unisys european services limited
unisys european services limited Company Information
Company Number
04102431
Next Accounts
Sep 2025
Industry
Management consultancy activities (other than financial management)
Shareholders
unisys ltd
Group Structure
View All
Contact
Registered Address
enigma wavendon business park, milton keynes, MK17 8LX
Website
www.unisys.comunisys european services limited Estimated Valuation
Pomanda estimates the enterprise value of UNISYS EUROPEAN SERVICES LIMITED at £1.5m based on a Turnover of £2.1m and 0.7x industry multiple (adjusted for size and gross margin).
unisys european services limited Estimated Valuation
Pomanda estimates the enterprise value of UNISYS EUROPEAN SERVICES LIMITED at £564.9k based on an EBITDA of £103k and a 5.48x industry multiple (adjusted for size and gross margin).
unisys european services limited Estimated Valuation
Pomanda estimates the enterprise value of UNISYS EUROPEAN SERVICES LIMITED at £51.6m based on Net Assets of £19.1m and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Unisys European Services Limited Overview
Unisys European Services Limited is a live company located in milton keynes, MK17 8LX with a Companies House number of 04102431. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in November 2000, it's largest shareholder is unisys ltd with a 100% stake. Unisys European Services Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.1m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Unisys European Services Limited Health Check
Pomanda's financial health check has awarded Unisys European Services Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
3 Weak
Size
annual sales of £2.1m, make it larger than the average company (£845.2k)
£2.1m - Unisys European Services Limited
£845.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (8.5%)
-18% - Unisys European Services Limited
8.5% - Industry AVG
Production
with a gross margin of 79.8%, this company has a lower cost of product (58.7%)
79.8% - Unisys European Services Limited
58.7% - Industry AVG
Profitability
an operating margin of 4.8% make it less profitable than the average company (7.3%)
4.8% - Unisys European Services Limited
7.3% - Industry AVG
Employees
with 16 employees, this is above the industry average (7)
16 - Unisys European Services Limited
7 - Industry AVG
Pay Structure
on an average salary of £150.6k, the company has a higher pay structure (£56.9k)
£150.6k - Unisys European Services Limited
£56.9k - Industry AVG
Efficiency
resulting in sales per employee of £134.3k, this is equally as efficient (£133.2k)
£134.3k - Unisys European Services Limited
£133.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Unisys European Services Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Unisys European Services Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Unisys European Services Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Unisys European Services Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4.1%, this is a lower level of debt than the average (55.5%)
4.1% - Unisys European Services Limited
55.5% - Industry AVG
UNISYS EUROPEAN SERVICES LIMITED financials
Unisys European Services Limited's latest turnover from December 2023 is £2.1 million and the company has net assets of £19.1 million. According to their latest financial statements, Unisys European Services Limited has 16 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 2,149,000 | 1,907,000 | 1,960,000 | 3,947,000 | 3,317,000 | 5,685,000 | 6,934,000 | 10,388,000 | 37,104,000 | 41,816,000 | 50,966,000 | 53,699,000 | 58,474,000 | 72,865,000 | 75,995,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 435,000 | 347,000 | 476,000 | 1,319,000 | 454,000 | 984,000 | 1,406,000 | 2,669,000 | 26,296,000 | 29,674,000 | 37,798,000 | 41,725,000 | 45,400,000 | 56,432,000 | 54,298,000 |
| Gross Profit | 1,714,000 | 1,560,000 | 1,484,000 | 2,628,000 | 2,863,000 | 4,701,000 | 5,528,000 | 7,719,000 | 10,808,000 | 12,142,000 | 13,168,000 | 11,974,000 | 13,074,000 | 16,433,000 | 21,697,000 |
| Admin Expenses | 1,611,000 | 1,470,000 | 1,390,000 | 4,456,000 | 5,195,000 | 7,042,000 | 10,204,000 | 11,493,000 | 12,665,000 | 11,350,000 | 11,874,000 | 14,532,000 | 20,612,000 | ||
