combined selection group ltd
combined selection group ltd Company Information
Company Number
06962058
Next Accounts
Mar 2025
Shareholders
combined selection group holdings ltd
Group Structure
View All
Industry
Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
+1Registered Address
hermes house manor road, horsforth, leeds, LS18 4DX
Website
https://www.csgtalent.com/combined selection group ltd Estimated Valuation
Pomanda estimates the enterprise value of COMBINED SELECTION GROUP LTD at £7.1m based on a Turnover of £12.5m and 0.56x industry multiple (adjusted for size and gross margin).
combined selection group ltd Estimated Valuation
Pomanda estimates the enterprise value of COMBINED SELECTION GROUP LTD at £4.5m based on an EBITDA of £820.6k and a 5.51x industry multiple (adjusted for size and gross margin).
combined selection group ltd Estimated Valuation
Pomanda estimates the enterprise value of COMBINED SELECTION GROUP LTD at £5.8m based on Net Assets of £3.1m and 1.85x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Combined Selection Group Ltd Overview
Combined Selection Group Ltd is a live company located in leeds, LS18 4DX with a Companies House number of 06962058. It operates in the activities of head offices sector, SIC Code 70100. Founded in July 2009, it's largest shareholder is combined selection group holdings ltd with a 100% stake. Combined Selection Group Ltd is a established, mid sized company, Pomanda has estimated its turnover at £12.5m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Combined Selection Group Ltd Health Check
Pomanda's financial health check has awarded Combined Selection Group Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
3 Weak
Size
annual sales of £12.5m, make it in line with the average company (£13.6m)
£12.5m - Combined Selection Group Ltd
£13.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (4.8%)
17% - Combined Selection Group Ltd
4.8% - Industry AVG
Production
with a gross margin of 44.6%, this company has a lower cost of product (29.4%)
44.6% - Combined Selection Group Ltd
29.4% - Industry AVG
Profitability
an operating margin of 5.6% make it as profitable than the average company (5.2%)
5.6% - Combined Selection Group Ltd
5.2% - Industry AVG
Employees
with 122 employees, this is above the industry average (73)
122 - Combined Selection Group Ltd
73 - Industry AVG
Pay Structure
on an average salary of £76.9k, the company has a higher pay structure (£49.5k)
£76.9k - Combined Selection Group Ltd
£49.5k - Industry AVG
Efficiency
resulting in sales per employee of £102.6k, this is less efficient (£183.2k)
£102.6k - Combined Selection Group Ltd
£183.2k - Industry AVG
Debtor Days
it gets paid by customers after 46 days, this is near the average (46 days)
46 days - Combined Selection Group Ltd
46 days - Industry AVG
Creditor Days
its suppliers are paid after 4 days, this is quicker than average (27 days)
4 days - Combined Selection Group Ltd
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Combined Selection Group Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 39 weeks, this is more cash available to meet short term requirements (15 weeks)
39 weeks - Combined Selection Group Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 39.2%, this is a lower level of debt than the average (61.1%)
39.2% - Combined Selection Group Ltd
61.1% - Industry AVG
COMBINED SELECTION GROUP LTD financials
Combined Selection Group Ltd's latest turnover from June 2023 is £12.5 million and the company has net assets of £3.1 million. According to their latest financial statements, Combined Selection Group Ltd has 122 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 12,515,884 | 13,266,744 | 8,098,859 | 7,837,702 | 9,215,686 | 13,336,942 | ||||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
| Cost Of Sales | 6,931,227 | 6,584,624 | 4,713,467 | 5,226,862 | 5,177,999 | 8,408,581 | ||||||||
| Gross Profit | 5,584,657 | 6,682,120 | 3,385,392 | 2,610,840 | 4,037,687 | 4,928,361 | ||||||||
| Admin Expenses | 4,889,891 | 4,080,562 | 2,670,950 | 1,966,201 | 3,218,556 | 3,381,453 | ||||||||
| Operating Profit | 694,766 | 2,601,558 | 714,442 | 644,639 | 819,131 | 1,546,908 | ||||||||
| Interest Payable | 43 | 16,262 | 5,983 | 26,586 | 18,300 | 53,029 | ||||||||
