilities
655
12,831
13,805
18,246
24,412
23,645
14,875
15,232
14,050
18,615
31,240
32,735
6,225
5,163
10,937
19,361
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
655
12,831
13,805
18,246
24,412
23,645
14,875
15,232
14,050
18,615
31,240
32,735
6,225
5,163
10,937
19,361
net assets
47,513
112,207
103,292
101,770
66,517
36,892
24,842
16,798
14,778
3,515
1,021
2,202
-450
3,549
11,368
17,766
total shareholders funds
47,513
112,207
103,292
101,770
66,517
36,892
24,842
16,798
14,778
3,515
1,021
2,202
-450
3,549
11,368
17,766
Sep 2024
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
-68,282
6,127
-425
43,436
36,525
14,698
9,787
2,459
14,043
60,446
61,386
65,616
-4,624
34,651
-1,898
46,096
Depreciation
1,681
2,241
2,536
2,479
487
625
833
1,111
1,481
1,418
1,189
1,585
1,501
2,001
1,012
877
Amortisation
Tax
-2,972
-357
-8,269
-6,949
-2,827
-1,887
-474
-2,816
-11,952
-12,600
-12,964
625
-2,642
-9,928
Stock
Debtors
8,209
2,663
-10,216
-3,784
-1,762
17,332
-11,576
-1,231
12,560
641
-731
-409
1,140
-12,017
12,017
Creditors
Accruals and Deferred Income
-11,978
-918
-4,006
-6,025
717
7,990
89
974
-2,474
-1,303
-135
17,287
-4,358
-5,900
-4,165
14,860
Deferred Taxes & Provisions
Cash flow from operations
-86,788
1,815
7,964
35,405
32,542
3,154
20,398
5,301
-2,326
47,968
49,840
72,255
-6,447
26,970
6,966
39,888
Investing Activities
capital expenditure
-2,753
-9,179
-880
-1,672
-2,105
-1,837
-4,968
-1,416
-3,508
Change in Investments
-15,120
15,120
cash flow from investments
-2,753
-9,179
14,240
-15,120
-1,672
-2,105
-1,837
-4,968
-1,416
-3,508
Financing Activities
Bank loans
Group/Directors Accounts
-198
-56
-435
-141
50
780
-446
208
-2,091
-11,322
-1,360
9,223
5,420
126
-4,259
4,501
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
3,541
interest
3,589
5,760
2,304
86
49
178
144
35
36
33
29
cash flow from financing
3,391
5,704
1,869
-55
99
958
-302
243
-2,055
-11,322
-1,327
9,223
5,420
126
-4,259
8,071
cash and cash equivalents
cash
-83,398
7,519
7,080
26,171
46,881
4,113
4,976
5,544
-6,053
-11,459
-1,487
29,641
-1,027
300
-8,209
9,479
overdraft
change in cash
-83,398
7,519
7,080
26,171
46,881
4,113
4,976
5,544
-6,053
-11,459
-1,487
29,641
-1,027
300
-8,209
9,479
gambit systems 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 gambit systems limited. Get real-time insights into gambit systems limited's credit score, group structure and payment trends.
Perform a competitor analysis for gambit systems limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BN42 area or any other competitors across 12 key performance metrics.
gambit systems limited Ownership
GAMBIT SYSTEMS LIMITED group structure
Gambit Systems Limited has no subsidiary companies.
Ultimate parent company
GAMBIT SYSTEMS LIMITED
03374182
GAMBIT SYSTEMS LIMITED Shareholders
The sole shareholder of Gambit Systems Limited is Susan Lee & David Lee.
susan lee & david lee
100%
gambit systems limited directors
Gambit Systems Limited currently has 1 director, Mr David Lee serving since Aug 1997.
1 westmount close, southwick, brighton, west sussex, BN42 4SR
Bank
-
Legal Advisor
-
gambit systems 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 did not find charges/mortgages relating to gambit systems limited.
gambit systems 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 GAMBIT SYSTEMS LIMITED. This can take several minutes, an email will notify you when this has completed.
gambit systems limitedCompanies House Filings - See Documents