| Operating Profit | 103,000 | 90,000 | 94,000 | 245,000 | 333,000 | 677,000 | 604,000 | 649,000 | 503,000 | 624,000 | 1,200,000 | 1,901,000 | 1,085,000 | ||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Interest Receivable | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 40,000 | 30,000 | 24,000 | 374,000 | 268,000 | 186,000 |
| Pre-Tax Profit | 103,000 | 90,000 | 94,000 | 191,000 | 168,000 | 245,000 | 333,000 | 677,000 | 604,000 | 689,000 | 533,000 | 648,000 | 1,574,000 | 2,169,000 | 1,271,000 |
| Tax | -2,000 | 0 | -19,000 | 48,000 | 341,000 | 0 | 0 | 0 | 0 | 0 | -206,000 | -2,000 | -22,000 | -678,000 | -467,000 |
| Profit After Tax | 101,000 | 90,000 | 75,000 | 239,000 | 509,000 | 245,000 | 333,000 | 677,000 | 604,000 | 689,000 | 327,000 | 646,000 | 1,552,000 | 1,491,000 | 804,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 101,000 | 90,000 | 75,000 | 239,000 | 509,000 | 245,000 | 333,000 | 677,000 | 604,000 | 689,000 | 327,000 | 646,000 | 1,552,000 | 1,491,000 | 804,000 |
| Employee Costs | 2,410,000 | 2,286,000 | 2,558,000 | 3,331,000 | 3,894,000 | 5,061,000 | 5,855,000 | 8,537,000 | 11,306,000 | 12,108,000 | 13,394,000 | 14,359,000 | 14,866,000 | 18,770,000 | 24,121,000 |
| Number Of Employees | 16 | 17 | 21 | 25 | 35 | 41 | 45 | 78 | 107 | 114 | 109 | 120 | 131 | 162 | 217 |
| EBITDA* | 103,000 | 94,000 | 101,000 | 345,000 | 433,000 | 796,000 | 719,000 | 772,000 | 517,000 | 650,000 | 1,274,000 | 1,997,000 | 1,188,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 4,000 | 11,000 | 21,000 | 46,000 | 76,000 | 158,000 | 277,000 | 332,000 | 310,000 | 22,000 | 38,000 | 107,000 | 203,000 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 4,000 | 11,000 | 21,000 | 46,000 | 76,000 | 158,000 | 277,000 | 332,000 | 310,000 | 22,000 | 38,000 | 107,000 | 203,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 19,870,000 | 19,422,000 | 19,136,000 | 19,464,000 | 18,862,000 | 18,808,000 | 25,661,000 | 22,911,000 | 27,868,000 | 26,437,000 | 24,742,000 | 27,814,000 | 27,411,000 | 34,573,000 | 25,452,000 |
| Misc Debtors | 40,000 | 68,000 | 0 | 48,000 | 0 | 29,000 | 335,000 | 247,000 | 1,000 | 32,000 | 58,000 | 62,000 | 83,000 | 255,000 | 120,000 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 19,910,000 | 19,490,000 | 19,136,000 | 19,512,000 | 18,862,000 | 18,837,000 | 25,996,000 | 23,158,000 | 27,869,000 | 26,469,000 | 24,800,000 | 27,876,000 | 27,494,000 | 34,828,000 | 25,572,000 |
| total assets | 19,910,000 | 19,490,000 | 19,140,000 | 19,523,000 | 18,883,000 | 18,883,000 | 26,072,000 | 23,316,000 | 28,146,000 | 26,801,000 | 25,110,000 | 27,898,000 | 27,532,000 | 34,935,000 | 25,775,000 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 7,000 | 7,000 | 7,000 | 1,000 | 2,000 | 0 | 0 | 0 | 0 | 1,000 | 4,000 | 1,000 |
| Group/Directors Accounts | 281,000 | 242,000 | 48,000 | 206,000 | 0 | 123,000 | 7,344,000 | 5,274,000 | 10,763,000 | 9,842,000 | 9,009,000 | 11,474,000 | 11,823,000 | 20,480,000 | 12,650,000 |
| other short term finances | 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 |
| other current liabilities | 528,000 | 248,000 | 182,000 | 475,000 | 280,000 | 666,000 | 885,000 | 532,000 | 552,000 | 732,000 | 563,000 | 1,213,000 | 1,143,000 | 1,438,000 | 1,602,000 |
| total current liabilities | 809,000 | 490,000 | 230,000 | 688,000 | 287,000 | 796,000 | 8,230,000 | 5,808,000 | 11,315,000 | 10,574,000 | 9,572,000 | 12,687,000 | 12,967,000 | 21,922,000 | 14,253,000 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 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 | 0 |
| provisions | 0 | 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 | 0 |
| total liabilities | 809,000 | 490,000 | 230,000 | 688,000 | 287,000 | 796,000 | 8,230,000 | 5,808,000 | 11,315,000 | 10,574,000 | 9,572,000 | 12,687,000 | 12,967,000 | 21,922,000 | 14,253,000 |
| net assets | 19,101,000 | 19,000,000 | 18,910,000 | 18,835,000 | 18,596,000 | 18,087,000 | 17,842,000 | 17,508,000 | 16,831,000 | 16,227,000 | 15,538,000 | 15,211,000 | 14,565,000 | 13,013,000 | 11,522,000 |