| Interest Receivable | 6,622 | 172 | 5 | 11 | 0 | 0 | ||||||||
| Pre-Tax Profit | 701,345 | 2,585,468 | 708,464 | 618,012 | 800,882 | 1,581,705 | ||||||||
| Tax | -178,904 | -470,368 | -164,381 | -56,803 | -246,403 | -263,492 | ||||||||
| Profit After Tax | 522,441 | 2,115,100 | 544,083 | 561,209 | 554,479 | 1,318,213 | ||||||||
| Dividends Paid | 0 | 200,000 | 280,000 | 200,000 | 490,000 | 1,500,877 | ||||||||
| Retained Profit | 522,441 | 1,915,100 | 264,083 | 361,209 | 64,479 | -182,664 | ||||||||
| Employee Costs | 9,383,694 | 9,006,074 | 5,916,268 | 6,020,036 | 6,143,546 | 9,441,796 | ||||||||
| Number Of Employees | 122 | 105 | 87 | 106 | 108 | 113 | 130 | 130 | ||||||
| EBITDA* | 820,587 | 2,777,230 | 895,607 | 780,631 | 871,777 | 1,606,632 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 523,488 | 269,355 | 383,021 | 894,036 | 634,964 | 596,702 | 59,482 | 2,382,578 | 2,429,452 | 2,481,144 | 1,719,253 | 1,282,908 | 41,206 | 0 |
| Intangible Assets | 125,000 | 150,000 | 175,000 | 200,000 | 225,000 | 53,081 | 287,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 366,750 | 366,750 | 386,850 | 386,850 | 386,902 | 346,702 | 287,702 | 116,147 | 20,327 | 20,327 | 20,327 | 20,332 | 40,000 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,015,238 | 786,105 | 944,871 | 1,094,036 | 859,964 | 649,783 | 634,684 | 2,498,725 | 2,449,779 | 2,501,471 | 1,739,580 | 1,303,240 | 81,206 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,596,896 | 1,958,892 | 1,125,742 | 757,231 | 1,325,868 | 1,031,379 | 753,960 | 1,038,496 | 518,093 | 506,813 | 763,537 | 549,173 | 98,460 | 0 |
| Group Debtors | 893,797 | 471,115 | 1,062,878 | 1,177,490 | 1,076,863 | 1,438,461 | 1,440,467 | 975,542 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 192,402 | 130,028 | 115,930 | 109,930 | 443,431 | 536,892 | 174,294 | 228,481 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 1,462,771 | 2,265,530 | 718,749 | 336,389 | 82,959 | 347 | 446 | 466 | 80,716 | 37,462 | 26,711 | 7,844 | 33,706 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 4,145,866 | 4,825,565 | 3,023,299 | 2,381,040 | 2,929,121 | 3,007,079 | 2,369,167 | 2,242,985 | 598,809 | 544,275 | 790,248 | 557,017 | 132,166 | 0 |
| total assets | 5,161,104 | 5,611,670 | 3,968,170 | 3,475,076 | 3,789,085 | 3,656,862 | 3,003,851 | 4,741,710 | 3,048,588 | 3,045,746 | 2,529,828 | 1,860,257 | 213,372 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 438,129 | 329,855 | 442,706 | 195,202 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 41,550 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 85,104 | 79,070 | 219,725 | 263,391 | 452,799 | 252,349 | 224,842 | 211,952 | 1,194,342 | 978,932 | 771,442 | 662,894 | 198,502 | 0 |
| Group/Directors Accounts | 86 | 86 | 0 | 0 | 0 | 0 | 276,489 | 1,042,142 | 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 | 4,399 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 1,827,555 | 2,654,230 | 2,729,536 | 2,706,859 | 2,786,870 | 3,058,506 | 1,178,773 | 1,051,019 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,912,745 | 2,774,936 | 2,974,261 | 2,970,250 | 3,677,798 | 3,640,710 | 2,122,810 | 2,504,714 | 1,194,342 | 978,932 | 771,442 | 662,894 | 198,502 | 0 |
| loans | 0 | 186,972 | 225,000 | 0 | 0 | 0 | 0 | 1,409,911 | 1,539,151 | 1,705,104 | 811,511 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,631 | 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 | 468,955 | 1,082,555 | 0 | 0 |
| provisions | 107,592 | 31,436 | 65,683 | 131,366 | 66,706 | 5,394 | 5,097 | 9,098 | 14,356 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 107,592 | 218,408 | 290,683 | 65,683 | 33,353 | 2,697 | 5,097 | 1,429,640 | 1,553,507 | 1,705,104 | 1,280,466 | 1,082,555 | 0 | 0 |
| total liabilities | 2,020,337 | 2,993,344 | 3,264,944 | 3,035,933 | 3,711,151 | 3,643,407 | 2,127,907 | 3,934,354 | 2,747,849 | 2,684,036 | 2,051,908 | 1,745,449 | 198,502 | 0 |
| net assets | 3,140,767 | 2,618,326 | 703,226 | 439,143 | 77,934 | 13,455 | 875,944 | 807,356 | 300,739 | 361,710 | 477,920 | 114,808 | 14,870 | 0 |
| total shareholders funds | 3,140,767 | 2,618,326 | 703,226 | 439,143 | 77,934 | 13,455 | 875,944 | 807,356 | 300,739 | 361,710 | 477,920 | 114,808 | 14,870 | 0 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 694,766 | 2,601,558 | 714,442 | 644,639 | 819,131 | 1,546,908 | ||||||||
