synergy personal training studio limited
synergy personal training studio limited Company Information
Group Structure
View All
Industry
Physical well-being activities
Registered Address
unit 1, guillemot place, clarendon road, wood green, london, N22 6XG
Website
www.synergystudio1.co.uksynergy personal training studio limited Estimated Valuation
Pomanda estimates the enterprise value of SYNERGY PERSONAL TRAINING STUDIO LIMITED at £104k based on a Turnover of £195.6k and 0.53x industry multiple (adjusted for size and gross margin).
synergy personal training studio limited Estimated Valuation
Pomanda estimates the enterprise value of SYNERGY PERSONAL TRAINING STUDIO LIMITED at £2.9k based on an EBITDA of £813 and a 3.6x industry multiple (adjusted for size and gross margin).
synergy personal training studio limited Estimated Valuation
Pomanda estimates the enterprise value of SYNERGY PERSONAL TRAINING STUDIO LIMITED at £1.4k based on Net Assets of £717 and 2.01x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Synergy Personal Training Studio Limited Overview
Synergy Personal Training Studio Limited is a live company located in wood green, N22 6XG with a Companies House number of 07623026. It operates in the physical well-being activities sector, SIC Code 96040. Founded in May 2011, it's largest shareholder is sarra dally with a 100% stake. Synergy Personal Training Studio Limited is a established, micro sized company, Pomanda has estimated its turnover at £195.6k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Synergy Personal Training Studio Limited Health Check
Pomanda's financial health check has awarded Synergy Personal Training Studio Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £195.6k, make it larger than the average company (£141.3k)
- Synergy Personal Training Studio Limited
£141.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (7.1%)
- Synergy Personal Training Studio Limited
7.1% - Industry AVG
Production
with a gross margin of 47.7%, this company has a higher cost of product (75.2%)
- Synergy Personal Training Studio Limited
75.2% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (9.7%)
- Synergy Personal Training Studio Limited
9.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Synergy Personal Training Studio Limited
5 - Industry AVG
Pay Structure
on an average salary of £19.6k, the company has an equivalent pay structure (£19.6k)
- Synergy Personal Training Studio Limited
£19.6k - Industry AVG
Efficiency
resulting in sales per employee of £195.6k, this is more efficient (£43.1k)
- Synergy Personal Training Studio Limited
£43.1k - Industry AVG
Debtor Days
it gets paid by customers after 141 days, this is later than average (19 days)
- Synergy Personal Training Studio Limited
19 days - Industry AVG
Creditor Days
its suppliers are paid after 274 days, this is slower than average (57 days)
- Synergy Personal Training Studio Limited
57 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Synergy Personal Training Studio Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Synergy Personal Training Studio Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.1%, this is a higher level of debt than the average (29.3%)
99.1% - Synergy Personal Training Studio Limited
29.3% - Industry AVG
SYNERGY PERSONAL TRAINING STUDIO LIMITED financials
Synergy Personal Training Studio Limited's latest turnover from May 2023 is estimated at £195.6 thousand and the company has net assets of £717. According to their latest financial statements, Synergy Personal Training Studio Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | ||||||||||||
| Gross Profit | ||||||||||||
| Admin Expenses | ||||||||||||
| Operating Profit | ||||||||||||
| Interest Payable | ||||||||||||
| Interest Receivable | ||||||||||||
| Pre-Tax Profit | ||||||||||||
| Tax | ||||||||||||
| Profit After Tax | ||||||||||||
| Dividends Paid | ||||||||||||
| Retained Profit | ||||||||||||
| Employee Costs | ||||||||||||
| Number Of Employees | 1 | 1 | 2 | 2 | 2 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,254 | 4,067 | 658 | 878 | 1,171 | 1,561 | 2,081 | 2,775 | 3,700 | 4,933 | 4,694 | 1,045 |
| Intangible Assets | ||||||||||||
| Investments & Other | ||||||||||||
| Debtors (Due After 1 year) | ||||||||||||
| Total Fixed Assets | 3,254 | 4,067 | 658 | 878 | 1,171 | 1,561 | 2,081 | 2,775 | 3,700 | 4,933 | 4,694 | 1,045 |
| Stock & work in progress | ||||||||||||
| Trade Debtors | 75,965 | 73,824 | 82,793 | 38,683 | 50,543 | 68,327 | 46,632 | 32,508 | 8,508 | 12,392 | 2,572 | |
| Group Debtors | ||||||||||||
| Misc Debtors | 1,350 | |||||||||||
