sycurio midco 1 limited
sycurio midco 1 limited Company Information
Company Number
13451666
Next Accounts
Sep 2025
Industry
Activities of financial services holding companies
Shareholders
sycurio topco limited
Group Structure
View All
Contact
Registered Address
pannell house park street, guildford, surrey, GU1 4HN
Website
-sycurio midco 1 limited Estimated Valuation
Pomanda estimates the enterprise value of SYCURIO MIDCO 1 LIMITED at £34.5m based on a Turnover of £20m and 1.73x industry multiple (adjusted for size and gross margin).
sycurio midco 1 limited Estimated Valuation
Pomanda estimates the enterprise value of SYCURIO MIDCO 1 LIMITED at £0 based on an EBITDA of £-466.6k and a 5.9x industry multiple (adjusted for size and gross margin).
sycurio midco 1 limited Estimated Valuation
Pomanda estimates the enterprise value of SYCURIO MIDCO 1 LIMITED at £0 based on Net Assets of £-62.2m and 1.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sycurio Midco 1 Limited Overview
Sycurio Midco 1 Limited is a live company located in surrey, GU1 4HN with a Companies House number of 13451666. It operates in the activities of financial services holding companies sector, SIC Code 64205. Founded in June 2021, it's largest shareholder is sycurio topco limited with a 100% stake. Sycurio Midco 1 Limited is a startup, mid sized company, Pomanda has estimated its turnover at £20m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sycurio Midco 1 Limited Health Check
Pomanda's financial health check has awarded Sycurio Midco 1 Limited a 2 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
3 Strong
2 Regular
5 Weak
Size
annual sales of £20m, make it larger than the average company (£11.9m)
£20m - Sycurio Midco 1 Limited
£11.9m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Sycurio Midco 1 Limited
- - Industry AVG
Production
with a gross margin of 68.5%, this company has a comparable cost of product (79.7%)
68.5% - Sycurio Midco 1 Limited
79.7% - Industry AVG
Profitability
an operating margin of -64.9% make it less profitable than the average company (10.5%)
-64.9% - Sycurio Midco 1 Limited
10.5% - Industry AVG
Employees
with 114 employees, this is above the industry average (64)
114 - Sycurio Midco 1 Limited
64 - Industry AVG
Pay Structure
on an average salary of £98.5k, the company has an equivalent pay structure (£85.5k)
£98.5k - Sycurio Midco 1 Limited
£85.5k - Industry AVG
Efficiency
resulting in sales per employee of £175.4k, this is less efficient (£220.2k)
£175.4k - Sycurio Midco 1 Limited
£220.2k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (47 days)
64 days - Sycurio Midco 1 Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 114 days, this is slower than average (47 days)
114 days - Sycurio Midco 1 Limited
47 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sycurio Midco 1 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (27 weeks)
2 weeks - Sycurio Midco 1 Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 164.6%, this is a higher level of debt than the average (53.5%)
164.6% - Sycurio Midco 1 Limited
53.5% - Industry AVG
SYCURIO MIDCO 1 LIMITED financials
Sycurio Midco 1 Limited's latest turnover from December 2023 is £20 million and the company has net assets of -£62.2 million. According to their latest financial statements, Sycurio Midco 1 Limited has 114 employees and maintains cash reserves of £3.5 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Turnover | 19,999,568 | 19,687,766 | 9,917,826 |
| Other Income Or Grants | 0 | 0 | 0 |
| Cost Of Sales | 6,310,517 | 5,444,602 | 2,517,696 |
| Gross Profit | 13,689,051 | 14,243,164 | 7,400,130 |
| Admin Expenses | 26,663,389 | 26,246,477 | 13,980,884 |
| Operating Profit | -12,974,338 | -12,003,313 | -6,580,754 |
| Interest Payable | 13,470,249 | 11,674,500 | 5,868,038 |
| Interest Receivable | 2,591 | 2,240 | 232 |
| Pre-Tax Profit | -29,467,715 | -23,675,573 | -12,448,560 |
| Tax | 746,307 | 59,275 | 1,109,484 |
| Profit After Tax | -28,721,408 | -23,616,298 | -11,339,076 |
| Dividends Paid | 0 | 0 | 0 |
| Retained Profit | -28,721,408 | -23,616,298 | -11,339,076 |
| Employee Costs | 11,223,586 | 10,710,137 | 4,757,022 |
| Number Of Employees | 114 | 114 | 102 |
| EBITDA* | -466,614 | -71,641 | 1,055,898 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Tangible Assets | 965,289 | 971,396 | 937,797 |
| Intangible Assets | 86,971,634 | 100,567,193 | 110,759,086 |
| Investments & Other | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 |
| Total Fixed Assets | 87,936,923 | 101,538,589 | 111,696,883 |
| Stock & work in progress | 0 | 0 | 0 |
| Trade Debtors | 3,510,106 | 4,620,598 | 5,347,791 |
| Group Debtors | 0 | 99,428 | 8 |
