Pulsin Ltd

POWER SEARCH PRICING

SOLUTIONS

pulsin ltd Company Information

Company Number

05466800

Next Accounts

Jun 2025

Directors

Simon James-Ashburner

Scott Livingston

View All

Shareholders

s-ventures plc

Group Structure

View All

Industry

Manufacture of other food products n.e.c.

Registered Address

unit 16 brunel court, quedgeley, gloucester, GL2 2AL

Website

www.pulsin.co.uk

pulsin ltd Estimated Valuation

£5.3m

Pomanda estimates the enterprise value of PULSIN LTD at £5.3m based on a Turnover of £6.6m and 0.8x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Pulsin Ltd is a live company located in gloucester, GL2 2AL with a Companies House number of 05466800. It operates in the manufacture of other food products n.e.c. sector, SIC Code 10890. Founded in May 2005, it's largest shareholder is s-ventures plc with a 100% stake. Pulsin Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £6.6m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Pulsin Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 9 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

1 Regular

9 Weak

Size

annual sales of £6.6m, make it smaller than the average company (£21.5m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.5%)

EXPORT

Pulsin Ltd's latest turnover from September 2023 is £6.6 million and the company has net assets of £794.1 thousand. According to their latest financial statements, Pulsin Ltd has 58 employees and maintains cash reserves of £51.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Dec 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	May 2013	May 2012	May 2011	May 2010
Turnover	6,637,797	6,686,894	4,298,488	6,916,930	6,921,702	9,285,085	7,765,512	5,044,966	3,792,895	2,720,390	1,457,879	1,237,112	1,044,923	496,772	331,035
Other Income Or Grants
Cost Of Sales	4,038,010	3,760,133	2,933,901	4,224,261	5,139,964	6,888,291	5,723,916	3,711,128	2,819,444	2,021,329	1,074,743	935,101	783,002	367,913	244,384
Gross Profit	2,599,787	2,926,761	1,364,587	2,692,669	1,781,737	2,396,794	2,041,597	1,333,838	973,451	699,061	383,136	302,011	261,920	128,859	86,651
Admin Expenses	3,645,438	3,411,038	1,850,146	2,636,241	1,823,573	3,074,581	2,124,792	464,686	29,846	-114,760	-42,280	-51,650	39,234	76,073	57,755
Operating Profit	-1,045,651	-484,277	-485,559	56,428	-41,836	-677,787	-83,195	869,152	943,605	813,821	425,416	353,661	222,686	52,786	28,896
Interest Payable	269,675	117,317	43,197	70,519	4,060
Interest Receivable	239				2,095	1,326	1,777	1,467	2,567	1,513	664	448	89	68	50
Pre-Tax Profit	-1,315,087	-601,594	-843,756	-14,091	-43,801	-676,461	-81,418	870,619	946,173	815,334	426,079	354,109	222,775	52,854	28,946
Tax	145,165	384,417	107,938	8,683				-174,124	-189,234	-171,220	-97,998	-81,445	-53,466	-13,742	-8,105
Profit After Tax	-1,169,922	-217,177	-735,818	-5,408	-43,801	-676,461	-81,418	696,495	756,938	644,114	328,081	272,664	169,309	39,112	20,841
Dividends Paid			176,164	254,760
Retained Profit	-1,169,922	-217,177	-911,982	-260,168	-43,801	-676,461	-81,418	696,495	756,938	644,114	328,081	272,664	169,309	39,112	20,841
Employee Costs	1,802,184	2,164,098	1,062,790	1,753,367	1,938,731	2,030,162	1,310,944	1,091,230	648,047	457,070	227,738	196,618	167,244	84,648	56,725
Number Of Employees	58	58	57	61	61	64	42	37	22	16	8	7	6	3	2
EBITDA*	-441,289	36,661	-265,274	342,046	265,741	-295,344	130,362	1,229,433	1,056,443	906,483	454,817	391,071	241,451	60,276	37,621

