Gary Salter Limited

POWER SEARCH PRICING

SOLUTIONS

gary salter limited Company Information

Live

MatureMicroDeclining

Company Number

03840486

Website

garysalter.com

Registered Address

c/o b s g valentine & co, lynton house, 7-12 tavistock square, london, WC1H 9BQ

Industry

Portrait photographic activities

Telephone

Next Accounts Due

October 2024

Group Structure

View All

Directors

Gary Salter23 Years

Shareholders

gary salter 100%

gary salter limited Estimated Valuation

£805.1k

Pomanda estimates the enterprise value of GARY SALTER LIMITED at £805.1k based on Net Assets of £458.7k and 1.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Gary Salter Limited is a live company located in 7-12 tavistock square, WC1H 9BQ with a Companies House number of 03840486. It operates in the portrait photographic activities sector, SIC Code 74201. Founded in September 1999, it's largest shareholder is gary salter with a 100% stake. Gary Salter Limited is a mature, micro sized company, Pomanda has estimated its turnover at £149.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Gary Salter Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

2 Regular

4 Weak

Size

annual sales of £149.7k, make it larger than the average company (£95k)

Growth

3 year (CAGR) sales growth of -33%, show it is growing at a slower rate (-7.8%)

EXPORT

Gary Salter Limited's latest turnover from January 2023 is estimated at £149.7 thousand and the company has net assets of £458.7 thousand. According to their latest financial statements, Gary Salter Limited has 1 employee and maintains cash reserves of £430.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Turnover	149,718	73,006	42,961	501,276	678,060	329,525	686,019	1,496,606	912,649	1,057,704	801,590	1,012,854	1,097,215	372,759
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	68,852	31,061	26,585	290,736	311,106	107,277	145,611	675,521	247,744	278,166	196,231	248,652	315,952	130,774
Gross Profit	80,866	41,945	16,377	210,541	366,954	222,248	540,408	821,085	664,905	779,538	605,358	764,201	781,263	241,985
Admin Expenses	-1,886	-42,139	71,108	168,092	267,392	204,345	568,560	867,054	583,115	682,700	567,983	708,700	752,517	138,019
Operating Profit	82,752	84,084	-54,731	42,449	99,562	17,903	-28,152	-45,969	81,790	96,838	37,375	55,501	28,746	103,966
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	14,132	825	265	1,472	1,201	776	314	891	934	528	484	495	411	204
Pre-Tax Profit	96,884	84,909	-54,466	43,921	100,763	18,679	-27,838	-45,079	82,724	97,366	37,859	55,996	29,157	104,171
Tax	-18,408	-16,133	0	-8,345	-19,145	-3,549	0	0	-17,372	-22,394	-9,086	-14,559	-8,164	-29,168
Profit After Tax	78,476	68,776	-54,466	35,576	81,618	15,130	-27,838	-45,079	65,352	74,972	28,773	41,437	20,993	75,003
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	78,476	68,776	-54,466	35,576	81,618	15,130	-27,838	-45,079	65,352	74,972	28,773	41,437	20,993	75,003
Employee Costs	11,346	12,714	16,679	12,444	24,976	23,871	23,079	23,079	360,582	356,925	293,381	355,853	372,159	130,261
Number Of Employees	1	1	1	1	1	1	1	1	15	15	12	14	15	5
EBITDA*	103,721	108,678	-28,596	69,469	129,292	40,305	-2,079	-27,660	100,822	111,261	54,592	69,168	42,837	121,375

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Tangible Assets	69,030	82,107	81,807	79,468	87,577	64,978	77,406	54,928	57,097	50,379	51,652	41,002	44,172	52,228
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	69,030	82,107	81,807	79,468	87,577	64,978	77,406	54,928	57,097	50,379	51,652	41,002	44,172	52,228
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	33,215	30,368	270	92,503	172,435	38,925	54,634	123,805	86,829	117,979	119,935	102,151	93,307	40,434
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	2,931	262	2,619	2,840	330	8,583	11,972	40,726	0	0	0	0	0	0
Cash	430,887	376,636	283,281	246,469	146,128	174,172	136,120	115,465	240,734	132,788	78,499	115,013	82,796	81,745
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	467,033	407,266	286,170	341,812	318,893	221,680	202,726	279,996	327,563	250,767	198,434	217,164	176,103	122,179
total assets	536,063	489,373	367,977	421,280	406,470	286,658	280,132	334,924	384,660	301,146	250,086	258,166	220,275	174,407
Bank overdraft	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
Trade Creditors	69	8,860	12,536	1,210	1,637	6,642	26,847	41,819	78,128	59,966	83,878	120,731	124,277	99,402
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	77,269	100,264	43,968	54,131	74,470	31,271	19,670	31,652	0	0	0	0	0	0
total current liabilities	77,338	109,124	56,504	55,341	76,107	37,913	46,517	73,471	78,128	59,966	83,878	120,731	124,277	99,402
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	77,338	109,124	56,504	55,341	76,107	37,913	46,517	73,471	78,128	59,966	83,878	120,731	124,277	99,402
net assets	458,725	380,249	311,473	365,939	330,363	248,745	233,615	261,453	306,532	241,180	166,208	137,435	95,998	75,005
total shareholders funds	458,725	380,249	311,473	365,939	330,363	248,745	233,615	261,453	306,532	241,180	166,208	137,435	95,998	75,005

