Manufacture of other articles of paper and paperboard
Registered Address
62a st john's grove, london, N19 5RP
Website
-
solace international trading ltdEstimated Valuation
£63.6k
Pomanda estimates the enterprise value of SOLACE INTERNATIONAL TRADING LTD at £63.6k based on a Turnover of £206.5k and 0.31x industry multiple (adjusted for size and gross margin).
solace international trading ltdEstimated Valuation
£81.9k
Pomanda estimates the enterprise value of SOLACE INTERNATIONAL TRADING LTD at £81.9k based on an EBITDA of £32.7k and a 2.5x industry multiple (adjusted for size and gross margin).
solace international trading ltdEstimated Valuation
£38.4k
Pomanda estimates the enterprise value of SOLACE INTERNATIONAL TRADING LTD at £38.4k based on Net Assets of £27.3k and 1.4x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Solace International Trading LtdOverview
Solace International Trading Ltd is a live company located in london, N19 5RP with a Companies House number of 07422510. It operates in the manufacture of other articles of paper and paperboard n.e.c. sector, SIC Code 17290. Founded in October 2010, it's largest shareholder is
fabian francisco gomez
with a 100% stake. Solace International Trading Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£206.5k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Solace International Trading Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £206.5k, make it smaller than the average company (£14.4m)
£206.5k - Solace International Trading Ltd
£14.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (7.5%)
5% - Solace International Trading Ltd
7.5% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
26.9% - Solace International Trading Ltd
26.9% - Industry AVG
Profitability
an operating margin of 15.8% make it more profitable than the average company (5.3%)
15.8% - Solace International Trading Ltd
5.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (69)
1 - Solace International Trading Ltd
69 - Industry AVG
Pay Structure
on an average salary of £40.1k, the company has an equivalent pay structure (£40.1k)
£40.1k - Solace International Trading Ltd
£40.1k - Industry AVG
Efficiency
resulting in sales per employee of £206.5k, this is equally as efficient (£206.5k)
£206.5k - Solace International Trading Ltd
£206.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Solace International Trading Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Solace International Trading Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Solace International Trading Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 442 weeks, this is more cash available to meet short term requirements (7 weeks)
442 weeks - Solace International Trading Ltd
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 65.2%, this is a higher level of debt than the average (50.3%)
65.2% - Solace International Trading Ltd
50.3% - Industry AVG
SOLACE INTERNATIONAL TRADING LTD financials
EXPORT
Solace International Trading Ltd's latest turnover from October 2024 is estimated at £206.5 thousand and the company has net assets of £27.3 thousand. According to their latest financial statements, Solace International Trading Ltd has 1 employee and maintains cash reserves of £76.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Turnover
206,536
216,252
183,912
179,291
169,521
159,914
150,210
162,678
374,421
306,152
99,728
66,352
49,118
26,495
Other Income Or Grants
Cost Of Sales
150,944
159,805
138,843
131,173
128,499
119,664
110,457
118,653
264,937
224,093
73,451
49,039
36,918
19,947
Gross Profit
55,592
56,446
45,069
48,118
41,022
40,250
39,753
44,025
109,484
82,059
26,277
17,313
12,200
6,548
Admin Expenses
22,890
160,178
75,164
55,702
3,573
25,386
37,551
24,654
101,089
45,108
20,897
6,945
15,982
-27,762
Operating Profit
32,702
-103,732
-30,095
-7,584
37,449
14,864
2,202
19,371
8,395
36,951
5,380
10,368
-3,782
34,310
Interest Payable
Interest Receivable
3,198
2,563
4,693
512
771
3,332
239
89
26
55
62
78
124
88
Pre-Tax Profit
35,900
-101,168
-25,403
-7,071
38,220
18,196
2,441
19,460
8,421
37,006
5,441
10,446
-3,658
34,397
Tax
-8,975
-7,262
-3,457
-464
-3,697
-1,684
-7,401
-1,143
-2,403
-8,943
Profit After Tax
26,925
-101,168
-25,403
-7,071
30,958
14,739
1,977
15,762
6,737
29,605
4,299
8,044
-3,658
25,454
Dividends Paid
Retained Profit
26,925
-101,168
-25,403
-7,071
30,958
14,739
1,977
15,762
6,737
29,605
4,299
8,044
-3,658
25,454
Employee Costs
40,129
38,130
36,091
34,219
34,128
34,128
33,015
31,911
98,673
63,111
