synergie global ltd

Live (In Liquidation)EstablishedMicroDeclining

synergie global ltd Company Information

Share SYNERGIE GLOBAL LTD

Company Number

08063945

Shareholders

peter gilchrist

graham lee

View All

Group Structure

View All

Industry

Other business support service activities n.e.c.

 

Registered Address

begbies tranor (central) llp, 3r, lower castle street, bristol, BS1 3AG

synergie global ltd Estimated Valuation

£214.6k

Pomanda estimates the enterprise value of SYNERGIE GLOBAL LTD at £214.6k based on a Turnover of £392.8k and 0.55x industry multiple (adjusted for size and gross margin).

synergie global ltd Estimated Valuation

£0

Pomanda estimates the enterprise value of SYNERGIE GLOBAL LTD at £0 based on an EBITDA of £-28.4k and a 4x industry multiple (adjusted for size and gross margin).

synergie global ltd Estimated Valuation

£325.8k

Pomanda estimates the enterprise value of SYNERGIE GLOBAL LTD at £325.8k based on Net Assets of £152.7k and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Synergie Global Ltd Overview

Synergie Global Ltd is a live company located in bristol, BS1 3AG with a Companies House number of 08063945. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2012, it's largest shareholder is peter gilchrist with a 23.9% stake. Synergie Global Ltd is a established, micro sized company, Pomanda has estimated its turnover at £392.8k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Synergie Global Ltd Health Check

Pomanda's financial health check has awarded Synergie Global Ltd a 3.5 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

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £392.8k, make it smaller than the average company (£4.8m)

£392.8k - Synergie Global Ltd

£4.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (6.7%)

-7% - Synergie Global Ltd

6.7% - Industry AVG

production

Production

with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)

38.2% - Synergie Global Ltd

38.2% - Industry AVG

profitability

Profitability

an operating margin of -7.2% make it less profitable than the average company (5.7%)

-7.2% - Synergie Global Ltd

5.7% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (27)

5 - Synergie Global Ltd

27 - Industry AVG

paystructure

Pay Structure

on an average salary of £53.9k, the company has an equivalent pay structure (£53.9k)

£53.9k - Synergie Global Ltd

£53.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £78.6k, this is less efficient (£171.2k)

£78.6k - Synergie Global Ltd

£171.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 4 days, this is earlier than average (42 days)

4 days - Synergie Global Ltd

42 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Synergie Global Ltd

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Synergie Global Ltd

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 564 weeks, this is more cash available to meet short term requirements (22 weeks)

564 weeks - Synergie Global Ltd

22 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 8.6%, this is a lower level of debt than the average (62.6%)

8.6% - Synergie Global Ltd

62.6% - Industry AVG

SYNERGIE GLOBAL LTD financials

EXPORTms excel logo

Synergie Global Ltd's latest turnover from December 2023 is estimated at £392.8 thousand and the company has net assets of £152.7 thousand. According to their latest financial statements, Synergie Global Ltd has 5 employees and maintains cash reserves of £157 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Turnover392,832370,750526,154483,755504,621437,292719,4681,002,430580,601318,013292,229119,607
Other Income Or Grants
Cost Of Sales242,881228,697329,434303,981315,540274,865449,119621,440369,153205,238190,28576,589
Gross Profit149,951142,053196,719179,773189,082162,426270,349380,990211,448112,775101,94443,018
Admin Expenses178,317137,620190,734182,255232,277189,296136,343281,348200,605118,10691,0157,638
Operating Profit-28,3664,4335,985-2,482-43,195-26,870134,00699,64210,843-5,33110,92935,380
Interest Payable
Interest Receivable8,6626,1604241601,4281,478652151122148214107
Pre-Tax Profit-19,70410,5936,409-2,322-41,767-25,392134,65899,79310,965-5,18311,14335,487
Tax-2,013-1,218-25,585-19,958-2,193-2,563-8,517
Profit After Tax-19,7048,5805,191-2,322-41,767-25,392109,07379,8348,772-5,1838,58026,970
Dividends Paid
Retained Profit-19,7048,5805,191-2,322-41,767-25,392109,07379,8348,772-5,1838,58026,970
Employee Costs269,471256,724390,703371,311367,701354,201335,575335,579249,339124,60382,20340,085
Number Of Employees558888886321
EBITDA*-28,3664,4335,985-2,482-43,195-26,870134,00699,64210,843-5,33110,92935,380

