china unicom (europe) operations limited

china unicom (europe) operations limited Company Information

Share CHINA UNICOM (EUROPE) OPERATIONS LIMITED
Live 
EstablishedLargeRapid

Company Number

05992614

Industry

Computer consultancy activities

 

Other telecommunications activities

 

Directors

Man Sit

Chang Liu

View All

Shareholders

china unicom global limited

Group Structure

View All

Contact

Registered Address

china unicom (europe) operations, level 19, 40 bank street, london, E14 5NR

china unicom (europe) operations limited Estimated Valuation

£86.1m

Pomanda estimates the enterprise value of CHINA UNICOM (EUROPE) OPERATIONS LIMITED at £86.1m based on a Turnover of £86.4m and 1x industry multiple (adjusted for size and gross margin).

china unicom (europe) operations limited Estimated Valuation

£32.7m

Pomanda estimates the enterprise value of CHINA UNICOM (EUROPE) OPERATIONS LIMITED at £32.7m based on an EBITDA of £5.8m and a 5.62x industry multiple (adjusted for size and gross margin).

china unicom (europe) operations limited Estimated Valuation

£55.5m

Pomanda estimates the enterprise value of CHINA UNICOM (EUROPE) OPERATIONS LIMITED at £55.5m based on Net Assets of £23.1m and 2.41x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

China Unicom (europe) Operations Limited Overview

China Unicom (europe) Operations Limited is a live company located in london, E14 5NR with a Companies House number of 05992614. It operates in the other telecommunications activities sector, SIC Code 61900. Founded in November 2006, it's largest shareholder is china unicom global limited with a 100% stake. China Unicom (europe) Operations Limited is a established, large sized company, Pomanda has estimated its turnover at £86.4m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

China Unicom (europe) Operations Limited Health Check

Pomanda's financial health check has awarded China Unicom (Europe) Operations Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £86.4m, make it larger than the average company (£8.7m)

£86.4m - China Unicom (europe) Operations Limited

£8.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (6.7%)

30% - China Unicom (europe) Operations Limited

6.7% - Industry AVG

production

Production

with a gross margin of 8.6%, this company has a higher cost of product (42.2%)

8.6% - China Unicom (europe) Operations Limited

42.2% - Industry AVG

profitability

Profitability

an operating margin of 1.7% make it less profitable than the average company (5.2%)

1.7% - China Unicom (europe) Operations Limited

5.2% - Industry AVG

employees

Employees

with 114 employees, this is above the industry average (38)

114 - China Unicom (europe) Operations Limited

38 - Industry AVG

paystructure

Pay Structure

on an average salary of £74.9k, the company has an equivalent pay structure (£64.6k)

£74.9k - China Unicom (europe) Operations Limited

£64.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £758k, this is more efficient (£188.9k)

£758k - China Unicom (europe) Operations Limited

£188.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 39 days, this is earlier than average (50 days)

39 days - China Unicom (europe) Operations Limited

50 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 48 days, this is slower than average (35 days)

48 days - China Unicom (europe) Operations Limited

35 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 0 days, this is less than average (13 days)

0 days - China Unicom (europe) Operations Limited

13 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (12 weeks)

0 weeks - China Unicom (europe) Operations Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 72.9%, this is a higher level of debt than the average (62.1%)

72.9% - China Unicom (europe) Operations Limited

62.1% - Industry AVG

CHINA UNICOM (EUROPE) OPERATIONS LIMITED financials

EXPORTms excel logo

China Unicom (Europe) Operations Limited's latest turnover from December 2023 is £86.4 million and the company has net assets of £23.1 million. According to their latest financial statements, China Unicom (Europe) Operations Limited has 114 employees and maintains cash reserves of £864.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover86,416,07764,415,21751,199,07439,194,97835,825,14632,175,41831,572,79822,958,19719,257,99315,580,34112,670,6339,424,0406,593,9914,351,1223,106,430
Other Income Or Grants000000000000000
Cost Of Sales79,012,16357,268,94743,634,61035,623,15929,356,98925,577,44326,943,26420,227,53515,038,99611,390,00010,719,5307,256,4264,818,9483,168,8632,091,067
Gross Profit7,403,9147,146,2707,564,4643,571,8196,468,1576,597,9754,629,5342,730,6624,218,9974,190,3411,951,1032,167,6141,775,0431,182,2591,015,363
Admin Expenses5,909,7724,880,8773,056,8522,731,1205,003,7443,729,7253,859,2702,244,0182,147,8971,289,4121,409,0042,082,6161,463,2221,032,3411,059,898
Operating Profit1,494,1422,265,3934,507,612840,6991,464,4132,868,250770,264486,6442,071,1002,900,929542,09984,998311,821149,918-44,535
Interest Payable1,163,174101,90266,66957,01759,72054,06632,02014,84121,98917,84510,87512,5496,8724,6303,176
Interest Receivable188,5172,830,386178,001566,585929,985160,56691,23957,45016,44811,13401,8082,4031,333755
Pre-Tax Profit519,4854,993,8774,618,9441,350,2672,334,6782,568,581-680,2483,779,7761,640,7033,001,877315,85274,257307,352146,621-46,956
Tax-121,025-1,128,971-876,306-268,801-839,515-564,722-39,251-655,323-319,955-636,074-145,687132,288-150,092-8,22449,641
Profit After Tax398,4603,864,9063,742,6381,081,4661,495,1632,003,859-719,4993,124,4531,320,7482,365,803170,165206,545157,260138,3972,685
Dividends Paid000000000000000
Retained Profit398,4603,864,9063,742,6381,081,4661,495,1632,003,859-719,4993,124,4531,320,7482,365,803170,165206,545157,260138,3972,685
Employee Costs8,535,0038,183,4555,562,7385,197,8844,552,6513,912,5334,341,1131,846,3641,741,4301,517,5971,453,5761,382,7291,131,4641,050,036801,657
Number Of Employees11410475737164544426222017151211
EBITDA*5,812,5406,284,6786,673,0962,021,3412,398,6333,769,8461,556,5331,151,6992,646,3113,353,526897,332349,904542,063303,91695,748

