chrystal solutions limited
chrystal solutions limited Company Information
Company Number
06479538
Next Accounts
Mar 2025
Directors
Shareholders
michael betts
claire betts
Group Structure
View All
Industry
Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
Registered Address
spencer house 114 high street, wordsley, stourbridge, west midlands, DY8 5QR
Website
www.crystalonnet.comchrystal solutions limited Estimated Valuation
Pomanda estimates the enterprise value of CHRYSTAL SOLUTIONS LIMITED at £16.7k based on a Turnover of £135k and 0.12x industry multiple (adjusted for size and gross margin).
chrystal solutions limited Estimated Valuation
Pomanda estimates the enterprise value of CHRYSTAL SOLUTIONS LIMITED at £11.4k based on an EBITDA of £5.2k and a 2.19x industry multiple (adjusted for size and gross margin).
chrystal solutions limited Estimated Valuation
Pomanda estimates the enterprise value of CHRYSTAL SOLUTIONS LIMITED at £635 based on Net Assets of £497 and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chrystal Solutions Limited Overview
Chrystal Solutions Limited is a dissolved company that was located in stourbridge, DY8 5QR with a Companies House number of 06479538. It operated in the other activities of employment placement agencies sector, SIC Code 78109. Founded in January 2008, it's largest shareholder was michael betts with a 50% stake. The last turnover for Chrystal Solutions Limited was estimated at £135k.
Upgrade for unlimited company reports & a free credit check
Chrystal Solutions Limited Health Check
Pomanda's financial health check has awarded Chrystal Solutions Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £135k, make it smaller than the average company (£6.4m)
- Chrystal Solutions Limited
£6.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (3.8%)
- Chrystal Solutions Limited
3.8% - Industry AVG
Production
with a gross margin of 13.8%, this company has a higher cost of product (25%)
- Chrystal Solutions Limited
25% - Industry AVG
Profitability
an operating margin of 3.8% make it as profitable than the average company (4.7%)
- Chrystal Solutions Limited
4.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (35)
- Chrystal Solutions Limited
35 - Industry AVG
Pay Structure
on an average salary of £48.3k, the company has an equivalent pay structure (£48.3k)
- Chrystal Solutions Limited
£48.3k - Industry AVG
Efficiency
resulting in sales per employee of £135k, this is equally as efficient (£150k)
- Chrystal Solutions Limited
£150k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Chrystal Solutions Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 45 days, this is slower than average (8 days)
- Chrystal Solutions Limited
8 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Chrystal Solutions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 24 weeks, this is more cash available to meet short term requirements (15 weeks)
24 weeks - Chrystal Solutions Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.7%, this is a higher level of debt than the average (65.9%)
96.7% - Chrystal Solutions Limited
65.9% - Industry AVG
CHRYSTAL SOLUTIONS LIMITED financials
Chrystal Solutions Limited's latest turnover from March 2023 is estimated at £135 thousand and the company has net assets of £497. According to their latest financial statements, we estimate that Chrystal Solutions Limited has 1 employee and maintains cash reserves of £7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 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 | 57,564 | 28,361 | ||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | 500 | |||||||||||||
| Gross Profit | 57,564 | 27,861 | ||||||||||||
| Admin Expenses | 40,292 | 16,173 | ||||||||||||
| Operating Profit | 17,272 | 11,688 | ||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | 17,272 | 11,688 | ||||||||||||
| Tax | -3,454 | -2,338 | ||||||||||||
| Profit After Tax | 13,818 | 9,350 | ||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | 13,818 | 9,350 | ||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 1 | |||||||||||||
| EBITDA* | 17,272 | 11,688 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 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 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 4,349 |
| Intangible Assets | ||||||||||||||
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 8,149 | 4,349 |
| Stock & work in progress | ||||||||||||||
| Trade Debtors | 134 | 134 | 184 | 184 | 2,810 | 431 | 2,523 | |||||||
| Group Debtors | ||||||||||||||
| Misc Debtors | 3,454 | |||||||||||||
