Rainbow Solutions Wales Limited

POWER SEARCH PRICING

SOLUTIONS

rainbow solutions wales limited Company Information

Live

MatureSmallDeclining

Company Number

04720917

Website

Registered Address

57 cecil road, gorseinon, swansea, SA4 4BY

Industry

Other construction installation

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Giuseppe Bruno21 Years

Joshua Bruno4 Years

View All

Shareholders

giuseppe vittorio bruno 100%

rainbow solutions wales limited Estimated Valuation

£574.7k

Pomanda estimates the enterprise value of RAINBOW SOLUTIONS WALES LIMITED at £574.7k based on Net Assets of £180.9k and 3.18x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Rainbow Solutions Wales Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Rainbow Solutions Wales Limited is a live company located in swansea, SA4 4BY with a Companies House number of 04720917. It operates in the other construction installation sector, SIC Code 43290. Founded in April 2003, it's largest shareholder is giuseppe vittorio bruno with a 100% stake. Rainbow Solutions Wales Limited is a mature, small sized company, Pomanda has estimated its turnover at £753.6k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Rainbow Solutions Wales Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

5 Weak

Size

annual sales of £753.6k, make it in line with the average company (£718.4k)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (6.2%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for rainbow solutions wales limited. Get real-time insights into rainbow solutions wales 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 rainbow solutions wales limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

RAINBOW SOLUTIONS WALES LIMITED group structure

Rainbow Solutions Wales Limited has no subsidiary companies.

Ultimate parent company

RAINBOW SOLUTIONS WALES LIMITED

04720917

RAINBOW SOLUTIONS WALES LIMITED Shareholders

giuseppe vittorio bruno

100%

Rainbow Solutions Wales Limited currently has 3 directors. The longest serving directors include Mr Giuseppe Bruno (Apr 2003) and Mr Joshua Bruno (Sep 2019).

officer	country	age	start	end	role
Mr Giuseppe Bruno		70 years	Apr 2003	-	Director
Mr Joshua Bruno	Wales	31 years	Sep 2019	-	Director
Mr Sean Green	Wales	55 years	Feb 2020	-	Director

EXPORT

Rainbow Solutions Wales Limited's latest turnover from March 2023 is estimated at £753.6 thousand and the company has net assets of £180.9 thousand. According to their latest financial statements, we estimate that Rainbow Solutions Wales Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	753,621	785,165	442,697	823,759	882,613	922,356	812,235	764,452	201,567	795,145	457,530	483,823	429,750	423,311
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	629,697	659,928	366,056	671,325	725,224	764,467	664,833	631,763	166,108	664,448	382,353	402,039	345,052	333,318
Gross Profit	123,924	125,237	76,642	152,434	157,389	157,889	147,401	132,689	35,459	130,697	75,178	81,784	84,698	89,993
Admin Expenses	143,924	126,887	-200,663	85,767	157,266	171,786	153,561	151,599	189,654	-22,495	75,178	174,006	87,700	-44,025
Operating Profit	-20,000	-1,650	277,305	66,667	123	-13,897	-6,160	-18,910	-154,195	153,192	0	-92,222	-3,002	134,018
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	1,118	1,118	0
Interest Receivable	0	0	0	0	0	0	0	0	0	0	0	1	1	0
Pre-Tax Profit	-20,000	-1,650	277,305	66,667	123	-13,897	-6,160	-18,910	-154,195	153,192	0	-93,338	-4,118	134,018
Tax	0	0	-52,688	-12,667	-23	0	0	0	0	-35,234	0	0	0	-37,525
Profit After Tax	-20,000	-1,650	224,617	54,000	100	-13,897	-6,160	-18,910	-154,195	117,958	0	-93,338	-4,118	96,493
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-20,000	-1,650	224,617	54,000	100	-13,897	-6,160	-18,910	-154,195	117,958	0	-93,338	-4,118	96,493
Employee Costs	120,476	116,250	75,760	122,839	120,311	114,786	107,229	106,469	34,616	100,139	64,985	65,801	64,043	65,837
Number Of Employees	3	3	2	3	3	3	3	3	1	3	2	2	2	2
EBITDA*	-20,000	-1,650	277,305	66,667	123	-13,897	-6,160	-18,910	-154,195	153,192	0	-91,975	-2,579	134,890