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets9,777,1389,477,41020,991,22510,261,5407,041,9256,827,5996,420,8766,668,8754,072,1553,862,4123,857,0842,146,2182,196,1551,890,9451,145,895
Intangible Assets21,303,29619,150,6196,01913,51715,45818,43920,88925,6630000000
Investments & Other17,49517,495111110000010,69215,5120
Debtors (Due After 1 year)0000000000088,68310,072130,33588,583
Total Fixed Assets31,097,92928,645,52420,997,24510,275,0587,057,3846,846,0396,441,7666,694,5384,072,1553,862,4123,857,0842,234,9012,216,9192,036,7921,234,478
Stock & work in progress22,1443,6950100,115429,7097,4882,73800000000
Trade Debtors9,354,6735,428,0414,858,0051,150,5042,518,2052,119,0846,573,9863,870,2983,556,8384,878,9213,021,9831,756,4181,840,330746,515787,609
Group Debtors40,543,60744,195,48734,262,57529,745,45723,470,91025,075,38715,597,96912,385,53013,317,89515,175,1194,444,0701,798,4652,481,679652,34920,283
Misc Debtors3,373,8002,423,633937,4851,612,5851,267,3421,271,5351,171,964162,667221,715184,341259,10663,232174,62150,36143,601
Cash864,079617,3561,413,3331,175,2791,033,5451,047,036950,0341,402,8811,155,179215,7073,130,5172,912,7683,717,0274,204,7743,005,706
misc current assets000000000000000
total current assets54,158,30352,668,21241,471,39833,783,94028,719,71129,520,53024,296,69117,821,37618,251,62720,454,08810,855,6766,530,8838,213,6575,653,9993,857,199
total assets85,256,23281,313,73662,468,64344,058,99835,777,09536,366,56930,738,45724,515,91422,323,78224,316,50014,712,7608,765,78410,430,5767,690,7915,091,677
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 10,490,326499,050561,129589,670370,794554,3702,496,7081,145,9414,342,8722,949,9033,104,2442,178,4351,321,490436,13519,898
Group/Directors Accounts12,026,93413,750,8908,608,41314,846,95211,423,33112,382,97210,585,2753,074,0136,299,62810,786,9293,683,1121,939,4044,601,5973,000,7471,014,354
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities37,832,96142,544,77833,773,72112,919,4529,471,07310,590,6736,871,3158,755,4653,277,5133,566,0323,398,688390,714323,435377,207327,344
total current liabilities60,350,22156,794,71842,943,26328,356,07421,265,19823,528,01519,953,29812,975,41913,920,01317,302,86410,186,0444,508,5536,246,5223,814,0891,361,596
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions1,837,7601,849,227720,495640,677531,115352,936303,400339,237326,964257,579136,46237,142170,51020,41812,194
total long term liabilities1,837,7601,849,227720,495640,677531,115352,936303,400339,237326,964257,579136,46237,142170,51020,41812,194
total liabilities62,187,98158,643,94543,663,75828,996,75121,796,31323,880,95120,256,69813,314,65614,246,97717,560,44310,322,5064,545,6956,417,0323,834,5071,373,790
net assets23,068,25122,669,79118,804,88515,062,24713,980,78212,485,61810,481,75911,201,2588,076,8056,756,0574,390,2544,220,0894,013,5443,856,2843,717,887
total shareholders funds23,068,25122,669,79118,804,88515,062,24713,980,78212,485,61810,481,75911,201,2588,076,8056,756,0574,390,2544,220,0894,013,5443,856,2843,717,887
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit1,494,1422,265,3934,507,612840,6991,464,4132,868,250770,264486,6442,071,1002,900,929542,09984,998311,821149,918-44,535
Depreciation1,628,3741,070,5452,154,3801,168,562927,462901,596781,495665,055575,211452,597355,233238,414225,422150,371117,506
Amortisation2,690,0242,948,74011,10412,0806,75804,774000026,4924,8203,62722,777
Tax-121,025-1,128,971-876,306-268,801-839,515-564,722-39,251-655,323-319,955-636,074-145,687132,288-150,092-8,22449,641
Stock18,4493,695-100,115-329,594422,2214,7502,73800000000
Debtors1,224,91911,989,0967,549,5195,252,089-1,209,5495,122,0876,925,424-677,953-3,141,93312,513,2224,018,361-799,9042,927,142639,484940,076
Creditors9,991,276-62,079-28,541218,876-183,576-1,942,3381,350,767-3,196,9311,392,969-154,341925,809856,945885,355416,23719,898
Accruals and Deferred Income-4,711,8178,771,05720,854,2693,448,379-1,119,6003,719,358-1,884,1505,477,952-288,519167,3443,007,97467,279-53,77249,863327,344
Deferred Taxes & Provisions-11,4671,128,73279,818109,562178,17949,536-35,83712,27369,385121,11799,320-133,368150,0928,22412,194
Cash flow from operations9,716,1393,000,62619,252,932606,8621,221,449-95,157-5,980,1003,467,6236,642,124-9,661,650766,3872,072,952-1,553,496130,532-435,251
Investing Activities
capital expenditure-6,770,803-11,650,070-12,887,671-4,398,316-1,145,565-1,305,869-533,496-3,287,438-784,954-457,925-2,066,099-214,969-535,452-899,048-1,286,178
Change in Investments017,494000010000-10,692-4,82015,5120
cash flow from investments-6,770,803-11,667,564-12,887,671-4,398,316-1,145,565-1,305,869-533,497-3,287,438-784,954-457,925-2,066,099-204,277-530,632-914,560-1,286,178
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-1,723,9565,142,477-6,238,5393,423,621-959,6411,797,6977,511,262-3,225,615-4,487,3017,103,8171,743,708-2,662,1931,600,8501,986,3931,014,354
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue000-110000000003,715,202
interest-974,6572,728,484111,332509,568870,265106,50059,21942,609-5,541-6,711-10,875-10,741-4,469-3,297-2,421
cash flow from financing-2,698,6137,870,961-6,127,2073,933,188-89,3751,904,1977,570,481-3,183,006-4,492,8427,097,1061,732,833-2,672,9341,596,3811,983,0964,727,135
cash and cash equivalents
cash246,723-795,977238,054141,734-13,49197,002-452,847247,702939,472-2,914,810217,749-804,259-487,7471,199,0683,005,706
overdraft000000000000000
change in cash246,723-795,977238,054141,734-13,49197,002-452,847247,702939,472-2,914,810217,749-804,259-487,7471,199,0683,005,706

