sangers (northern ireland) limited

Live MatureLargeHealthy

sangers (northern ireland) limited Company Information

Share SANGERS (NORTHERN IRELAND) LIMITED

Company Number

NI018941

Directors

Peter Surgenor

Wendy Hall

View All

Shareholders

aah pharmaceuticals limited

Group Structure

View All

Industry

Wholesale of pharmaceutical goods

 

Registered Address

2 marshalls road, belfast, bt5 6sr, BT5 6SR

sangers (northern ireland) limited Estimated Valuation

£32.5m

Pomanda estimates the enterprise value of SANGERS (NORTHERN IRELAND) LIMITED at £32.5m based on a Turnover of £48.5m and 0.67x industry multiple (adjusted for size and gross margin).

sangers (northern ireland) limited Estimated Valuation

£11.7m

Pomanda estimates the enterprise value of SANGERS (NORTHERN IRELAND) LIMITED at £11.7m based on an EBITDA of £1.7m and a 6.76x industry multiple (adjusted for size and gross margin).

sangers (northern ireland) limited Estimated Valuation

£25.3m

Pomanda estimates the enterprise value of SANGERS (NORTHERN IRELAND) LIMITED at £25.3m based on Net Assets of £13.2m and 1.92x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sangers (northern Ireland) Limited Overview

Sangers (northern Ireland) Limited is a live company located in bt5 6sr, BT5 6SR with a Companies House number of NI018941. It operates in the wholesale of pharmaceutical goods sector, SIC Code 46460. Founded in May 1985, it's largest shareholder is aah pharmaceuticals limited with a 100% stake. Sangers (northern Ireland) Limited is a mature, large sized company, Pomanda has estimated its turnover at £48.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Sangers (northern Ireland) Limited Health Check

Pomanda's financial health check has awarded Sangers (Northern Ireland) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

3 Regular

positive_score

1 Weak

size

Size

annual sales of £48.5m, make it larger than the average company (£24.9m)

£48.5m - Sangers (northern Ireland) Limited

£24.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (5.6%)

8% - Sangers (northern Ireland) Limited

5.6% - Industry AVG

production

Production

with a gross margin of 11.9%, this company has a higher cost of product (26.4%)

11.9% - Sangers (northern Ireland) Limited

26.4% - Industry AVG

profitability

Profitability

an operating margin of 3.6% make it as profitable than the average company (3.9%)

3.6% - Sangers (northern Ireland) Limited

3.9% - Industry AVG

employees

Employees

with 74 employees, this is above the industry average (37)

74 - Sangers (northern Ireland) Limited

37 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Sangers (northern Ireland) Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £655.5k, this is equally as efficient (£664.6k)

£655.5k - Sangers (northern Ireland) Limited

£664.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 35 days, this is earlier than average (59 days)

35 days - Sangers (northern Ireland) Limited

59 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 56 days, this is slower than average (32 days)

56 days - Sangers (northern Ireland) Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 52 days, this is in line with average (62 days)

52 days - Sangers (northern Ireland) Limited

62 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 25 weeks, this is more cash available to meet short term requirements (11 weeks)

25 weeks - Sangers (northern Ireland) Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 40.3%, this is a lower level of debt than the average (54.2%)

40.3% - Sangers (northern Ireland) Limited

54.2% - Industry AVG

SANGERS (NORTHERN IRELAND) LIMITED financials

EXPORTms excel logo

Sangers (Northern Ireland) Limited's latest turnover from March 2024 is £48.5 million and the company has net assets of £13.2 million. According to their latest financial statements, we estimate that Sangers (Northern Ireland) Limited has 74 employees and maintains cash reserves of £4.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover48,505,69248,945,22647,443,12338,338,19441,658,50539,755,00570,432,948245,462,215197,296,342220,885,331225,611,650223,284,365215,393,280213,988,221199,848,741
Other Income Or Grants
Cost Of Sales42,715,38843,413,41641,985,36433,357,16435,834,34534,604,93163,012,885225,103,481182,024,256205,961,497211,153,944209,698,466202,368,820201,543,160188,147,951
Gross Profit5,790,3045,531,8105,457,7594,981,0305,824,1605,150,0747,420,06320,358,73415,272,08614,923,83414,457,70613,585,89913,024,46012,445,06111,700,790
Admin Expenses4,059,7363,830,4973,955,5712,512,0072,102,9341,960,7556,031,75720,094,64610,895,90010,135,8129,633,1457,289,3728,153,6587,771,1747,338,884
Operating Profit1,730,5681,701,3131,502,1882,469,0233,721,2263,189,3191,388,306264,0884,376,1864,788,0224,824,5616,296,5274,870,8024,673,8874,361,906
Interest Payable9,907201,814281,194683,240822,0001,010,0271,693,5321,958,1481,842,1231,730,7062,782,847
Interest Receivable256,338241,43011511,14368,18036,4059,275643,387696,971699,774741,6112,708,5321,759,008673,099
Pre-Tax Profit1,986,9061,942,7431,502,3032,480,1663,779,4993,023,9101,107,112-2,550,0694,290,57377,642,6006,926,8888,579,9905,737,2114,702,1893,510,733
Tax753,512-268,603-470,286-615,183-506,175-689,714593,134-901,766-803,049-713,239-1,169,216-1,253,118-1,229,306-498,978
Profit After Tax1,986,9062,696,2551,233,7002,009,8803,164,3162,517,735417,398-1,956,9353,388,80776,839,5516,213,6497,410,7744,484,0933,472,8833,011,755
Dividends Paid3,000,00010,050,0001,000,00076,166,4853,750,0006,000,0003,000,0002,000,000
Retained Profit-1,013,0942,696,2551,233,7002,009,8803,164,3162,517,735417,398-12,006,9352,388,807673,0662,463,6491,410,7741,484,0931,472,8833,011,755
Employee Costs2,913,85710,829,3407,144,3306,581,8986,703,5214,964,3556,580,8276,209,7625,853,166
Number Of Employees74767662716784206216223227235230277269
EBITDA*1,730,5681,701,3131,502,1882,469,0233,721,2263,189,3191,849,1352,427,2675,549,3905,921,4285,851,1397,039,2215,693,8775,613,1495,237,567

