online security solutions ltd

Live EstablishedSmallDeclining

online security solutions ltd Company Information

Share ONLINE SECURITY SOLUTIONS LTD

Company Number

07167065

Shareholders

kevin james woodberry

helen woodberry

Group Structure

View All

Industry

Advertising agencies

 

Registered Address

1 second avenue, bluebridge industrial estate, halstead, CO9 2SU

online security solutions ltd Estimated Valuation

£386.1k

Pomanda estimates the enterprise value of ONLINE SECURITY SOLUTIONS LTD at £386.1k based on a Turnover of £1.2m and 0.33x industry multiple (adjusted for size and gross margin).

online security solutions ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of ONLINE SECURITY SOLUTIONS LTD at £0 based on an EBITDA of £-60k and a 2.16x industry multiple (adjusted for size and gross margin).

online security solutions ltd Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of ONLINE SECURITY SOLUTIONS LTD at £1.2m based on Net Assets of £694.9k and 1.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Online Security Solutions Ltd Overview

Online Security Solutions Ltd is a live company located in halstead, CO9 2SU with a Companies House number of 07167065. It operates in the advertising agencies sector, SIC Code 73110. Founded in February 2010, it's largest shareholder is kevin james woodberry with a 50% stake. Online Security Solutions Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Online Security Solutions Ltd Health Check

Pomanda's financial health check has awarded Online Security Solutions Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £1.2m, make it smaller than the average company (£7.1m)

£1.2m - Online Security Solutions Ltd

£7.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (8.8%)

-3% - Online Security Solutions Ltd

8.8% - Industry AVG

production

Production

with a gross margin of 20.5%, this company has a higher cost of product (42.6%)

20.5% - Online Security Solutions Ltd

42.6% - Industry AVG

profitability

Profitability

an operating margin of -5.1% make it less profitable than the average company (4.7%)

-5.1% - Online Security Solutions Ltd

4.7% - Industry AVG

employees

Employees

with 2 employees, this is below the industry average (34)

2 - Online Security Solutions Ltd

34 - Industry AVG

paystructure

Pay Structure

on an average salary of £63.4k, the company has an equivalent pay structure (£63.4k)

£63.4k - Online Security Solutions Ltd

£63.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £582.1k, this is more efficient (£176.1k)

£582.1k - Online Security Solutions Ltd

£176.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 171 days, this is later than average (55 days)

171 days - Online Security Solutions Ltd

55 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 17 days, this is quicker than average (42 days)

17 days - Online Security Solutions Ltd

42 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Online Security Solutions Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Online Security Solutions Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 6.1%, this is a lower level of debt than the average (67%)

6.1% - Online Security Solutions Ltd

67% - Industry AVG

ONLINE SECURITY SOLUTIONS LTD financials

EXPORTms excel logo

Online Security Solutions Ltd's latest turnover from February 2024 is estimated at £1.2 million and the company has net assets of £694.9 thousand. According to their latest financial statements, Online Security Solutions Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Turnover1,164,1301,261,615993,0291,260,4461,044,069840,725889,454454,54127,52425,26551,89317,3597,5334,541
Other Income Or Grants
Cost Of Sales925,474977,079753,849975,342810,481669,630683,652343,98819,92118,25838,70613,0825,6043,323
Gross Profit238,656284,537239,180285,104233,588171,095205,802110,5547,6037,00713,1874,2771,9291,218
Admin Expenses298,623147,543148,659137,330114,43249,00519,85169,552-21,25211,430-37,865-14,2917353,067
Operating Profit-59,967136,99490,521147,774119,156122,090185,95141,00228,855-4,42351,05218,5681,194-1,849
Interest Payable
Interest Receivable1133803422405771
Pre-Tax Profit-59,967136,99490,521147,774119,156122,090185,95141,11529,235-4,08151,29218,6251,201-1,848
Tax-26,029-17,199-28,077-22,640-23,197-35,331-8,223-5,847-11,797-4,470-312
Profit After Tax-59,967110,96573,322119,69796,51698,893150,62032,89223,388-4,08139,49514,155889-1,848
Dividends Paid
Retained Profit-59,967110,96573,322119,69796,51698,893150,62032,89223,388-4,08139,49514,155889-1,848
Employee Costs126,748126,032125,901113,734116,415114,198169,935109,82953,86253,52254,09651,48451,03750,413
Number Of Employees22222232111111
EBITDA*-59,967136,99490,521147,774119,156122,090185,95141,00228,855-4,42351,05218,5681,194-1,849

