gsii south creake limited
gsii south creake limited Company Information
Company Number
08606370
Next Accounts
Sep 2025
Shareholders
greencoat solar assets ii limited
Group Structure
View All
Industry
Production of electricity
Registered Address
27 old gloucester street, london, WC1N 3AX
Website
-gsii south creake limited Estimated Valuation
Pomanda estimates the enterprise value of GSII SOUTH CREAKE LIMITED at £7.8m based on a Turnover of £3.7m and 2.12x industry multiple (adjusted for size and gross margin).
gsii south creake limited Estimated Valuation
Pomanda estimates the enterprise value of GSII SOUTH CREAKE LIMITED at £16.6m based on an EBITDA of £2.8m and a 6.01x industry multiple (adjusted for size and gross margin).
gsii south creake limited Estimated Valuation
Pomanda estimates the enterprise value of GSII SOUTH CREAKE LIMITED at £0 based on Net Assets of £-1.4m and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gsii South Creake Limited Overview
Gsii South Creake Limited is a live company located in london, WC1N 3AX with a Companies House number of 08606370. It operates in the production of electricity sector, SIC Code 35110. Founded in July 2013, it's largest shareholder is greencoat solar assets ii limited with a 100% stake. Gsii South Creake Limited is a established, small sized company, Pomanda has estimated its turnover at £3.7m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gsii South Creake Limited Health Check
Pomanda's financial health check has awarded Gsii South Creake Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
3 Weak
Size
annual sales of £3.7m, make it larger than the average company (£1.8m)
£3.7m - Gsii South Creake Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 9%, show it is growing at a similar rate (10.8%)
9% - Gsii South Creake Limited
10.8% - Industry AVG
Production
with a gross margin of 89.3%, this company has a lower cost of product (71%)
89.3% - Gsii South Creake Limited
71% - Industry AVG
Profitability
an operating margin of 59.2% make it as profitable than the average company (51.1%)
59.2% - Gsii South Creake Limited
51.1% - Industry AVG
Employees
with 9 employees, this is above the industry average (3)
- Gsii South Creake Limited
3 - Industry AVG
Pay Structure
on an average salary of £78.6k, the company has an equivalent pay structure (£78.6k)
- Gsii South Creake Limited
£78.6k - Industry AVG
Efficiency
resulting in sales per employee of £408.1k, this is equally as efficient (£449.7k)
- Gsii South Creake Limited
£449.7k - Industry AVG
Debtor Days
it gets paid by customers after 24 days, this is later than average (16 days)
24 days - Gsii South Creake Limited
16 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is slower than average (21 days)
31 days - Gsii South Creake Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Gsii South Creake Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (9 weeks)
2 weeks - Gsii South Creake Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 106.7%, this is a higher level of debt than the average (90%)
106.7% - Gsii South Creake Limited
90% - Industry AVG
GSII SOUTH CREAKE LIMITED financials
Gsii South Creake Limited's latest turnover from December 2023 is £3.7 million and the company has net assets of -£1.4 million. According to their latest financial statements, we estimate that Gsii South Creake Limited has 9 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Apr 2017 | Apr 2016 | Apr 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 3,673,004 | 3,592,954 | 3,005,506 | 2,823,661 | 3,638,298 | 3,142,386 | 1,766,018 | 2,687,118 | 387,366 | ||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | 391,427 | 317,842 | 291,085 | 815,832 | 760,312 | 1,666,637 | 1,193,573 | 1,735,167 | 185,909 | ||
| Gross Profit | 3,281,577 | 3,275,112 | 2,714,421 | 2,007,829 | 2,877,986 | 1,475,749 | 572,445 | 951,951 | 201,457 | ||