| Misc Debtors | 1,370,773 | 1,272,720 | 2,240,157 |
| Cash | 3,458,945 | 2,798,698 | 4,405,920 |
| misc current assets | 0 | 0 | 0 |
| total current assets | 8,339,824 | 8,791,444 | 11,993,876 |
| total assets | 96,276,747 | 110,330,033 | 123,690,759 |
| Bank overdraft | 0 | 0 | 52,478 |
| Bank loan | 510,210 | 296,749 | 0 |
| Trade Creditors | 1,974,868 | 1,805,141 | 1,565,659 |
| Group/Directors Accounts | 52,911,330 | 48,624,520 | 44,482,974 |
| other short term finances | 0 | 0 | 0 |
| hp & lease commitments | 142,927 | 156,752 | 275,378 |
| other current liabilities | 12,665,183 | 9,469,886 | 9,705,242 |
| total current liabilities | 68,204,518 | 60,353,048 | 56,081,731 |
| loans | 84,803,151 | 80,669,351 | 74,899,860 |
| hp & lease commitments | 175,035 | 34,932 | 92,911 |
| Accruals and Deferred Income | 3,301,071 | 406,077 | 171,025 |
| other liabilities | 1,892,780 | 1,714,765 | 1,501,966 |
| provisions | 59,565 | 559,391 | 794,556 |
| total long term liabilities | 90,231,602 | 83,384,516 | 77,460,318 |
| total liabilities | 158,436,120 | 143,737,564 | 133,542,049 |
| net assets | -62,159,373 | -33,407,531 | -9,851,290 |
| total shareholders funds | -62,159,373 | -33,407,531 | -9,851,290 |
| Dec 2023 | Dec 2022 | Dec 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Operating Profit | -12,974,338 | -12,003,313 | -6,580,754 |
| Depreciation | 590,695 | 772,798 | 446,633 |
| Amortisation | 11,917,029 | 11,158,874 | 7,190,019 |
| Tax | 746,307 | 59,275 | 1,109,484 |
| Stock | 0 | 0 | 0 |
| Debtors | -1,111,867 | -1,595,210 | 7,587,956 |
| Creditors | 169,727 | 239,482 | 1,565,659 |
| Accruals and Deferred Income | 6,090,291 | -304 | 9,876,267 |
| Deferred Taxes & Provisions | -499,826 | -235,165 | 794,556 |
| Cash flow from operations | 7,151,752 | 1,586,857 | 6,813,908 |
| Investing Activities | |||
| capital expenditure | 0 | 0 | 0 |
| Change in Investments | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | 0 |
| Financing Activities | |||
| Bank loans | 213,461 | 296,749 | 0 |
| Group/Directors Accounts | 4,286,810 | 4,141,546 | 44,482,974 |
| Other Short Term Loans | 0 | 0 | 0 |
| Long term loans | 4,133,800 | 5,769,491 | 74,899,860 |
| Hire Purchase and Lease Commitments | 126,278 | -176,605 | 368,289 |
| other long term liabilities | 178,015 | 212,799 | 1,501,966 |
| share issue | |||
| interest | -13,467,658 | -11,672,260 | -5,867,806 |
| cash flow from financing | -4,559,728 | -1,368,223 | 116,873,069 |
| cash and cash equivalents | |||
| cash | 660,247 | -1,607,222 | 4,405,920 |
| overdraft | 0 | -52,478 | 52,478 |
| change in cash | 660,247 | -1,554,744 | 4,353,442 |
sycurio midco 1 limited Credit Report and Business Information
Sycurio Midco 1 Limited Competitor Analysis
Perform a competitor analysis for sycurio midco 1 limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other mid companies, companies in GU1 area or any other competitors across 12 key performance metrics.
sycurio midco 1 limited Ownership
SYCURIO MIDCO 1 LIMITED group structure
Sycurio Midco 1 Limited has 1 subsidiary company.
Ultimate parent company
SYCURIO TOPCO LTD
#0091615
1 parent
SYCURIO MIDCO 1 LIMITED
13451666
1 subsidiary
sycurio midco 1 limited directors
Sycurio Midco 1 Limited currently has 3 directors. The longest serving directors include Mr Kevin Clancy (May 2022) and Ms Denise Parker (Apr 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Kevin Clancy | United Kingdom | 61 years | May 2022 | - | Director |
| Ms Denise Parker | England | 55 years | Apr 2024 | - | Director |
| Mr Simon Hollingsworth | England | 41 years | Oct 2024 | - | Director |
P&L
December 2023turnover
20m
+2%
operating profit
-13m
+8%
gross margin
68.5%
-5.39%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-62.2m
+0.86%
total assets
96.3m
-0.13%
cash
3.5m
+0.24%
net assets
Total assets minus all liabilities
Similar Companies
sycurio midco 1 limited company details
company number
13451666
Type
Private limited with Share Capital
industry
64205 - Activities of financial services holding companies
incorporation date
June 2021
age
3
incorporated
UK
ultimate parent company
accounts
Group
last accounts submitted
December 2023
previous names
yale midco 1 limited (January 2024)
accountant
-
auditor
PRICE BAILEY LLP
address
pannell house park street, guildford, surrey, GU1 4HN
Bank
-
Legal Advisor
-
sycurio midco 1 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 sycurio midco 1 limited.
sycurio midco 1 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 SYCURIO MIDCO 1 LIMITED. This can take several minutes, an email will notify you when this has completed.
sycurio midco 1 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