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Dec 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	May 2013	May 2012	May 2011	May 2010
Tangible Assets	962,498	1,272,805	2,857,552	1,009,488	1,207,070	1,191,050	691,189	590,899	157,439	176,101	91,279	99,520	123,043	16,088	18,753
Intangible Assets	2,861,570	2,570,454	49,480	61,623	92,885	220,161	258,886	300,776	291,134	326,903	270,683	245,173	118,090	26,481
Investments & Other				315,000	315,000	315,000	315,000	265,000	160,000	80,000
Debtors (Due After 1 year)														2,500
Total Fixed Assets	3,824,068	3,843,259	2,907,032	1,386,111	1,614,955	1,726,211	1,265,075	1,156,675	608,573	583,004	361,962	344,693	241,133	45,069	18,753
Stock & work in progress	753,081	1,170,011	998,704	857,620	917,391	1,243,164	1,078,668	790,467	539,481	267,765	105,283	95,283	100,599	48,405	8,000
Trade Debtors	1,329,287	1,376,543	961,150	893,995	806,179	1,387,725	1,445,631	850,235	664,971	535,573	225,319	210,135	151,147	67,570	54,673
Group Debtors	446	12,288
Misc Debtors	859,577	878,076	700,862	153,160	479,193	259,613	626,079	464,741
Cash	51,907	10,650	36,472	73,858	400,854	157,750	195,900	514,739	658,561	368,263	236,909	150,548	28,494	7,209	20,031
misc current assets									16,865	15,843				721
total current assets	2,994,298	3,447,568	2,697,188	1,978,633	2,603,617	3,048,252	3,346,278	2,620,182	1,879,878	1,187,444	567,511	455,966	280,240	123,905	82,704
total assets	6,818,366	7,290,827	5,604,220	3,364,744	4,218,572	4,774,463	4,611,353	3,776,857	2,488,451	1,770,448	929,473	800,659	521,373	168,974	101,457
Bank overdraft	54,492	320,788	260,769
Bank loan			42,153	80,371	23,322
Trade Creditors	1,249,939	1,283,929	1,049,080	218,574	751,235	1,202,098	869,158	349,423	397,726	378,388	305,170	225,651	206,541	107,833	75,100
Group/Directors Accounts	1,494,190	2,176,458	219,238	194,103
other short term finances	752,498
hp & lease commitments	450,346	434,818	354,060	119,193	224,855	282,182	172,719	210,565
other current liabilities	714,334	815,342	766,212	294,516	621,607	647,412	544,070	73,522
total current liabilities	4,715,799	5,031,335	2,691,512	906,757	1,621,019	2,131,692	1,585,947	633,510	397,726	378,388	305,170	225,651	206,541	107,833	75,100
loans	55,206	109,443	155,695	259,470	96,977
hp & lease commitments	1,253,250	1,686,016	2,075,803	516,086	544,154	605,123	282,859	361,880
Accruals and Deferred Income									34,335	40,390				1,068
other liabilities					51,854	103,571	106,648	82,876	58,989	114,353	55,296	57,967	85,450		5,396
provisions				89,239	51,208	36,916	62,277	43,551	38,886	35,740	11,544	14,995
total long term liabilities	1,308,456	1,795,459	2,231,498	864,795	744,193	745,610	451,784	488,307	132,210	190,483	66,840	72,962	85,450	1,068	5,396
total liabilities	6,024,255	6,826,794	4,923,010	1,771,552	2,365,212	2,877,302	2,037,731	1,121,817	529,936	568,871	372,010	298,613	291,991	108,901	80,496
net assets	794,111	464,033	681,210	1,593,192	1,853,360	1,897,161	2,573,622	2,655,040	1,958,515	1,201,577	557,463	502,046	229,382	60,073	20,961
total shareholders funds	794,111	464,033	681,210	1,593,192	1,853,360	1,897,161	2,573,622	2,655,040	1,958,515	1,201,577	557,463	502,046	229,382	60,073	20,961