| total shareholders funds | 19,101,000 | 19,000,000 | 18,910,000 | 18,835,000 | 18,596,000 | 18,087,000 | 17,842,000 | 17,508,000 | 16,831,000 | 16,227,000 | 15,538,000 | 15,211,000 | 14,565,000 | 13,013,000 | 11,522,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 103,000 | 90,000 | 94,000 | 245,000 | 333,000 | 677,000 | 604,000 | 649,000 | 503,000 | 624,000 | 1,200,000 | 1,901,000 | 1,085,000 | ||
| Depreciation | 0 | 4,000 | 7,000 | 10,000 | 25,000 | 100,000 | 100,000 | 119,000 | 115,000 | 123,000 | 14,000 | 26,000 | 74,000 | 96,000 | 103,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -2,000 | 0 | -19,000 | 48,000 | 341,000 | 0 | 0 | 0 | 0 | 0 | -206,000 | -2,000 | -22,000 | -678,000 | -467,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 420,000 | 354,000 | -376,000 | 650,000 | 25,000 | -7,159,000 | 2,838,000 | -4,711,000 | 1,400,000 | 1,669,000 | -3,076,000 | 382,000 | -7,334,000 | 9,256,000 | 25,572,000 |
| Creditors | 0 | 0 | -7,000 | 0 | 0 | 6,000 | -1,000 | 2,000 | 0 | 0 | 0 | -1,000 | -3,000 | 3,000 | 1,000 |
| Accruals and Deferred Income | 280,000 | 66,000 | -293,000 | 195,000 | -386,000 | -219,000 | 353,000 | -20,000 | -180,000 | 169,000 | -650,000 | 70,000 | -295,000 | -164,000 | 1,602,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -39,000 | -194,000 | 158,000 | 7,291,000 | -2,053,000 | 5,489,000 | -861,000 | -728,000 | 2,737,000 | 335,000 | 8,288,000 | -8,098,000 | -23,248,000 | ||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 39,000 | 194,000 | -158,000 | 206,000 | -123,000 | -7,221,000 | 2,070,000 | -5,489,000 | 921,000 | 833,000 | -2,465,000 | -349,000 | -8,657,000 | 7,830,000 | 12,650,000 |
| Other Short Term Loans | 0 | 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 | 0 |
| Hire Purchase and Lease Commitments | 0 | 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 | 0 |
| share issue | |||||||||||||||
| interest | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 40,000 | 30,000 | 24,000 | 268,000 | 186,000 | |
| cash flow from financing | 39,000 | 194,000 | -158,000 | 207,000 | -123,000 | -7,221,000 | 2,071,000 | -5,489,000 | 921,000 | 873,000 | -2,435,000 | -325,000 | 8,098,000 | 23,554,000 | |
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
unisys european services limited Credit Report and Business Information
Unisys European Services Limited Competitor Analysis
Perform a competitor analysis for unisys european services limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in MK17 area or any other competitors across 12 key performance metrics.
unisys european services limited Ownership
UNISYS EUROPEAN SERVICES LIMITED group structure
Unisys European Services Limited has no subsidiary companies.
Ultimate parent company
UNISYS CORP
#0005845
2 parents
UNISYS EUROPEAN SERVICES LIMITED
04102431
unisys european services limited directors
Unisys European Services Limited currently has 2 directors. The longest serving directors include Mr Franco Mallia (Dec 2010) and Mrs Cassandra Becker-Smith (Jun 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Franco Mallia | England | 61 years | Dec 2010 | - | Director |
| Mrs Cassandra Becker-Smith | 45 years | Jun 2019 | - | Director |
P&L
December 2023turnover
2.1m
+13%
operating profit
103k
+14%
gross margin
79.8%
-2.5%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
19.1m
+0.01%
total assets
19.9m
+0.02%
cash
0
0%
net assets
Total assets minus all liabilities
unisys european services limited company details
company number
04102431
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
November 2000
age
24
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
belfont limited (December 2000)
accountant
-
auditor
GRANT THORNTON UK LLP
address
enigma wavendon business park, milton keynes, MK17 8LX
Bank
-
Legal Advisor
-
unisys european services 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 unisys european services limited.
unisys european services 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 UNISYS EUROPEAN SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
unisys european services limited Companies House Filings - See Documents
| date | description | view/download |
|---|
