Pomanda estimates the enterprise value of SYNERGY IMMIGRATION SOLUTIONS LTD at £192k based on a Turnover of £327.8k and 0.59x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SYNERGY IMMIGRATION SOLUTIONS LTD at £0 based on an EBITDA of £-62.7k and a 4.01x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SYNERGY IMMIGRATION SOLUTIONS LTD at £98.7k based on Net Assets of £44k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Synergy Immigration Solutions LtdOverview
Synergy Immigration Solutions Ltd is a live company located in london, SE19 1TX with a Companies House number of 12761929. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in July 2020, it's largest shareholder is
laura notaro
with a 100% stake. Synergy Immigration Solutions Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£327.8k with
high
growth in recent years.
Pomanda's financial health check has awarded Synergy Immigration Solutions Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
3 Regular
5 Weak
Size
annual sales of £327.8k, make it smaller than the average company (£2m)
£327.8k - Synergy Immigration Solutions Ltd
£2m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (10.4%)
15% - Synergy Immigration Solutions Ltd
10.4% - Industry AVG
Production
with a gross margin of 46.8%, this company has a comparable cost of product (46.8%)
46.8% - Synergy Immigration Solutions Ltd
46.8% - Industry AVG
Profitability
an operating margin of -20.1% make it less profitable than the average company (5.6%)
-20.1% - Synergy Immigration Solutions Ltd
5.6% - Industry AVG
Employees
with 7 employees, this is below the industry average (18)
7 - Synergy Immigration Solutions Ltd
18 - Industry AVG
Pay Structure
on an average salary of £51.6k, the company has an equivalent pay structure (£51.6k)
£51.6k - Synergy Immigration Solutions Ltd
£51.6k - Industry AVG
Efficiency
resulting in sales per employee of £46.8k, this is less efficient (£119.4k)
£46.8k - Synergy Immigration Solutions Ltd
£119.4k - Industry AVG
Debtor Days
it gets paid by customers after 22 days, this is earlier than average (53 days)
22 days - Synergy Immigration Solutions Ltd
53 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (31 days)
14 days - Synergy Immigration Solutions Ltd
31 days - Industry AVG
Stock Days
it holds stock equivalent to 31 days, this is in line with average (28 days)
31 days - Synergy Immigration Solutions Ltd
28 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 37 weeks, this is more cash available to meet short term requirements (25 weeks)
37 weeks - Synergy Immigration Solutions Ltd
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.8%, this is a lower level of debt than the average (52.8%)
35.8% - Synergy Immigration Solutions Ltd
52.8% - Industry AVG
SYNERGY IMMIGRATION SOLUTIONS LTD financials
EXPORT
Synergy Immigration Solutions Ltd's latest turnover from July 2024 is estimated at £327.8 thousand and the company has net assets of £44 thousand. According to their latest financial statements, Synergy Immigration Solutions Ltd has 7 employees and maintains cash reserves of £17.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Turnover
327,777
239,109
135,501
213,075
Other Income Or Grants
Cost Of Sales
174,286
131,045
76,644
118,904
Gross Profit
153,491
108,064
58,857
94,172
Admin Expenses
219,323
57,709
25,555
47,179
Operating Profit
-65,832
50,355
33,302
46,993
Interest Payable
Interest Receivable
3,023
4,647
552
Pre-Tax Profit
-62,809
55,003
33,854
46,993
Tax
-13,751
-6,432
-8,929
Profit After Tax
-62,809
41,252
27,422
38,064
Dividends Paid
Retained Profit
-62,809
41,252
27,422
38,064
Employee Costs
360,971
197,788
140,800
45,481
Number Of Employees
7
4
3
1
EBITDA*
-62,726
52,809
33,302
46,993
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Tangible Assets
5,735
5,874
3,411
1,048
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5,735
5,874
3,411
1,048
Stock & work in progress
15,000
35,000
Trade Debtors
19,890
26,532
8,640
51,722
Group Debtors
Misc Debtors
10,299
Cash
17,648
97,502
88,394
misc current assets
total current assets
62,837
159,034
97,034
51,722
total assets
68,572
164,908
100,445
52,770
Bank overdraft
Bank loan
Trade Creditors
7,073
8,370
2,425
14,106
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
17,470
49,700
32,434
total current liabilities
24,543
58,070
34,859
14,106
loans
hp & lease commitments
Accruals and Deferred Income
600
other liabilities
provisions
total long term liabilities
600
total liabilities
24,543
58,070
34,859
14,706
net assets
44,029
106,838
65,586
38,064
total shareholders funds
44,029
106,838
65,586
38,064
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Operating Activities
Operating Profit
-65,832
50,355
33,302
46,993
Depreciation
3,106
2,454
Amortisation
Tax
-13,751
-6,432
-8,929
Stock
-20,000
35,000
Debtors
3,657
17,892
-43,082
51,722
Creditors
-1,297
5,945
-11,681
14,106
Accruals and Deferred Income
-32,230
17,266
31,834
600
Deferred Taxes & Provisions
Cash flow from operations
-79,910
9,377
90,105
1,048
Investing Activities
capital expenditure
-2,967
-4,917
-2,363
-1,048
Change in Investments
cash flow from investments
-2,967
-4,917
-2,363
-1,048
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
3,023
4,647
552
cash flow from financing
3,023
4,647
652
cash and cash equivalents
cash
-79,854
9,108
88,394
overdraft
change in cash
-79,854
9,108
88,394
synergy immigration solutions 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 synergy immigration solutions ltd. Get real-time insights into synergy immigration solutions ltd's credit score, group structure and payment trends.
Perform a competitor analysis for synergy immigration solutions ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SE19 area or any other competitors across 12 key performance metrics.
synergy immigration solutions ltd Ownership
SYNERGY IMMIGRATION SOLUTIONS LTD group structure
Synergy Immigration Solutions Ltd has no subsidiary companies.
Ultimate parent company
SYNERGY IMMIGRATION SOLUTIONS LTD
12761929
SYNERGY IMMIGRATION SOLUTIONS LTD Shareholders
The sole shareholder of Synergy Immigration Solutions Ltd is Laura Notaro.
laura notaro
100%
synergy immigration solutions ltd directors
Synergy Immigration Solutions Ltd currently has 1 director, Mrs Laura Notaro serving since Jul 2020.
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 immigration solutions ltd.
synergy immigration solutions 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 SYNERGY IMMIGRATION SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.
synergy immigration solutions ltdCompanies House Filings - See Documents
