gary salter limited Company Information
Company Number
03840486
Website
garysalter.comRegistered 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
Pomanda estimates the enterprise value of GARY SALTER LIMITED at £70.1k based on a Turnover of £149.7k and 0.47x industry multiple (adjusted for size and gross margin).
gary salter limited Estimated Valuation
Pomanda estimates the enterprise value of GARY SALTER LIMITED at £344.2k based on an EBITDA of £103.7k and a 3.32x industry multiple (adjusted for size and gross margin).
gary salter limited Estimated Valuation
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 Overview
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.
Upgrade for unlimited company reports & a free credit check
Gary Salter Limited Health 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 Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
5 Strong
![positive_score](/assets/images/scoreRate1.png)
2 Regular
![positive_score](/assets/images/scoreRate0.png)
4 Weak
![size](/assets/images/scoreRate2.png)
Size
annual sales of £149.7k, make it larger than the average company (£95k)
- Gary Salter Limited
£95k - Industry AVG
![growth](/assets/images/scoreRate0.png)
Growth
3 year (CAGR) sales growth of -33%, show it is growing at a slower rate (-7.8%)
- Gary Salter Limited
-7.8% - Industry AVG
![production](/assets/images/scoreRate1.png)
Production
with a gross margin of 54%, this company has a comparable cost of product (54%)
- Gary Salter Limited
54% - Industry AVG
![profitability](/assets/images/scoreRate2.png)
Profitability
an operating margin of 55.3% make it more profitable than the average company (7.6%)
- Gary Salter Limited
7.6% - Industry AVG
![employees](/assets/images/scoreRate0.png)
Employees
with 1 employees, this is below the industry average (2)
1 - Gary Salter Limited
2 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £11.3k, the company has an equivalent pay structure (£11.3k)
- Gary Salter Limited
£11.3k - Industry AVG
![efficiency](/assets/images/scoreRate2.png)
Efficiency
resulting in sales per employee of £149.7k, this is more efficient (£60.5k)
- Gary Salter Limited
£60.5k - Industry AVG
![debtordays](/assets/images/scoreRate0.png)
Debtor Days
it gets paid by customers after 80 days, this is later than average (53 days)
- Gary Salter Limited
53 days - Industry AVG
![creditordays](/assets/images/scoreRate0.png)
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (35 days)
- Gary Salter Limited
35 days - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Gary Salter Limited
- - Industry AVG
![cashbalance](/assets/images/scoreRate2.png)
Cash Balance
has cash to cover current liabilities for 289 weeks, this is more cash available to meet short term requirements (53 weeks)
289 weeks - Gary Salter Limited
53 weeks - Industry AVG
![debtlevel](/assets/images/scoreRate2.png)
Debt Level
it has a ratio of liabilities to total assets of 14.4%, this is a lower level of debt than the average (49.6%)
14.4% - Gary Salter Limited
49.6% - Industry AVG
GARY SALTER LIMITED financials
![ms excel logo](/assets/images/ms_excel_logo.png)
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 | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||
EBITDA* |
* 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 | ||||||||||||||
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 | |
Tax | ||||||||||||||
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 | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 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 |
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 | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
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 |
gary salter limited Credit Report and Business Information
Gary Salter Limited Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
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 Ownership
GARY SALTER LIMITED group structure
Gary Salter Limited has no subsidiary companies.
Ultimate parent company
GARY SALTER LIMITED
03840486
gary salter limited directors
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 2023turnover
149.7k
+105%
operating profit
82.8k
0%
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 2023net assets
458.7k
+0.21%
total assets
536.1k
+0.1%
cash
430.9k
+0.14%
net assets
Total assets minus all liabilities
gary salter limited company details
company number
03840486
Type
Private limited with Share Capital
industry
74201 - Portrait photographic activities
incorporation date
September 1999
age
25
accounts
Total Exemption Full
ultimate parent company
previous names
speed 7878 limited (October 2000)
incorporated
UK
address
c/o b s g valentine & co, lynton house, 7-12 tavistock square, london, WC1H 9BQ
last accounts submitted
January 2023
gary salter 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 gary salter limited.
![charges](/assets/images/company_charges.png)
gary salter limited Companies House Filings - See Documents
date | description | view/download |
---|