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	800	800	1,000	1,202	1,202	1,202	691	663	300	500	741	741	988	1,411
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	100	100	100	100	100	0	0	0	100	100	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	900	900	1,100	1,302	1,302	1,202	691	663	400	600	741	741	988	1,411
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	236,868	236,868	229,381	224,516
Trade Debtors	180,000	200,000	201,700	193,826	193,826	193,826	162,441	158,606	35,000	241,699	3,968	3,968	3,968	3,968
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	0	0	0	515	20
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	180,000	200,000	201,700	193,826	193,826	193,826	162,441	158,606	35,000	241,699	240,836	240,836	233,864	228,504
total assets	180,900	200,900	202,800	195,128	195,128	195,028	163,132	159,269	35,400	242,299	241,577	241,577	234,852	229,915
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	0	0	250	217,195	271,195	271,195	225,402	215,379	72,600	125,304	0	0	107,984	133,322
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	0	0	250	217,195	271,195	271,195	225,402	215,379	72,600	125,304	0	0	107,984	133,322
loans	0	0	0	0	0	0	0	0	0	0	0	0	34,393	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	125,304	125,304	0	0
provisions	0	0	0	0	0	0	0	0	0	0	117,136	117,136	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	242,440	242,440	34,393	0
total liabilities	0	0	250	217,195	271,195	271,195	225,402	215,379	72,600	125,304	242,440	242,440	142,377	133,322
net assets	180,900	200,900	202,550	-22,067	-76,067	-76,167	-62,270	-56,110	-37,200	116,995	-863	-863	92,475	96,593
total shareholders funds	180,900	200,900	202,550	-22,067	-76,067	-76,167	-62,270	-56,110	-37,200	116,995	-863	-863	92,475	96,593

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-20,000	-1,650	277,305	66,667	123	-13,897	-6,160	-18,910	-154,195	153,192	0	-92,222	-3,002	134,018
Depreciation	0	0	0	0	0	0	0	0	0	0	0	247	423	872
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-52,688	-12,667	-23	0	0	0	0	-35,234	0	0	0	-37,525
Stock	0	0	0	0	0	0	0	0	0	-236,868	0	7,487	4,865	224,516
Debtors	-20,000	-1,700	7,874	0	0	31,385	3,835	123,606	-206,699	237,731	0	0	0	3,968
Creditors	0	-250	-216,945	-54,000	0	45,793	10,023	142,779	-52,704	125,304	0	-107,984	-25,338	133,322
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	-117,136	0	117,136	0	0
Cash flow from operations	0	-200	-202	0	100	511	28	263	-200	125,263	0	-90,310	-32,782	2,203
Investing Activities
capital expenditure	0	200	202	0	0	-511	-28	-363	200	241	0	0	0	-2,283
Change in Investments	0	0	0	0	100	0	0	-100	0	100	0	0	0	0
cash flow from investments	0	200	202	0	-100	-511	-28	-263	200	141	0	0	0	-2,283
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	-34,393	34,393	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	-125,304	0	125,304	0	0
share issue	0	0	0	0	0	0	0	0	0	-100	0	0	0	100
interest	0	0	0	0	0	0	0	0	0	0	0	-1,117	-1,117	0
cash flow from financing	0	0	0	0	0	0	0	0	0	-125,404	0	89,794	33,276	100
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0	-515	495	20
overdraft	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	-515	495	20

P&L

March 2023

turnover

753.6k

-4%

operating profit

-20k

gross margin

16.5%

+3.09%

turnover

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

Balance Sheet

March 2023

net assets

180.9k

-0.1%

total assets

180.9k

-0.1%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

gap internals ltd

4.5

sandford building contractors limited

michael cowell construction ltd

stroud office interiors limited

granite construction solutions limited

company number

04720917

Type

Private limited with Share Capital

industry

43290 - Other construction installation

incorporation date

April 2003

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

57 cecil road, gorseinon, swansea, SA4 4BY

last accounts submitted

March 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 found 3 charges/mortgages relating to rainbow solutions wales limited. Currently there are 2 open charges and 1 have been satisfied in the past.

rainbow solutions wales limited Company Information

rainbow solutions wales limited Estimated Valuation

rainbow solutions wales limited Estimated Valuation

rainbow solutions wales limited Estimated Valuation

Rainbow Solutions Wales Limited AI Business Plan

Rainbow Solutions Wales Limited Overview

Rainbow Solutions Wales Limited Health Check

rainbow solutions wales limited Credit Report and Business Information

Rainbow Solutions Wales Limited Competitor Analysis

rainbow solutions wales limited Ownership

rainbow solutions wales limited directors

RAINBOW SOLUTIONS WALES LIMITED financials

rainbow solutions wales limited company details

rainbow solutions wales limited Charges & Mortgages

rainbow solutions wales limited Companies House Filings - See Documents