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Tangible Assets
Intangible Assets
Investments & Other2,3382,3382,3382,3382,3382,3382,3382,3384,9382,6002,600
Debtors (Due After 1 year)
Total Fixed Assets2,3382,3382,3382,3382,3382,3382,3382,3384,9382,6002,600
Stock & work in progress
Trade Debtors4,5084,1734,00021,32224,44321,130114,343133,98357,40745,22933,3549,860
Group Debtors
Misc Debtors3,4139,3107,82423,32240,765
Cash156,950173,031178,972160,151159,342221,389172,67888,19032,20916,45742,62442,868
misc current assets
total current assets164,871186,514190,796181,473183,785265,841327,786222,17389,61661,68675,97852,728
total assets167,209188,852193,134183,811186,123268,179330,124224,51194,55464,28678,57852,728
Bank overdraft
Bank loan
Trade Creditors 25,13525,125931522105,42755,30433,80842,91725,647
Group/Directors Accounts7,55517,5607,345
other short term finances
hp & lease commitments
other current liabilities14,46616,40521,71246,92394,100
total current liabilities14,46616,40529,26725,13525,12565,414101,967105,42755,30433,80842,91725,647
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities14,46616,40529,26725,13525,12565,414101,967105,42755,30433,80842,91725,647
net assets152,743172,447163,867158,676160,998202,765228,157119,08439,25030,47835,66127,081
total shareholders funds152,743172,447163,867158,676160,998202,765228,157119,08439,25030,47835,66127,081
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012
Operating Activities
Operating Profit-28,3664,4335,985-2,482-43,195-26,870134,00699,64210,843-5,33110,92935,380
Depreciation
Amortisation
Tax-2,013-1,218-25,585-19,958-2,193-2,563-8,517
Stock
Debtors-5,5621,659-9,498-3,121-20,009-110,65621,12576,57612,17811,87523,4949,860
Creditors-25,1351024,194409-104,90550,12321,496-9,10917,27025,647
Accruals and Deferred Income-1,939-5,30721,712-46,923-47,17794,100
Deferred Taxes & Provisions
Cash flow from operations-24,743-4,54610,842649-45,91537,01876,49153,23117,968-26,3152,14242,650
Investing Activities
capital expenditure
Change in Investments-2,6002,3382,600
cash flow from investments2,600-2,338-2,600
Financing Activities
Bank loans
Group/Directors Accounts-7,5557,555-17,56010,2157,345
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue111
interest8,6626,1604241601,4281,478652151122148214107
cash flow from financing8,662-1,3957,979160-16,13211,6937,997151122148214218
cash and cash equivalents
cash-16,081-5,94118,821809-62,04748,71184,48855,98115,752-26,167-24442,868
overdraft
change in cash-16,081-5,94118,821809-62,04748,71184,48855,98115,752-26,167-24442,868

synergie global 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 synergie global ltd. Get real-time insights into synergie global 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

Synergie Global Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for synergie global ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in BS1 area or any other competitors across 12 key performance metrics.

synergie global ltd Ownership

SYNERGIE GLOBAL LTD group structure

Synergie Global Ltd has no subsidiary companies.

Ultimate parent company

SYNERGIE GLOBAL LTD

08063945

SYNERGIE GLOBAL LTD Shareholders

peter gilchrist 23.85%
graham lee 23.85%
richard james moon 22.94%
john david william pocock 22.94%
richard moon 0.92%
sarah jane gilchrist 0.92%
vivenne moon 0.92%
elizabeth pocock 0.92%
john pocock 0.92%
john pocock discretionary trust 0.92%

synergie global ltd directors

Synergie Global Ltd currently has 4 directors. The longest serving directors include Major General (Retir Peter Gilchrist (May 2012) and Mr John Pocock (May 2012).

officercountryagestartendrole
Major General (Retir Peter GilchristUk73 years May 2012- Director
Mr John Pocock65 years May 2012- Director
Mr Richard Moon74 years May 2012- Director
Mr Graham Lee68 years May 2012- Director

P&L

December 2023

turnover

392.8k

+6%

operating profit

-28.4k

0%

gross margin

38.2%

-0.37%

turnover

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

Balance Sheet

December 2023

net assets

152.7k

-0.11%

total assets

167.2k

-0.11%

cash

157k

-0.09%

net assets

Total assets minus all liabilities

synergie global ltd company details

company number

08063945

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

May 2012

age

13

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

N/A

accountant

BERKELEY HALL

auditor

-

address

begbies tranor (central) llp, 3r, lower castle street, bristol, BS1 3AG

Bank

LLOYDS TSB BANK PLC

Legal Advisor

-

synergie global 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 synergie global ltd.

synergie global 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 SYNERGIE GLOBAL LTD. This can take several minutes, an email will notify you when this has completed.

synergie global ltd Companies House Filings - See Documents

datedescriptionview/download