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Tangible Assets193,883192,813150,1051401872494,6186,157
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets193,883192,813150,1051401872494,6186,157
Stock & work in progress
Trade Debtors546,515629,307541,383649,826516,769423,419322,259147,2985,8265,457
Group Debtors
Misc Debtors
Cash90,51961,28675,64320,2822,491392
misc current assets
total current assets546,515629,307541,383649,826516,769423,419322,259147,29896,34566,74375,64320,2822,491392
total assets740,398822,120691,488649,966516,956423,668326,877153,45596,34566,74375,64320,2822,491392
Bank overdraft
Bank loan
Trade Creditors 44,86466,61946,95179,35066,03769,26571,36748,56524,34618,13222,9517,0853,4492,239
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities44,86466,61946,95179,35066,03769,26571,36748,56524,34618,13222,9517,0853,4492,239
loans
hp & lease commitments
Accruals and Deferred Income598598599
other liabilities
provisions
total long term liabilities598598599
total liabilities45,46267,21747,55079,35066,03769,26571,36748,56524,34618,13222,9517,0853,4492,239
net assets694,936754,903643,938570,616450,919354,403255,510104,89071,99948,61152,69213,197-958-1,847
total shareholders funds694,936754,903643,938570,616450,919354,403255,510104,89071,99948,61152,69213,197-958-1,847
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Operating Activities
Operating Profit-59,967136,99490,521147,774119,156122,090185,95141,00228,855-4,42351,05218,5681,194-1,849
Depreciation
Amortisation
Tax-26,029-17,199-28,077-22,640-23,197-35,331-8,223-5,847-11,797-4,470-312
Stock
Debtors-82,79287,924-108,443133,05793,350101,160174,961141,4723695,457
Creditors-21,75519,668-32,39913,313-3,228-2,10222,80224,2196,214-4,81915,8663,6361,2102,239
Accruals and Deferred Income-1599
Deferred Taxes & Provisions
Cash flow from operations1,07042,708149,965-47-62-4,369-1,539-84,47428,853-14,69955,12117,7342,092390
Investing Activities
capital expenditure-1,070-42,708-149,96547624,3691,539-6,157
Change in Investments
cash flow from investments-1,070-42,708-149,96547624,3691,539-6,157
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-11
interest1133803422405771
cash flow from financing1123803422405772
cash and cash equivalents
cash-90,51929,233-14,35755,36117,7912,099392
overdraft
change in cash-90,51929,233-14,35755,36117,7912,099392

online security solutions ltd 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 online security solutions ltd. Get real-time insights into online security solutions 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

Online Security Solutions Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for online security solutions ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in CO9 area or any other competitors across 12 key performance metrics.

online security solutions ltd Ownership

ONLINE SECURITY SOLUTIONS LTD group structure

Online Security Solutions Ltd has 1 subsidiary company.

Ultimate parent company

ONLINE SECURITY SOLUTIONS LTD

07167065

1 subsidiary

ONLINE SECURITY SOLUTIONS LTD Shareholders

kevin james woodberry 50%
helen woodberry 50%

online security solutions ltd directors

Online Security Solutions Ltd currently has 2 directors. The longest serving directors include Mr Kevin Woodberry (Feb 2010) and Mrs Helen Woodberry (Sep 2012).

officercountryagestartendrole
Mr Kevin WoodberryEngland46 years Feb 2010- Director
Mrs Helen WoodberryEngland44 years Sep 2012- Director

P&L

February 2024

turnover

1.2m

-8%

operating profit

-60k

0%

gross margin

20.6%

-9.1%

turnover

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

Balance Sheet

February 2024

net assets

694.9k

-0.08%

total assets

740.4k

-0.1%

cash

0

0%

net assets

Total assets minus all liabilities

online security solutions ltd company details

company number

07167065

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

February 2010

age

15

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

February 2024

previous names

compare call rates ltd (March 2011)

accountant

-

auditor

-

address

1 second avenue, bluebridge industrial estate, halstead, CO9 2SU

Bank

-

Legal Advisor

-

online security solutions 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 online security solutions ltd.

online security solutions 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 ONLINE SECURITY SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.

online security solutions ltd Companies House Filings - See Documents

datedescriptionview/download