	Jan 2023	Jan 2022	Jan 2021	Jan 2020	Jan 2019	Jan 2018	Jan 2017	Jan 2016	Jan 2015	Jan 2014	Jan 2013	Jan 2012	Jan 2011	Jan 2010
Operating Activities
Operating Profit	82,752	84,084	-54,731	42,449	99,562	17,903	-28,152	-45,969	81,790	96,838	37,375	55,501	28,746	103,966
Depreciation	20,969	24,594	26,135	27,020	29,730	22,402	26,073	18,309	19,032	14,423	17,217	13,667	14,091	17,409
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-18,408	-16,133	0	-8,345	-19,145	-3,549	0	0	-17,372	-22,394	-9,086	-14,559	-8,164	-29,168
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	5,516	27,741	-92,454	-77,422	125,257	-19,098	-97,925	77,702	-31,150	-1,956	17,784	8,844	52,873	40,434
Creditors	-8,791	-3,676	11,326	-427	-5,005	-20,205	-14,972	-36,309	18,162	-23,912	-36,853	-3,546	24,875	99,402
Accruals and Deferred Income	-22,995	56,296	-10,163	-20,339	43,199	11,601	-11,982	31,652	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	48,011	117,424	65,021	117,780	23,084	47,250	68,892	-110,019	132,762	66,911	-9,131	42,219	6,675	151,175
Investing Activities
capital expenditure	-7,892	-24,894	-28,474	-18,911	-52,329	-9,974	-48,551	-16,140	-25,750	-13,150	-27,867	-10,497	-6,035	-69,637
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-7,892	-24,894	-28,474	-18,911	-52,329	-9,974	-48,551	-16,140	-25,750	-13,150	-27,867	-10,497	-6,035	-69,637
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	14,132	825	265	1,472	1,201	776	314	891	934	528	484	495	411	204
cash flow from financing	14,132	825	265	1,472	1,201	776	314	891	934	528	484	495	411	206
cash and cash equivalents
cash	54,251	93,355	36,812	100,341	-28,044	38,052	20,655	-125,269	107,946	54,289	-36,514	32,217	1,051	81,745
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	54,251	93,355	36,812	100,341	-28,044	38,052	20,655	-125,269	107,946	54,289	-36,514	32,217	1,051	81,745

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for gary salter limited. Get real-time insights into gary salter 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

Perform a competitor analysis for gary salter limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in WC1H area or any other competitors across 12 key performance metrics.

GARY SALTER LIMITED group structure

Gary Salter Limited has no subsidiary companies.

Ultimate parent company

GARY SALTER LIMITED

03840486

GARY SALTER LIMITED Shareholders

gary salter

100%

Gary Salter Limited currently has 1 director, Mr Gary Salter serving since Oct 2000.

officer	country	age	start	end	role
Mr Gary Salter		62 years	Oct 2000	-	Director

P&L

January 2023

turnover

149.7k

+105%

operating profit

82.8k

gross margin

54.1%

-5.99%

turnover

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

Balance Sheet

January 2023

net assets

458.7k

+0.21%

total assets

536.1k

+0.1%

cash

430.9k

+0.14%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

alasdair mclellan limited

seen interiors limited

1.5

london photo company limited

tim & barry ltd

boom cgi limited

0.5

company number

03840486

Type

Private limited with Share Capital

industry

74201 - Portrait photographic activities

incorporation date

September 1999

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

speed 7878 limited (October 2000)

incorporated

address

c/o b s g valentine & co, lynton house, 7-12 tavistock square, london, WC1H 9BQ

last accounts submitted

January 2023

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 gary salter limited.

gary salter limited Company Information

gary salter limited Estimated Valuation

gary salter limited Estimated Valuation

gary salter limited Estimated Valuation

Gary Salter Limited Overview

Gary Salter Limited Health Check

GARY SALTER LIMITED financials

gary salter limited Credit Report and Business Information

Gary Salter Limited Competitor Analysis

gary salter limited Ownership

gary salter limited directors

gary salter limited company details

gary salter limited Charges & Mortgages

gary salter limited Companies House Filings - See Documents