Skingen Uk Ltd

POWER SEARCH PRICING

SOLUTIONS

skingen uk ltd Company Information

Live (In Liquidation)

EstablishedSmallDeclining

Company Number

07428994

Website

http://silderm.com

Registered Address

battle house oxford court, manchester, M2 3WQ

Industry

Wholesale of pharmaceutical goods

Telephone

01260271666

Next Accounts Due

246 days late

Group Structure

View All

Directors

Aileen Cameron13 Years

David Bryant9 Years

View All

Shareholders

skingen international inc 100%

skingen uk ltd Estimated Valuation

£1.6m

Pomanda estimates the enterprise value of SKINGEN UK LTD at £1.6m based on a Turnover of £2.4m and 0.65x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Skingen Uk Ltd AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Skingen Uk Ltd is a live company located in manchester, M2 3WQ with a Companies House number of 07428994. It operates in the wholesale of pharmaceutical goods sector, SIC Code 46460. Founded in November 2010, it's largest shareholder is skingen international inc with a 100% stake. Skingen Uk Ltd is a established, small sized company, Pomanda has estimated its turnover at £2.4m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Skingen Uk Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

2 Regular

8 Weak

Size

annual sales of £2.4m, make it smaller than the average company (£26.3m)

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (4.6%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for skingen uk ltd. Get real-time insights into skingen uk 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

Perform a competitor analysis for skingen uk ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

SKINGEN UK LTD group structure

Skingen Uk Ltd has no subsidiary companies.

Ultimate parent company

SKINGEN INTERNATIONAL INC

#0090919

1 parent

SKINGEN UK LTD

07428994

SKINGEN UK LTD Shareholders

skingen international inc

100%

Skingen Uk Ltd currently has 3 directors. The longest serving directors include Ms Aileen Cameron (Nov 2010) and Mr David Bryant (Aug 2014).

officer	age	start	end	role
Ms Aileen Cameron	60 years	Nov 2010	-	Director
Mr David Bryant	55 years	Aug 2014	-	Director
Ms Fateme Gheshlagh	47 years	Jul 2017	-	Director

EXPORT

Skingen Uk Ltd's latest turnover from December 2021 is estimated at £2.4 million and the company has net assets of -£857.1 thousand. According to their latest financial statements, Skingen Uk Ltd has 5 employees and maintains cash reserves of £1.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011
Turnover	2,428,110	1,866,580	1,645,871	3,309,767	1,433,135	277,099	389,317	1,000,049	628,831	307,932	59,498
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,783,482	1,363,569	1,210,820	2,433,251	1,045,933	198,591	280,118	737,475	465,274	235,100	28,508
Gross Profit	644,628	503,011	435,051	876,516	387,202	78,507	109,199	262,573	163,557	72,833	30,990
Admin Expenses	783,244	525,988	711,801	890,912	568,277	-40,192	156,920	374,856	208,828	214,040	193,042
Operating Profit	-138,616	-22,977	-276,750	-14,396	-181,075	118,699	-47,721	-112,283	-45,271	-141,207	-162,052
Interest Payable	3,267	1,664	0	0	61	59	0	0	0	0	0
Interest Receivable	2	3	20	21	20	6	15	61	112	91	0
Pre-Tax Profit	-141,881	-24,638	-276,730	-14,375	-181,116	118,646	-47,706	-112,222	-45,159	-141,116	-162,052
Tax	0	0	0	0	0	-23,729	0	0	0	0	0
Profit After Tax	-141,881	-24,638	-276,730	-14,375	-181,116	94,917	-47,706	-112,222	-45,159	-141,116	-162,052
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-141,881	-24,638	-276,730	-14,375	-181,116	94,917	-47,706	-112,222	-45,159	-141,116	-162,052
Employee Costs	341,164	333,120	318,247	379,812	179,248	57,863	52,919	86,901	82,412	42,093	40,245
Number Of Employees	5	5	5	6	3	1	1	2	2	1	1
EBITDA*	-138,438	-22,740	-276,434	-14,396	-179,421	119,414	-47,321	-111,883	-44,871	-141,207	-162,052