	Sep 2023	Sep 2022	Sep 2021	Dec 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	-1,045,651	-484,277	-485,559	56,428	-41,836	-677,787	-83,195	869,152	943,605	813,821	425,416	353,661	222,686	52,786	28,896
Depreciation	588,992	504,748	208,142	254,356	268,849	343,718	157,946	323,793	77,069	71,896	19,018	37,410	18,765	7,490	8,725
Amortisation	15,370	16,190	12,143	31,262	38,728	38,725	55,611	36,488	35,769	20,766	10,383
Tax	145,165	384,417	107,938	8,683				-174,124	-189,234	-171,220	-97,998	-81,445	-53,466	-13,742	-8,105
Stock	-416,930	171,307	141,084	-59,771	-325,773	164,496	288,201	250,986	271,716	162,482	4,684	-5,316	52,194	40,405	8,000
Debtors	-77,597	604,895	614,857	-238,217	-361,966	-424,372	756,734	650,005	129,398	310,254	74,172	58,988	81,077	15,397	54,673
Creditors	-33,990	234,849	830,506	-532,661	-450,863	332,940	519,735	-48,303	19,338	73,218	98,629	19,110	98,708	32,733	75,100
Accruals and Deferred Income	-101,008	49,130	471,696	-327,091	-25,805	103,342	470,548	39,187	-6,055	40,390			-1,068	1,068
Deferred Taxes & Provisions			-89,239	38,031	14,292	-25,361	18,726	4,665	3,146	24,196	11,544	14,995
Cash flow from operations	63,405	-71,145	299,686	-173,004	491,104	375,453	94,436	149,867	482,524	400,331	388,136	290,059	152,354	24,533	41,943
Investing Activities
capital expenditure	-585,171	-1,457,165	-2,056,206	-56,774	-196,321	-843,579	-271,957	-803,383	-58,407	-233,704	-150,230	-140,970	-217,329	-31,306	-27,478
Change in Investments			-315,000				50,000	105,000	80,000	80,000
cash flow from investments	-585,171	-1,457,165	-1,741,206	-56,774	-196,321	-843,579	-321,957	-908,383	-138,407	-313,704	-150,230	-140,970	-217,329	-31,306	-27,478
Financing Activities
Bank loans		-42,153	-38,218	57,049	23,322
Group/Directors Accounts	-682,268	1,957,220	25,135	194,103
Other Short Term Loans	752,498
Long term loans	-54,237	-46,252	-103,775	162,493	96,977
Hire Purchase and Lease Commitments	-417,238	-309,029	1,794,584	-133,730	-118,296	431,727	-116,867	572,445
other long term liabilities				-51,854	-51,717	-3,077	23,772	23,887	-55,364	59,057	-30,154	-27,483	85,450	-5,396	5,396
share issue	1,500,000							30							120
interest	-269,436	-117,317	-43,197	-70,519	-1,965	1,326	1,777	1,467	2,567	1,513	664	448	89	68	50
cash flow from financing	829,319	1,442,469	1,634,529	157,542	-51,679	429,976	-91,318	597,829	-52,797	60,570	-29,490	-27,035	85,539	-5,328	5,566
cash and cash equivalents
cash	41,257	-25,822	-37,386	-326,996	243,104	-38,150	-318,839	-143,822	290,298	131,354	208,415	122,054	21,285	-12,822	20,031
overdraft	-266,296	60,019	260,769
change in cash	307,553	-85,841	-298,155	-326,996	243,104	-38,150	-318,839	-143,822	290,298	131,354	208,415	122,054	21,285	-12,822	20,031

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for pulsin ltd. Get real-time insights into pulsin ltd'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 pulsin ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in GL2 area or any other competitors across 12 key performance metrics.

PULSIN LTD group structure

Pulsin Ltd has no subsidiary companies.

Ultimate parent company

S-VENTURES PLC

12723377

1 parent

PULSIN LTD

05466800

PULSIN LTD Shareholders

s-ventures plc

100%

Pulsin Ltd currently has 5 directors. The longest serving directors include Mr Simon James-Ashburner (May 2005) and Mr Scott Livingston (Jul 2021).

officer	country	age	start	end	role
Mr Simon James-Ashburner	England	46 years	May 2005	-	Director
Mr Scott Livingston	England	49 years	Jul 2021	-	Director
Mr Robert Hewitt	United Kingdom	68 years	Jul 2021	-	Director
Mr Scott Livingston	England	49 years	Jul 2021	-	Director
Mr Stephen Argent	England	68 years	Sep 2023	-	Director

P&L

September 2023

turnover

6.6m

-1%

operating profit

-1m

+116%

gross margin

39.2%

-10.51%

turnover

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

Balance Sheet

September 2023

net assets

794.1k

+0.71%

total assets

6.8m

-0.06%

cash

51.9k

+3.87%

net assets

Total assets minus all liabilities

Similar Companies

biocare limited

berkshire foods limited

baraka foods ltd

savoury & sweet ltd

0.5

tithebarn limited

company number

05466800

Type

Private limited with Share Capital

industry

10890 - Manufacture of other food products n.e.c.

incorporation date

May 2005

ultimate parent company

S-VENTURES PLC

previous names

pulsin' ltd (June 2017)

frutopia limited (August 2006)

address

unit 16 brunel court, quedgeley, gloucester, GL2 2AL

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 4 charges/mortgages relating to pulsin ltd. Currently there are 2 open charges and 2 have been satisfied in the past.

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 PULSIN LTD. This can take several minutes, an email will notify you when this has completed.

pulsin ltd Company Information

pulsin ltd Estimated Valuation

pulsin ltd Estimated Valuation

pulsin ltd Estimated Valuation

Pulsin Ltd Overview

Pulsin Ltd Health Check

PULSIN LTD financials

pulsin ltd Credit Report and Business Information

Pulsin Ltd Competitor Analysis

pulsin ltd Ownership

pulsin ltd directors

pulsin ltd company details

pulsin ltd Charges & Mortgages

pulsin ltd Capital Raised & Share Issues BETA

pulsin ltd Companies House Filings - See Documents