| Cash | 19,055 | 22,747 | 26,652 | 23,367 | 19,394 | |||||||
| misc current assets | ||||||||||||
| total current assets | 75,965 | 75,174 | 82,793 | 38,683 | 50,543 | 68,327 | 46,632 | 19,055 | 55,255 | 35,160 | 35,759 | 21,966 |
| total assets | 79,219 | 79,241 | 83,451 | 39,561 | 51,714 | 69,888 | 48,713 | 21,830 | 58,955 | 40,093 | 40,453 | 23,011 |
| Bank overdraft | ||||||||||||
| Bank loan | ||||||||||||
| Trade Creditors | 77,002 | 72,923 | 67,277 | 12,404 | 13,150 | 64,460 | 49,238 | 16,801 | 46,419 | 25,808 | 33,068 | 10,888 |
| Group/Directors Accounts | ||||||||||||
| other short term finances | ||||||||||||
| hp & lease commitments | ||||||||||||
| other current liabilities | ||||||||||||
| total current liabilities | 77,002 | 72,923 | 67,277 | 12,404 | 13,150 | 64,460 | 49,238 | 16,801 | 46,419 | 25,808 | 33,068 | 10,888 |
| loans | ||||||||||||
| hp & lease commitments | ||||||||||||
| Accruals and Deferred Income | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | |||||
| other liabilities | 4,711 | 14,711 | 25,834 | 35,834 | 2,667 | 2,324 | 4,329 | 10,014 | 15,698 | 24,430 | 14,884 | |
| provisions | 297 | 395 | 555 | 740 | 987 | |||||||
| total long term liabilities | 1,500 | 6,211 | 16,211 | 27,334 | 37,334 | 4,464 | 4,219 | 4,884 | 10,754 | 16,685 | 24,430 | 14,884 |
| total liabilities | 78,502 | 79,134 | 83,488 | 39,738 | 50,484 | 68,924 | 53,457 | 21,685 | 57,173 | 42,493 | 57,498 | 25,772 |
| net assets | 717 | 107 | -37 | -177 | 1,230 | 964 | -4,744 | 145 | 1,782 | -2,400 | -17,045 | -2,761 |
| total shareholders funds | 717 | 107 | -37 | -177 | 1,230 | 964 | -4,744 | 145 | 1,782 | -2,400 | -17,045 | -2,761 |
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | ||||||||||||
| Depreciation | 925 | 1,233 | 1,645 | 1,681 | 348 | |||||||
| Amortisation | ||||||||||||
| Tax | ||||||||||||
| Stock | ||||||||||||
| Debtors | 791 | -7,619 | 44,110 | -11,860 | -17,784 | 21,695 | 46,632 | -32,508 | 24,000 | -3,884 | 9,820 | 2,572 |
| Creditors | 4,079 | 5,646 | 54,873 | -746 | -51,310 | 15,222 | 32,437 | -29,618 | 20,611 | -7,260 | 22,180 | 10,888 |
| Accruals and Deferred Income | 1,500 | |||||||||||
| Deferred Taxes & Provisions | -297 | -98 | -160 | -185 | -247 | 987 | ||||||
| Cash flow from operations | ||||||||||||
| 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 | -4,711 | -10,000 | -11,123 | -10,000 | 33,167 | 343 | -2,005 | -5,685 | -5,684 | -8,732 | 9,546 | 14,884 |
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | -19,055 | -3,692 | -3,905 | 3,285 | 3,973 | 19,394 | ||||||
| overdraft | ||||||||||||
| change in cash | -19,055 | -3,692 | -3,905 | 3,285 | 3,973 | 19,394 |
synergy personal training studio limited Credit Report and Business Information
Synergy Personal Training Studio Limited Competitor Analysis
Perform a competitor analysis for synergy personal training studio limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in N22 area or any other competitors across 12 key performance metrics.
synergy personal training studio limited Ownership
SYNERGY PERSONAL TRAINING STUDIO LIMITED group structure
Synergy Personal Training Studio Limited has no subsidiary companies.
Ultimate parent company
SYNERGY PERSONAL TRAINING STUDIO LIMITED
07623026
synergy personal training studio limited directors
Synergy Personal Training Studio Limited currently has 1 director, Mrs Sarra Andrews serving since May 2011.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Sarra Andrews | United Kingdom | 44 years | May 2011 | - | Director |
P&L
May 2023turnover
195.6k
-9%
operating profit
813.3
0%
gross margin
47.7%
+48.51%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
717
+5.7%
total assets
79.2k
0%
cash
0
0%
net assets
Total assets minus all liabilities
synergy personal training studio limited company details
company number
07623026
Type
Private limited with Share Capital
industry
96040 - Physical well-being activities
incorporation date
May 2011
age
14
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
May 2023
previous names
N/A
accountant
-
auditor
-
address
unit 1, guillemot place, clarendon road, wood green, london, N22 6XG
Bank
-
Legal Advisor
-
synergy personal training studio 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 synergy personal training studio limited.
synergy personal training studio 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 SYNERGY PERSONAL TRAINING STUDIO LIMITED. This can take several minutes, an email will notify you when this has completed.
synergy personal training studio limited Companies House Filings - See Documents
| date | description | view/download |
|---|