| Admin Expenses | 1,107,353 | 1,042,257 | 1,016,583 | 572,918 | 1,101,847 | 63,312 | 39,436 | 62,873 | 16,334 | ||
| Operating Profit | 2,174,224 | 2,232,855 | 1,697,838 | 1,434,911 | 1,776,139 | 1,412,437 | 533,009 | 889,078 | 185,123 | ||
| Interest Payable | 1,614,290 | 1,685,308 | 1,723,976 | 1,788,527 | 1,824,503 | 1,822,508 | 1,206,299 | 1,374,950 | 33,059 | ||
| Interest Receivable | 12,489 | ||||||||||
| Pre-Tax Profit | 572,423 | 547,547 | -26,138 | -353,616 | -48,364 | -410,071 | -673,290 | -485,872 | -145,475 | ||
| Tax | -153,099 | -188,887 | -184,447 | 150,954 | 24,464 | ||||||
| Profit After Tax | 419,324 | 358,660 | -210,585 | -202,662 | -23,900 | -410,071 | -673,290 | -485,872 | -145,475 | ||
| Dividends Paid | |||||||||||
| Retained Profit | 419,324 | 358,660 | -210,585 | -202,662 | -23,900 | -410,071 | -673,290 | -485,872 | -145,475 | ||
| Employee Costs | |||||||||||
| Number Of Employees | 2 | 2 | |||||||||
| EBITDA* | 2,759,350 | 2,817,981 | 2,282,964 | 2,020,037 | 1,776,139 | 2,353,147 | 1,344,875 | 2,027,640 | 185,123 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Apr 2017 | Apr 2016 | Apr 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 18,553,718 | 19,138,844 | 19,723,970 | 20,309,096 | 20,894,222 | 22,043,195 | 22,931,800 | 23,636,156 | 22,297,265 | 750,000 | |
| Intangible Assets | |||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | 121,537 | ||||||||||
| Total Fixed Assets | 18,553,718 | 19,138,844 | 19,723,970 | 20,430,633 | 20,894,222 | 22,043,195 | 22,931,800 | 23,636,156 | 22,297,265 | 750,000 | |
| Stock & work in progress | |||||||||||
| Trade Debtors | 248,539 | 200,658 | 272,701 | 218,666 | 249,010 | 505,517 | 40,519 | 116,690 | 177 | ||
| Group Debtors | 65,000 | 35,000 | 35,000 | 26,261 | 2,185,162 | 2,495,070 | 1,899,759 | ||||
| Misc Debtors | 462,184 | 476,861 | 359,416 | 356,896 | 615,070 | 443,175 | 414,827 | 862,150 | 743,053 | 100 | |
| Cash | 1,221,536 | 1,266,490 | 1,087,673 | 996,287 | 1,184,642 | 783,094 | 986,077 | 276,774 | 138,217 | ||
| misc current assets | |||||||||||
| total current assets | 1,997,259 | 1,979,009 | 1,754,790 | 1,598,110 | 2,048,722 | 1,731,786 | 3,626,585 | 3,750,684 | 2,781,206 | 100 | |
| total assets | 20,550,977 | 21,117,853 | 21,478,760 | 22,028,743 | 22,942,944 | 23,774,981 | 26,558,385 | 27,386,840 | 25,078,471 | 750,100 | |
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 33,381 | 96,884 | 10,412 | 22,924 | 9,532 | 27,695 | 65,844 | 106,988 | |||
| Group/Directors Accounts | 21,133,250 | 22,274,289 | 23,187,343 | 23,246,294 | 24,453,217 | 25,282,197 | 27,609,193 | 19,641,800 | 750,000 | ||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | 353,221 | 287,978 | 369,850 | 700,695 | 189,286 | 179,697 | 187,885 | 674,615 | 1,101,706 | ||
| total current liabilities | 21,519,852 | 22,659,151 | 23,567,605 | 23,969,913 | 24,652,035 | 25,489,589 | 27,862,922 | 781,603 | 20,743,506 | 750,000 | |
| loans | 27,236,484 | 4,480,340 | |||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | |||||||||||
| other liabilities | |||||||||||
| provisions | 404,896 | 251,797 | 62,910 | 29,417 | |||||||
| total long term liabilities | 404,896 | 251,797 | 62,910 | 29,417 | 27,236,484 | 4,480,340 | |||||
| total liabilities | 21,924,748 | 22,910,948 | 23,630,515 | 23,969,913 | 24,681,452 | 25,489,589 | 27,862,922 | 28,018,087 | 25,223,846 | 750,000 | |
| net assets | -1,373,771 | -1,793,095 | -2,151,755 | -1,941,170 | -1,738,508 | -1,714,608 | -1,304,537 | -631,247 | -145,375 | 100 | |
| total shareholders funds | -1,373,771 | -1,793,095 | -2,151,755 | -1,941,170 | -1,738,508 | -1,714,608 | -1,304,537 | -631,247 | -145,375 | 100 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Apr 2017 | Apr 2016 | Apr 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | 2,174,224 | 2,232,855 | 1,697,838 | 1,434,911 | 1,776,139 | 1,412,437 | 533,009 | 889,078 | 185,123 | ||
| Depreciation | 585,126 | 585,126 | 585,126 | 585,126 | 940,710 | 811,866 | 1,138,562 | ||||
