neos 22 ltd
neos 22 ltd Company Information
Company Number
13229147
Next Accounts
Sep 2025
Shareholders
switch south limited
Group Structure
View All
Industry
Licensed clubs
Registered Address
proud mary 42-43 st mary street, cardiff, CF10 1AD
Website
-neos 22 ltd Estimated Valuation
Pomanda estimates the enterprise value of NEOS 22 LTD at £143.6k based on a Turnover of £152.5k and 0.94x industry multiple (adjusted for size and gross margin).
neos 22 ltd Estimated Valuation
Pomanda estimates the enterprise value of NEOS 22 LTD at £0 based on an EBITDA of £-19.9k and a 5.36x industry multiple (adjusted for size and gross margin).
neos 22 ltd Estimated Valuation
Pomanda estimates the enterprise value of NEOS 22 LTD at £84.8k based on Net Assets of £32.4k and 2.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Neos 22 Ltd Overview
Neos 22 Ltd is a live company located in cardiff, CF10 1AD with a Companies House number of 13229147. It operates in the licenced clubs sector, SIC Code 56301. Founded in February 2021, it's largest shareholder is switch south limited with a 100% stake. Neos 22 Ltd is a startup, micro sized company, Pomanda has estimated its turnover at £152.5k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Neos 22 Ltd Health Check
Pomanda's financial health check has awarded Neos 22 Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
3 Weak
Size
annual sales of £152.5k, make it smaller than the average company (£569.4k)
- Neos 22 Ltd
£569.4k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Neos 22 Ltd
- - Industry AVG
Production
with a gross margin of 58.1%, this company has a comparable cost of product (58.1%)
- Neos 22 Ltd
58.1% - Industry AVG
Profitability
an operating margin of -19.4% make it less profitable than the average company (-2.4%)
- Neos 22 Ltd
-2.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (18)
3 - Neos 22 Ltd
18 - Industry AVG
Pay Structure
on an average salary of £19.5k, the company has an equivalent pay structure (£19.5k)
- Neos 22 Ltd
£19.5k - Industry AVG
Efficiency
resulting in sales per employee of £50.8k, this is equally as efficient (£50.8k)
- Neos 22 Ltd
£50.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Neos 22 Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Neos 22 Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Neos 22 Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Neos 22 Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 37.5%, this is a lower level of debt than the average (82.2%)
37.5% - Neos 22 Ltd
82.2% - Industry AVG
NEOS 22 LTD financials
Neos 22 Ltd's latest turnover from December 2023 is estimated at £152.5 thousand and the company has net assets of £32.4 thousand. According to their latest financial statements, Neos 22 Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Turnover | 1,158,246 | ||
| Other Income Or Grants | |||
| Cost Of Sales | 212,002 | ||
| Gross Profit | 946,244 | ||
| Admin Expenses | |||
| Operating Profit | |||
| Interest Payable | |||
| Interest Receivable | |||
| Pre-Tax Profit | 263,382 | ||
| Tax | -69,954 | ||
| Profit After Tax | 193,428 | ||
| Dividends Paid | |||
| Retained Profit | 193,428 | ||
| Employee Costs | |||
| Number Of Employees | 3 | 3 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Tangible Assets | 106,184 | 47,731 | |
| Intangible Assets | 5,282 | ||
| Investments & Other | |||
| Debtors (Due After 1 year) | |||
| Total Fixed Assets | 111,466 | 47,731 | |
| Stock & work in progress | 30,998 | ||
| Trade Debtors | |||
| Group Debtors | 20,175 | 69,102 | 195,934 |
| Misc Debtors | 31,659 | 37,535 | 121,946 |
| Cash | 1,500 | ||
| misc current assets | |||
| total current assets | 51,834 | 106,637 | 350,378 |
| total assets | 51,834 | 218,103 | 398,109 |
| Bank overdraft | |||
| Bank loan | |||
| Trade Creditors | 32,155 | 226 | |
| Group/Directors Accounts | 104,477 | ||
| other short term finances | |||
| hp & lease commitments | |||
| other current liabilities | 203,556 | ||
| total current liabilities | 136,632 | 203,782 | |
| loans | |||
| hp & lease commitments | |||
| Accruals and Deferred Income | |||
| other liabilities | |||
| provisions | 19,450 | 19,450 | 799 |
| total long term liabilities | 19,450 | 19,450 | 799 |
| total liabilities | 19,450 | 156,082 | 204,581 |
| net assets | 32,384 | 62,021 | 193,528 |
| total shareholders funds | 32,384 | 62,021 | 193,528 |
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | |||
| Depreciation | 9,279 | 10,064 | 2,815 |
| Amortisation | 491 | 873 | |
| Tax | -69,954 | ||
| Stock | -30,998 | 30,998 | |
| Debtors | -54,803 | -211,243 | 317,880 |
| Creditors | -32,155 | 31,929 | 226 |
| Accruals and Deferred Income | -203,556 | 203,556 | |
| Deferred Taxes & Provisions | 18,651 | 799 | |
| Cash flow from operations | |||
| Investing Activities | |||
| capital expenditure | |||
| Change in Investments | |||
| cash flow from investments | |||
| Financing Activities | |||
| Bank loans | |||
| Group/Directors Accounts | -104,477 | 104,477 | |
| Other Short Term Loans | |||
| Long term loans | |||
| Hire Purchase and Lease Commitments | |||
| other long term liabilities | |||
| share issue | |||
| interest | |||
| cash flow from financing | 100 | ||
| cash and cash equivalents | |||
| cash | -1,500 | 1,500 | |
| overdraft | |||
| change in cash | -1,500 | 1,500 |
neos 22 ltd Credit Report and Business Information
Neos 22 Ltd Competitor Analysis
Perform a competitor analysis for neos 22 ltd by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in CF10 area or any other competitors across 12 key performance metrics.
neos 22 ltd Ownership
NEOS 22 LTD group structure
Neos 22 Ltd has no subsidiary companies.
Ultimate parent company
CC MIST NEW HOLDING II APS
#0144363
2 parents
NEOS 22 LTD
13229147
neos 22 ltd directors
Neos 22 Ltd currently has 5 directors. The longest serving directors include Vilhelm Hahn-Petersen (Sep 2021) and Mr Adam Falbert (Sep 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Vilhelm Hahn-Petersen | Wales | 65 years | Sep 2021 | - | Director |
| Mr Adam Falbert | Wales | 48 years | Sep 2021 | - | Director |
| Mr Russell Quelch | Wales | 46 years | Feb 2024 | - | Director |
| Mr Brett Collier | England | 47 years | May 2024 | - | Director |
| Mr James Keeton | 50 years | Nov 2024 | - | Director |
P&L
December 2023turnover
152.5k
+37%
operating profit
-29.6k
0%
gross margin
58.2%
+1.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
32.4k
-0.48%
total assets
51.8k
-0.76%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
neos 22 ltd company details
company number
13229147
Type
Private limited with Share Capital
industry
56301 - Licensed clubs
incorporation date
February 2021
age
4
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
switch operating limited (December 2024)
accountant
KROGH & PARTNERS LTD
auditor
-
address
proud mary 42-43 st mary street, cardiff, CF10 1AD
Bank
-
Legal Advisor
-
neos 22 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 found 3 charges/mortgages relating to neos 22 ltd. Currently there are 3 open charges and 0 have been satisfied in the past.
neos 22 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 NEOS 22 LTD. This can take several minutes, an email will notify you when this has completed.
neos 22 ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