31,345
29,554
29,729
29,197
Number Of Employees
1
1
1
1
1
1
1
1
3
2
1
1
1
1
EBITDA*
32,702
-103,732
-30,095
-7,584
37,449
14,864
2,202
19,371
8,395
36,951
5,380
10,368
-3,782
34,310
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
66,673
57,579
30,695
18,399
12,202
2,446
Group Debtors
Misc Debtors
2,364
2,364
57,573
12,186
8,839
112
89,876
27,339
119
121
Cash
76,067
51,845
45,805
371,323
653,256
888,650
63,718
7,151
13,968
7,930
16,689
14,578
35,043
misc current assets
total current assets
78,431
54,209
103,378
383,510
662,096
888,762
89,876
91,058
73,944
71,668
38,625
35,088
26,780
37,489
total assets
78,431
54,209
103,378
383,510
662,096
888,762
89,876
91,058
73,944
71,668
38,625
35,088
26,780
37,489
Bank overdraft
Bank loan
Trade Creditors
4,379
5,146
4,892
11,877
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
8,938
11,640
1,816
1,940
5,630
7,299
1,528
4,690
3,344
7,803
total current liabilities
8,938
11,640
1,817
1,941
5,630
7,299
1,528
4,690
3,345
7,804
4,379
5,146
4,892
11,877
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
42,172
42,172
254,596
522,421
778,392
provisions
total long term liabilities
42,173
42,173
254,596
522,422
778,393
total liabilities
51,111
53,813
1,817
256,537
528,052
785,692
1,528
4,690
3,345
7,804
4,379
5,146
4,892
11,877
net assets
27,320
395
101,562
126,972
134,044
103,070
88,348
86,367
70,599
63,865
34,247
29,942
21,889
25,612
total shareholders funds
27,320
395
101,562
126,972
134,044
103,070
88,348
86,367
70,599
63,865
34,247
29,942
21,889
25,612
Oct 2024
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Operating Activities
Operating Profit
32,702
-103,732
-30,095
-7,584
37,449
14,864
2,202
19,371
8,395
36,951
5,380
10,368
-3,782
34,310
Depreciation
Amortisation
Tax
-8,975
-7,262
-3,457
-464
-3,697
-1,684
-7,401
-1,143
-2,403
-8,943
Stock
Debtors
-55,209
45,387
3,347
8,727
-89,764
62,537
-39,453
9,092
27,005
12,296
6,197
9,756
2,446
Creditors
-4,379
-767
254
-6,985
11,877
Accruals and Deferred Income
-2,702
9,824
-124
-3,690
-1,669
5,771
-3,162
1,346
-4,459
7,803
Deferred Taxes & Provisions
Cash flow from operations
21,025
-38,699
-75,606
-14,621
19,791
106,942
-63,961
56,473
-6,840
5,969
-8,826
2,022
-20,523
34,798
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
Hire Purchase and Lease Commitments
other long term liabilities
42,172
-254,596
-267,825
-255,971
778,392
share issue
2
-8
-1
16
-17
4
6
-3
13
6
10
-65
158
interest
3,198
2,563
4,693
512
771
3,332
239
89
26
55
62
78
124
88
cash flow from financing
3,198
44,737
-249,911
-267,314
-255,184
781,707
243
95
23
68
68
88
59
246
cash and cash equivalents
cash
24,223
6,040
-325,518
-281,933
-235,394
888,650
-63,718
56,567
-6,816
6,038
-8,758
2,111
-20,465
35,043
overdraft
change in cash
24,223
6,040
-325,518
-281,933
-235,394
888,650
-63,718
56,567
-6,816
6,038
-8,758
2,111
-20,465
35,043
solace international trading 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 solace international trading ltd. Get real-time insights into solace international trading ltd's credit score, group structure and payment trends.
Solace International Trading Ltd Competitor Analysis
Perform a competitor analysis for solace international trading ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in N19 area or any other competitors across 12 key performance metrics.
solace international trading ltd Ownership
SOLACE INTERNATIONAL TRADING LTD group structure
Solace International Trading Ltd has no subsidiary companies.
Ultimate parent company
SOLACE INTERNATIONAL TRADING LTD
07422510
SOLACE INTERNATIONAL TRADING LTD Shareholders
The sole shareholder of Solace International Trading Ltd is Fabian Francisco Gomez.
fabian francisco gomez
100%
solace international trading ltd directors
Solace International Trading Ltd currently has 1 director, Mr Alan Rutland serving since Dec 2015.
17290 - Manufacture of other articles of paper and paperboard
incorporation date
October 2010
age
15
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
October 2024
previous names
N/A
accountant
-
auditor
-
address
62a st john's grove, london, N19 5RP
Bank
-
Legal Advisor
-
solace international trading 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 solace international trading ltd.
solace international trading 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 SOLACE INTERNATIONAL TRADING LTD. This can take several minutes, an email will notify you when this has completed.
solace international trading ltdCompanies House Filings - See Documents
