silicon integra limited
silicon integra limited Company Information
Company Number
07761560
Next Accounts
Apr 2025
Directors
Shareholders
sri lakshmi prasanna maddinapudi
teja swaroop yarlagadda
Group Structure
View All
Industry
Computer consultancy activities
+2Registered Address
2 lakeside calder island way, wakefield, west yorkshire, WF2 7AW
Website
www.siliconintegra.comsilicon integra limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON INTEGRA LIMITED at £248.4k based on a Turnover of £576.5k and 0.43x industry multiple (adjusted for size and gross margin).
silicon integra limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON INTEGRA LIMITED at £0 based on an EBITDA of £-110.5k and a 3.17x industry multiple (adjusted for size and gross margin).
silicon integra limited Estimated Valuation
Pomanda estimates the enterprise value of SILICON INTEGRA LIMITED at £0 based on Net Assets of £-37.9k and 1.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Silicon Integra Limited Overview
Silicon Integra Limited is a dissolved company that was located in west yorkshire, WF2 7AW with a Companies House number of 07761560. It operated in the information technology consultancy activities sector, SIC Code 62020. Founded in September 2011, it's largest shareholder was sri lakshmi prasanna maddinapudi with a 50% stake. The last turnover for Silicon Integra Limited was estimated at £576.5k.
Upgrade for unlimited company reports & a free credit check
Silicon Integra Limited Health Check
Pomanda's financial health check has awarded Silicon Integra Limited a 2 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
2 Strong
1 Regular
7 Weak
Size
annual sales of £576.5k, make it smaller than the average company (£1.9m)
- Silicon Integra Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (3.1%)
- Silicon Integra Limited
3.1% - Industry AVG
Production
with a gross margin of 23.8%, this company has a higher cost of product (46.7%)
- Silicon Integra Limited
46.7% - Industry AVG
Profitability
an operating margin of -19.2% make it less profitable than the average company (5.3%)
- Silicon Integra Limited
5.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - Silicon Integra Limited
18 - Industry AVG
Pay Structure
on an average salary of £38.8k, the company has an equivalent pay structure (£38.8k)
- Silicon Integra Limited
£38.8k - Industry AVG
Efficiency
resulting in sales per employee of £288.2k, this is more efficient (£100.4k)
- Silicon Integra Limited
£100.4k - Industry AVG
Debtor Days
it gets paid by customers after 123 days, this is later than average (47 days)
- Silicon Integra Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 284 days, this is slower than average (23 days)
- Silicon Integra Limited
23 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Silicon Integra Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Silicon Integra Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 109.1%, this is a higher level of debt than the average (53.5%)
109.1% - Silicon Integra Limited
53.5% - Industry AVG
SILICON INTEGRA LIMITED financials
Silicon Integra Limited's latest turnover from July 2021 is estimated at £576.5 thousand and the company has net assets of -£37.9 thousand. According to their latest financial statements, Silicon Integra Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 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 | 2 | 2 | 2 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 223,939 | 220,094 | 220,910 | 222,818 | 4,834 | 5,895 | 4,568 | 6,110 | 2,809 | 3,746 |
| Intangible Assets | 208,721 | 142,074 | 72,910 | |||||||
| Investments & Other | ||||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 223,939 | 220,094 | 220,910 | 222,818 | 213,555 | 147,969 | 77,478 | 6,110 | 2,809 | 3,746 |
| Stock & work in progress | 3,007 | |||||||||
| Trade Debtors | 194,726 | 225,511 | 175,833 | 138,505 | 18,272 | 2,999 | 20,834 | 8,486 | 4,483 | 12,697 |
| Group Debtors | ||||||||||
| Misc Debtors | ||||||||||
| Cash | 5,290 | 11,991 | 13,860 | 3,774 | 38 | 116 | ||||
| misc current assets | 71,000 | 71,000 | 31,000 | |||||||
| total current assets | 194,726 | 225,511 | 175,833 | 138,505 | 94,562 | 85,990 | 65,694 | 15,267 | 4,521 | 12,813 |
| total assets | 418,665 | 445,605 | 396,743 | 361,323 | 308,117 | 233,959 | 143,172 | 21,377 | 7,330 | 16,559 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 342,448 | 373,010 | 355,696 | 337,757 | 299,079 | 231,414 | 141,990 | 755 | 6,909 | |
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | 16,057 | |||||||||
| total current liabilities | 342,448 | 373,010 | 355,696 | 337,757 | 299,079 | 231,414 | 141,990 | 755 | 6,909 | 16,057 |
| loans | ||||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | 114,099 | |||||||||
| provisions | ||||||||||
| total long term liabilities | 114,099 | |||||||||
| total liabilities | 456,547 | 373,010 | 355,696 | 337,757 | 299,079 | 231,414 | 141,990 | 755 | 6,909 | 16,057 |
| net assets | -37,882 | 72,595 | 41,047 | 23,566 | 9,038 | 2,545 | 1,182 | 20,622 | 421 | 502 |
| total shareholders funds | -37,882 | 72,595 | 41,047 | 23,566 | 9,038 | 2,545 | 1,182 | 20,622 | 421 | 502 |
| Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 1,061 | 1,294 | 2,284 | 1,000 | 937 | 1,114 | ||||
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | -3,007 | 3,007 | ||||||||
| Debtors | -30,785 | 49,678 | 37,328 | 120,233 | 15,273 | -17,835 | 12,348 | 4,003 | -8,214 | 12,697 |
| Creditors | -30,562 | 17,314 | 17,939 | 38,678 | 67,665 | 89,424 | 141,235 | -6,154 | 6,909 | |
| Accruals and Deferred Income | -16,057 | 16,057 | ||||||||
| Deferred Taxes & Provisions | ||||||||||
| 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 | 114,099 | |||||||||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -5,290 | -6,701 | -1,869 | 10,086 | 3,736 | -78 | 116 | |||
| overdraft | ||||||||||
| change in cash | -5,290 | -6,701 | -1,869 | 10,086 | 3,736 | -78 | 116 |
silicon integra limited Credit Report and Business Information
Silicon Integra Limited Competitor Analysis
Perform a competitor analysis for silicon integra limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in WF2 area or any other competitors across 12 key performance metrics.
silicon integra limited Ownership
SILICON INTEGRA LIMITED group structure
Silicon Integra Limited has no subsidiary companies.
Ultimate parent company
SILICON INTEGRA LIMITED
07761560
silicon integra limited directors
Silicon Integra Limited currently has 1 director, Mr Teja Yarlagadda serving since Sep 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Teja Yarlagadda | 43 years | Sep 2015 | - | Director |
P&L
July 2021turnover
576.5k
-12%
operating profit
-110.5k
0%
gross margin
23.8%
-7.15%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2021net assets
-37.9k
-1.52%
total assets
418.7k
-0.06%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
silicon integra limited company details
company number
07761560
Type
Private limited with Share Capital
industry
63990 - Other information service activities n.e.c.
62020 - Computer consultancy activities
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
incorporation date
September 2011
age
14
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2021
previous names
N/A
accountant
-
auditor
-
address
2 lakeside calder island way, wakefield, west yorkshire, WF2 7AW
Bank
-
Legal Advisor
-
silicon integra 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 silicon integra limited.
silicon integra 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 SILICON INTEGRA LIMITED. This can take several minutes, an email will notify you when this has completed.
silicon integra limited Companies House Filings - See Documents
| date | description | view/download |
|---|