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets9,739,11012,969,29712,572,66412,750,78710,757,1458,063,1068,031,1368,317,830
Intangible Assets224,89132,09439,50046,90654,31261,72069,12676,532
Investments & Other776,902776,902776,905777,902777,902852,704777,9032,252,2421,267,236777,907978,406978,406978,406978,406978,406
Debtors (Due After 1 year)
Total Fixed Assets776,902776,902776,905777,902777,902852,704777,90312,216,24314,268,62713,390,07113,776,09911,789,8639,103,2329,078,6689,372,768
Stock & work in progress6,163,1206,726,8325,628,4636,509,6233,995,1174,702,6873,596,0097,231,61011,295,74311,543,36111,998,74811,982,17713,523,88811,480,23110,398,396
Trade Debtors4,693,3274,760,5025,058,4513,268,1875,012,4034,330,2774,349,03916,801,51429,823,36234,469,57838,252,84337,529,85137,467,05037,643,37537,285,798
Group Debtors688,8474,131,3044,299,8621,266,9951,216,1482,054,7203,730,3861,951,7403,136,8944,031,05810,186,94010,336,17410,564,1578,110,4597,106,023
Misc Debtors5,397,2304,598,1003,492,6343,830,8333,229,9502,069,8152,050,7302,686,5151,744,2432,429,6611,941,0603,721,7814,226,0754,781,0817,022,397
Cash4,418,2842,967,3471,308,1516,203,3074,667,9347,528,4687,717,4989,748,12215,604,53711,599,8449,908,6299,076,0439,918,67810,447,9735,882,069
misc current assets
total current assets21,360,80823,184,08519,787,56121,078,94518,121,55220,685,96721,443,66238,419,50161,604,77964,073,50272,288,22072,646,02675,699,84872,463,11967,694,683
total assets22,137,71023,960,98720,564,46621,856,84718,899,45421,538,67122,221,56550,635,74475,873,40677,463,57386,064,31984,435,88984,803,08081,541,78777,067,451
Bank overdraft
Bank loan
Trade Creditors 6,574,1877,574,3536,082,9897,064,4825,091,2476,129,9434,625,56816,909,98029,472,35431,366,15331,978,20530,421,11029,819,16826,509,63625,405,454
Group/Directors Accounts297,096304,528308,6732,296,1803,391,6728,653,70614,450,03624,157,26024,707,03424,746,31033,557,61634,232,19834,268,41135,102,56833,044,458
other short term finances
hp & lease commitments
other current liabilities2,047,2291,849,8142,636,7672,193,8482,124,0781,626,881535,5552,952,4463,624,0476,192,5995,899,5847,372,8368,468,0349,140,8949,238,097
total current liabilities8,918,5129,728,6959,028,42911,554,51010,606,99716,410,53019,611,15944,019,68657,803,43562,305,06271,435,40572,026,14472,555,61370,753,09867,688,009
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions86,050120,066
total long term liabilities4,423,0502,528,0662,020,5001,247,5002,312,3502,635,0002,577,8801,836,880
total liabilities8,918,5129,728,6959,028,42911,554,51010,606,99716,410,53019,611,15948,442,73660,331,50164,325,56272,682,90574,338,49475,190,61373,330,97869,524,889
net assets13,219,19814,232,29211,536,03710,302,3378,292,4575,128,1412,610,4062,193,00815,541,90513,138,01113,381,41410,097,3959,612,4678,210,8097,542,562
total shareholders funds13,219,19814,232,29211,536,03710,302,3378,292,4575,128,1412,610,4062,193,00815,541,90513,138,01113,381,41410,097,3959,612,4678,210,8097,542,562
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit1,730,5681,701,3131,502,1882,469,0233,721,2263,189,3191,388,306264,0884,376,1864,788,0224,824,5616,296,5274,870,8024,673,8874,361,906
Depreciation419,8962,131,0851,165,7981,126,0001,019,172735,286815,669931,856868,255
Amortisation40,93332,0947,4067,4067,4067,4087,4067,4067,406
Tax753,512-268,603-470,286-615,183-506,175-689,714593,134-901,766-803,049-713,239-1,169,216-1,253,118-1,229,306-498,978
Stock-563,7121,098,369-881,1602,514,506-707,5701,106,678-3,635,6017,231,610-247,618-455,38716,571-1,541,7112,043,6571,081,83510,398,396
Debtors-2,710,502638,9594,484,932-1,092,4861,003,689-1,675,343-11,309,61421,439,769-6,225,798-9,450,546-1,206,963-669,4761,722,367-879,30351,414,218
Creditors-1,000,1661,491,364-981,4931,973,235-1,038,6961,504,375-12,284,41216,909,980-1,893,799-612,0521,557,095601,9423,309,5321,104,18225,405,454
Accruals and Deferred Income197,415-786,953442,91969,770497,1971,091,326-2,416,8912,952,446-2,568,552293,015-1,473,252-1,095,198-672,860-97,2039,238,097
Deferred Taxes & Provisions-86,05086,050120,066
Cash flow from operations4,202,0311,421,908-2,908,7612,619,7222,268,4255,847,5101,317,283-5,702,5026,778,75514,705,2756,412,1357,587,9363,311,4075,188,290-22,430,474
Investing Activities
capital expenditure9,503,172-12,127,180-1,562,431-947,877-3,012,814-3,429,325-847,639-645,162-9,270,023
Change in Investments-3-997-74,80274,801-1,474,3392,252,242489,329-200,499978,406
cash flow from investments399774,802-74,80110,977,511-14,379,422-2,051,760-747,378-3,012,814-3,429,325-847,639-645,162-10,248,429
Financing Activities
Bank loans
Group/Directors Accounts-7,432-4,145-1,987,507-1,095,492-5,262,034-5,796,330-9,707,22424,157,260-39,276-8,811,306-674,582-36,213-834,1572,058,11033,044,458
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue14,199,94315,087-916,469820,370-925,846-82,435-804,6364,530,807
interest256,338241,43011511,14358,273-165,409-281,194-673,965-178,613-313,056-993,758-1,216,537866,40928,302-2,109,748
cash flow from financing248,906237,285-1,987,392-1,084,349-5,203,761-5,961,739-9,988,41837,683,238-202,802-10,040,831-847,970-2,178,596-50,1831,281,77635,465,517
cash and cash equivalents
cash1,450,9371,659,196-4,895,1561,535,373-2,860,534-189,030-2,030,6249,748,1224,004,6931,691,215832,586-842,635-529,2954,565,9045,882,069
overdraft
change in cash1,450,9371,659,196-4,895,1561,535,373-2,860,534-189,030-2,030,6249,748,1224,004,6931,691,215832,586-842,635-529,2954,565,9045,882,069