| Depreciation | 100,821 | 150,672 | 156,165 | 110,992 | 27,646 | 22,224 | 19,829 | 73,954 | 72,751 | 73,151 | 44,006 | 37,059 | 13,736 | |
| Amortisation | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 37,500 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | -178,904 | -470,368 | -164,381 | -56,803 | -246,403 | -263,492 | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 123,060 | 255,485 | 259,899 | -801,511 | -160,570 | 3,006,732 | 126,202 | 1,724,426 | 11,280 | -256,724 | 214,364 | 450,713 | 98,460 | 0 |
| Creditors | 6,034 | -140,655 | -43,666 | -189,408 | 200,450 | 252,349 | 12,890 | -982,390 | 215,410 | 207,490 | 108,548 | 464,392 | 198,502 | 0 |
| Accruals and Deferred Income | -826,675 | -75,306 | 22,677 | -80,011 | -271,636 | 3,058,506 | 127,754 | 1,051,019 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 76,156 | -34,247 | -65,683 | 64,660 | 61,312 | 5,394 | -4,001 | -5,258 | 14,356 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -225,862 | 1,801,169 | 384,655 | 1,320,580 | 776,070 | 1,652,657 | ||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | -20,100 | 0 | -52 | 40,200 | 346,702 | 171,555 | 95,820 | 0 | 0 | -5 | -19,668 | 40,000 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | -41,550 | 16,550 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 86 | 0 | 0 | 0 | 0 | -765,653 | 1,042,142 | 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 | -186,972 | -38,028 | 225,000 | 0 | 0 | 0 | -1,409,911 | -129,240 | -165,953 | 893,593 | 811,511 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | -15,030 | 15,030 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -468,955 | -613,600 | 1,082,555 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 6,579 | -16,090 | -5,978 | -26,575 | -18,300 | -53,029 | ||||||||
| cash flow from financing | -221,943 | -37,482 | 244,022 | -26,575 | -18,300 | 143,090 | ||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -802,759 | 1,546,781 | 382,360 | 253,430 | 82,612 | 347 | -20 | -80,250 | 43,254 | 10,751 | 18,867 | -25,862 | 33,706 | 0 |
| overdraft | 0 | 0 | 0 | -438,129 | 108,274 | 329,855 | 247,504 | 195,202 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -802,759 | 1,546,781 | 382,360 | 691,559 | -25,662 | -329,508 | -247,524 | -275,452 | 43,254 | 10,751 | 18,867 | -25,862 | 33,706 | 0 |
combined selection group ltd Credit Report and Business Information
Combined Selection Group Ltd Competitor Analysis
Perform a competitor analysis for combined selection group ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in LS18 area or any other competitors across 12 key performance metrics.
combined selection group ltd Ownership
COMBINED SELECTION GROUP LTD group structure
Combined Selection Group Ltd has 5 subsidiary companies.
Ultimate parent company
1 parent
COMBINED SELECTION GROUP LTD
06962058
5 subsidiaries
combined selection group ltd directors
Combined Selection Group Ltd currently has 2 directors. The longest serving directors include Mr Ben Riley (Jul 2009) and Mr Wayne Underwood (Jul 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ben Riley | United Kingdom | 46 years | Jul 2009 | - | Director |
| Mr Wayne Underwood | England | 52 years | Jul 2009 | - | Director |
P&L
June 2023turnover
12.5m
-6%
operating profit
694.8k
-73%
gross margin
44.7%
-11.41%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
3.1m
+0.2%
total assets
5.2m
-0.08%
cash
1.5m
-0.35%
net assets
Total assets minus all liabilities
combined selection group ltd company details
company number
06962058
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.
70100 - Activities of head offices
incorporation date
July 2009
age
16
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
June 2023
previous names
combined selection ltd (October 2015)
accountant
-
auditor
BROWN BUTLER
address
hermes house manor road, horsforth, leeds, LS18 4DX
Bank
-
Legal Advisor
-
combined selection group ltd 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 combined selection group ltd.
combined selection group ltd 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 COMBINED SELECTION GROUP LTD. This can take several minutes, an email will notify you when this has completed.
combined selection group ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