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011
Tangible Assets	534	712	949	1,265	0	1,654	368	768	1,168	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	1,628	1,628	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	534	712	949	1,265	0	3,282	1,996	768	1,168	0	0
Stock & work in progress	46,139	12,165	31,893	0	44,261	49,773	56,969	70,583	56,749	33,289	64,080
Trade Debtors	512,365	480,227	367,653	179,088	108,608	25,022	35,342	100,362	101,565	29,324	8,201
Group Debtors	0	0	0	0	0	126,300	3,089	0	0	0	0
Misc Debtors	19,801	0	0	0	0	7,244	9,691	0	0	0	8,215
Cash	1,751	0	5,331	0	5,694	2,337	2,855	3,282	21,235	23,704	12,750
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	580,056	492,392	404,877	179,088	158,563	210,676	107,946	174,227	179,549	86,317	93,246
total assets	580,590	493,104	405,826	180,353	158,563	213,958	109,942	174,995	180,717	86,317	93,246
Bank overdraft	0	4,557	0	0	0	1,882	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	264,191	70,584	89,161	772,981	433,075	57,239	77,436	266,045	103,347	71,788	10,139
Group/Directors Accounts	789,263	889,632	918,500	0	0	105,776	60,000	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	334,214	193,528	88,724	0	0	205,784	115,241	0	0	0	50,159
total current liabilities	1,387,668	1,158,301	1,096,385	772,981	433,075	370,681	252,677	266,045	103,347	71,788	60,298
loans	50,000	50,000	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	16,201	0	0	0	0	0	0	0
other liabilities	0	0	0	0	125,016	61,615	170,520	174,499	230,697	122,697	0
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	50,000	50,000	0	16,201	125,016	61,615	170,520	174,499	230,697	122,697	0
total liabilities	1,437,668	1,208,301	1,096,385	789,182	558,091	432,296	423,197	440,544	334,044	194,485	60,298
net assets	-857,078	-715,197	-690,559	-608,829	-399,528	-218,338	-313,255	-265,549	-153,327	-108,168	32,948
total shareholders funds	-857,078	-715,197	-690,559	-608,829	-399,528	-218,338	-313,255	-265,549	-153,327	-108,168	32,948

	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011
Operating Activities
Operating Profit	-138,616	-22,977	-276,750	-14,396	-181,075	118,699	-47,721	-112,283	-45,271	-141,207	-162,052
Depreciation	178	237	316	0	1,654	715	400	400	400	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	0	0	-23,729	0	0	0	0	0
Stock	33,974	-19,728	31,893	-44,261	-5,512	-7,196	-13,614	13,834	23,460	-30,791	64,080
Debtors	51,939	112,574	188,565	70,480	-49,958	110,444	-52,240	-1,203	72,241	12,908	16,416
Creditors	193,607	-18,577	-683,820	339,906	375,836	-20,197	-188,609	162,698	31,559	61,649	10,139
Accruals and Deferred Income	140,686	104,804	72,523	16,201	-205,784	90,543	115,241	0	0	-50,159	50,159
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	109,942	-29,359	-1,108,189	315,492	46,101	62,783	-54,835	38,184	-109,013	-111,834	-182,250
Investing Activities
capital expenditure	0	0	0	-1,265	0	-2,001	0	0	-1,568	0	0
Change in Investments	0	0	0	0	-1,628	0	1,628	0	0	0	0
cash flow from investments	0	0	0	-1,265	1,628	-2,001	-1,628	0	-1,568	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-100,369	-28,868	918,500	0	-105,776	45,776	60,000	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	50,000	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	-125,016	63,401	-108,905	-3,979	-56,198	108,000	122,697	0
share issue	0	0	195,000	-194,926	-74	0	0	0	0	0	195,000
interest	-3,265	-1,661	20	21	-41	-53	15	61	112	91	0
cash flow from financing	-103,634	19,471	1,113,520	-319,921	-42,490	-63,182	56,036	-56,137	108,112	122,788	195,000
cash and cash equivalents
cash	1,751	-5,331	5,331	-5,694	3,357	-518	-427	-17,953	-2,469	10,954	12,750
overdraft	-4,557	4,557	0	0	-1,882	1,882	0	0	0	0	0
change in cash	6,308	-9,888	5,331	-5,694	5,239	-2,400	-427	-17,953	-2,469	10,954	12,750

P&L

December 2021

turnover

2.4m

+30%

operating profit

-138.6k

gross margin

26.6%

-1.48%

turnover

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

Balance Sheet

December 2021

net assets

-857.1k

+0.2%

total assets

580.6k

+0.18%

cash

1.8k

net assets

Total assets minus all liabilities

Similar Companies

Agree?

astek innovations limited

dixons pharmaceuticals uk limited

chloraco healthcare limited

1.5

l. a. johnson limited

0.5

xanton limited

3.5

company number

07428994

Type

Private limited with Share Capital

industry

46460 - Wholesale of pharmaceutical goods

incorporation date

November 2010

age

accounts

Total Exemption Full

ultimate parent company

SKINGEN INTERNATIONAL INC

previous names

silderm limited (November 2017)

incorporated

address

battle house oxford court, manchester, M2 3WQ

last accounts submitted

December 2021

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 2 charges/mortgages relating to skingen uk ltd. Currently there are 2 open charges and 0 have been satisfied in the past.

skingen uk ltd Company Information

skingen uk ltd Estimated Valuation

skingen uk ltd Estimated Valuation

skingen uk ltd Estimated Valuation

Skingen Uk Ltd AI Business Plan

Skingen Uk Ltd Overview

Skingen Uk Ltd Health Check

skingen uk ltd Credit Report and Business Information

Skingen Uk Ltd Competitor Analysis

skingen uk ltd Ownership

skingen uk ltd directors

SKINGEN UK LTD financials

skingen uk ltd company details

skingen uk ltd Charges & Mortgages

skingen uk ltd Companies House Filings - See Documents