china unicom (europe) operations limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for china unicom (europe) operations limited. Get real-time insights into china unicom (europe) operations 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

China Unicom (europe) Operations Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for china unicom (europe) operations limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other large companies, companies in E14 area or any other competitors across 12 key performance metrics.

china unicom (europe) operations limited Ownership

CHINA UNICOM (EUROPE) OPERATIONS LIMITED group structure

China Unicom (Europe) Operations Limited has no subsidiary companies.

Ultimate parent company

CHINA UNITED NETWORK COMMUNICATIONS GROU

#0113277

CHINA UNICOM GLOBAL LTD

#0024890

2 parents

CHINA UNICOM (EUROPE) OPERATIONS LIMITED

05992614

CHINA UNICOM (EUROPE) OPERATIONS LIMITED Shareholders

china unicom global limited 100%

china unicom (europe) operations limited directors

China Unicom (Europe) Operations Limited currently has 5 directors. The longest serving directors include Ms Man Sit (Apr 2020) and Mr Chang Liu (Jan 2023).

officercountryagestartendrole
Ms Man SitEngland58 years Apr 2020- Director
Mr Chang LiuEngland46 years Jan 2023- Director
Mr Xiaoxian LiEngland43 years Jan 2023- Director
Mr Chaojun SongEngland45 years Jan 2023- Director
Mr Lei WeiEngland44 years Jan 2024- Director

P&L

December 2023

turnover

86.4m

+34%

operating profit

1.5m

-34%

gross margin

8.6%

-22.77%

turnover

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

Balance Sheet

December 2023

net assets

23.1m

+0.02%

total assets

85.3m

+0.05%

cash

864.1k

+0.4%

net assets

Total assets minus all liabilities

china unicom (europe) operations limited company details

company number

05992614

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

61900 - Other telecommunications activities

incorporation date

November 2006

age

19

incorporated

UK

ultimate parent company

CHINA UNITED NETWORK COMMUNICATIONS GROU

accounts

Full Accounts

last accounts submitted

December 2023

previous names

china netcom (europe) operations limited (December 2009)

accountant

-

auditor

DELOITTE LLP

address

china unicom (europe) operations, level 19, 40 bank street, london, E14 5NR

Bank

-

Legal Advisor

-

china unicom (europe) operations 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 found 1 charges/mortgages relating to china unicom (europe) operations limited. Currently there are 0 open charges and 1 have been satisfied in the past.

china unicom (europe) operations 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 CHINA UNICOM (EUROPE) OPERATIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

china unicom (europe) operations limited Companies House Filings - See Documents

datedescriptionview/download