| Amortisation | |||||||||||
| Tax | -153,099 | -188,887 | -184,447 | 150,954 | 24,464 | ||||||
| Stock | |||||||||||
| Debtors | 63,204 | 45,402 | -56,243 | -140,720 | -84,612 | -1,691,816 | -2,481 | 830,921 | 2,642,889 | 100 | |
| Creditors | -63,503 | 86,472 | -12,512 | 13,392 | -18,163 | -38,149 | 65,844 | 106,988 | |||
| Accruals and Deferred Income | 65,243 | -81,872 | -330,845 | 511,409 | 9,589 | -8,188 | -913,821 | -427,091 | 1,101,706 | ||
| Deferred Taxes & Provisions | 153,099 | 188,887 | 62,910 | -29,417 | 29,417 | ||||||
| Cash flow from operations | 2,697,886 | 2,777,179 | 1,874,313 | 2,807,095 | 3,998,626 | 499,379 | 876,616 | -1,356,060 | -100 | ||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | |||||||||||
| Group/Directors Accounts | -1,141,039 | -913,054 | -58,951 | -1,206,923 | -828,980 | -2,326,996 | 7,967,393 | -19,641,800 | 18,891,800 | 750,000 | |
| Other Short Term Loans | |||||||||||
| Long term loans | -4,480,340 | 22,756,144 | 4,480,340 | ||||||||
| Hire Purchase and Lease Commitments | |||||||||||
| other long term liabilities | |||||||||||
| share issue | |||||||||||
| interest | -1,601,801 | -1,685,308 | -1,723,976 | -1,788,527 | -1,824,503 | -1,822,508 | -1,206,299 | -1,374,950 | -33,059 | ||
| cash flow from financing | -2,742,840 | -2,598,362 | -1,782,927 | -2,995,450 | -2,653,483 | -4,149,504 | 1,794,882 | 1,739,394 | 23,339,081 | 750,100 | |
| cash and cash equivalents | |||||||||||
| cash | -44,954 | 178,817 | 91,386 | -188,355 | 401,548 | -202,983 | 847,860 | 138,557 | 138,217 | ||
| overdraft | |||||||||||
| change in cash | -44,954 | 178,817 | 91,386 | -188,355 | 401,548 | -202,983 | 847,860 | 138,557 | 138,217 |
gsii south creake limited Credit Report and Business Information
Gsii South Creake Limited Competitor Analysis
Perform a competitor analysis for gsii south creake limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in WC1N area or any other competitors across 12 key performance metrics.
gsii south creake limited Ownership
GSII SOUTH CREAKE LIMITED group structure
Gsii South Creake Limited has no subsidiary companies.
Ultimate parent company
2 parents
GSII SOUTH CREAKE LIMITED
08606370
gsii south creake limited directors
Gsii South Creake Limited currently has 6 directors. The longest serving directors include Mr Juan Perez Sendelbach (May 2020) and Mr Jamie Kerle (Aug 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Juan Perez Sendelbach | England | 50 years | May 2020 | - | Director |
| Mr Jamie Kerle | England | 37 years | Aug 2021 | - | Director |
| Mr Matthew Yard | England | 45 years | Aug 2022 | - | Director |
| Mr Marco Rossi | United Kingdom | 43 years | Aug 2023 | - | Director |
| Mr Marco Rossi | England | 43 years | Aug 2023 | - | Director |
| Mr Ralph Nash | England | 37 years | Aug 2023 | - | Director |
P&L
December 2023turnover
3.7m
+2%
operating profit
2.2m
-3%
gross margin
89.4%
-1.99%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-1.4m
-0.23%
total assets
20.6m
-0.03%
cash
1.2m
-0.04%
net assets
Total assets minus all liabilities
gsii south creake limited company details
company number
08606370
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
July 2013
age
12
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
south creake solar company limited (May 2020)
accountant
-
auditor
SHIPLEYS LLP
address
27 old gloucester street, london, WC1N 3AX
Bank
THE ROYAL BANK OF SCOTLAND PLC
Legal Advisor
-
gsii south creake 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 found 3 charges/mortgages relating to gsii south creake limited. Currently there are 0 open charges and 3 have been satisfied in the past.
gsii south creake 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 GSII SOUTH CREAKE LIMITED. This can take several minutes, an email will notify you when this has completed.
gsii south creake limited Companies House Filings - See Documents
| date | description | view/download |
|---|