| Cash | 7,003 | 58,184 | 69,982 | 89,864 | 79,045 | 45,662 | 77 | 1,944 | 596 | 8 | 888 | 1,006 | 754 | 844 |
| misc current assets | 544 | |||||||||||||
| total current assets | 7,003 | 58,184 | 70,116 | 89,998 | 79,045 | 46,206 | 3,531 | 1,944 | 596 | 192 | 1,072 | 3,816 | 1,185 | 3,367 |
| total assets | 15,152 | 66,333 | 78,265 | 98,147 | 87,194 | 54,355 | 11,680 | 10,093 | 8,745 | 8,341 | 9,221 | 11,965 | 9,334 | 7,716 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 14,655 | 71,161 | 2,481 | 19,193 | 19,193 | 1 | 1,841 | 788 | 3,754 | 2,994 | 5,693 | 3,794 | ||
| Group/Directors Accounts | ||||||||||||||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 67,753 | 69,535 | 58,669 | 46,706 | 4,054 | 3,284 | 446 | |||||||
| total current liabilities | 14,655 | 71,161 | 70,234 | 88,728 | 77,862 | 46,706 | 4,054 | 3,285 | 2,287 | 788 | 3,754 | 2,994 | 5,693 | 3,794 |
| loans | 2,000 | 2,000 | 2,000 | |||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | 1,459 | 5,000 | ||||||||||||
| provisions | ||||||||||||||
| total long term liabilities | 1,459 | 7,000 | 2,000 | 2,000 | ||||||||||
| total liabilities | 14,655 | 71,161 | 70,234 | 88,728 | 77,862 | 46,706 | 4,054 | 3,285 | 2,287 | 2,247 | 3,754 | 9,994 | 7,693 | 5,794 |
| net assets | 497 | -4,828 | 8,031 | 9,419 | 9,332 | 7,649 | 7,626 | 6,808 | 6,458 | 6,094 | 5,467 | 1,971 | 1,641 | 1,922 |
| total shareholders funds | 497 | -4,828 | 8,031 | 9,419 | 9,332 | 7,649 | 7,626 | 6,808 | 6,458 | 6,094 | 5,467 | 1,971 | 1,641 | 1,922 |
| Mar 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 | 17,272 | 11,688 | ||||||||||||
| Depreciation | ||||||||||||||
| Amortisation | ||||||||||||||
| Tax | -3,454 | -2,338 | ||||||||||||
| Stock | ||||||||||||||
| Debtors | -134 | 134 | -3,454 | 3,454 | -184 | -2,626 | 2,379 | -2,092 | 2,523 | |||||
| Creditors | -56,506 | 68,680 | -16,712 | 19,193 | -1 | -1,840 | 1,053 | -2,966 | 760 | -2,699 | 1,899 | 3,794 | ||
| Accruals and Deferred Income | -67,753 | -1,782 | 10,866 | 11,963 | 42,652 | 770 | 2,838 | 446 | ||||||
| Deferred Taxes & Provisions | ||||||||||||||
| Cash flow from operations | 11,133 | 10,348 | ||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | ||||||||||||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | -2,000 | 2,000 | ||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | -1,459 | 1,459 | -5,000 | 5,000 | ||||||||||
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | -13,000 | -9,000 | ||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -51,181 | -11,798 | -19,882 | 10,819 | 33,383 | 45,585 | -1,867 | 1,348 | 588 | -880 | -118 | 252 | -90 | 844 |
| overdraft | ||||||||||||||
| change in cash | -51,181 | -11,798 | -19,882 | 10,819 | 33,383 | 45,585 | -1,867 | 1,348 | 588 | -880 | -118 | 252 | -90 | 844 |
chrystal solutions limited Credit Report and Business Information
Chrystal Solutions Limited Competitor Analysis
Perform a competitor analysis for chrystal solutions limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other undefined companies, companies in DY8 area or any other competitors across 12 key performance metrics.
chrystal solutions limited Ownership
CHRYSTAL SOLUTIONS LIMITED group structure
Chrystal Solutions Limited has no subsidiary companies.
Ultimate parent company
CHRYSTAL SOLUTIONS LIMITED
06479538
chrystal solutions limited directors
Chrystal Solutions Limited currently has 1 director, Mrs Claire Betts serving since Jan 2008.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Claire Betts | England | 46 years | Jan 2008 | - | Director |
P&L
March 2023turnover
135k
-77%
operating profit
5.2k
0%
gross margin
13.8%
+3.62%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
497
-1.1%
total assets
15.2k
-0.77%
cash
7k
-0.88%
net assets
Total assets minus all liabilities
chrystal solutions limited company details
company number
06479538
Type
Private limited with Share Capital
industry
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
incorporation date
January 2008
age
17
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
March 2023
previous names
N/A
accountant
R & P ACCOUNTING SERVICES LTD
auditor
-
address
spencer house 114 high street, wordsley, stourbridge, west midlands, DY8 5QR
Bank
-
Legal Advisor
-
chrystal solutions 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 chrystal solutions limited.
chrystal solutions 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 CHRYSTAL SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
chrystal solutions limited Companies House Filings - See Documents
| date | description | view/download |
|---|