sangers (northern ireland) limited 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 sangers (northern ireland) limited. Get real-time insights into sangers (northern ireland) limited'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

Sangers (northern Ireland) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for sangers (northern ireland) limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in BT5 area or any other competitors across 12 key performance metrics.

sangers (northern ireland) limited Ownership

SANGERS (NORTHERN IRELAND) LIMITED group structure

Sangers (Northern Ireland) Limited has 3 subsidiary companies.

Ultimate parent company

AURELIUS INVESTMENT LUX ONE SARL

#0143598

2 parents

SANGERS (NORTHERN IRELAND) LIMITED

NI018941

3 subsidiaries

SANGERS (NORTHERN IRELAND) LIMITED Shareholders

aah pharmaceuticals limited 100%

sangers (northern ireland) limited directors

Sangers (Northern Ireland) Limited currently has 5 directors. The longest serving directors include Mr Peter Surgenor (Jan 2003) and Ms Wendy Hall (Jul 2022).

officercountryagestartendrole
Mr Peter SurgenorNorthern Ireland67 years Jan 2003- Director
Ms Wendy HallEngland54 years Jul 2022- Director
Mrs Wendy HallEngland54 years Jul 2022- Director
Mr David BoundEngland63 years Dec 2022- Director
Mr Adrian StubbingsEngland52 years Feb 2024- Director

P&L

March 2024

turnover

48.5m

-1%

operating profit

1.7m

+2%

gross margin

12%

+5.62%

turnover

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

Balance Sheet

March 2024

net assets

13.2m

-0.07%

total assets

22.1m

-0.08%

cash

4.4m

+0.49%

net assets

Total assets minus all liabilities

sangers (northern ireland) limited company details

company number

NI018941

Type

Private limited with Share Capital

industry

46460 - Wholesale of pharmaceutical goods

incorporation date

May 1985

age

40

incorporated

UK

ultimate parent company

AURELIUS INVESTMENT LUX ONE SARL

accounts

Full Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

FORVIS MAZARS

address

2 marshalls road, belfast, bt5 6sr, BT5 6SR

Bank

DANSKE BANK

Legal Advisor

-

sangers (northern ireland) 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 sangers (northern ireland) limited. Currently there are 1 open charges and 2 have been satisfied in the past.

sangers (northern ireland) 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 SANGERS (NORTHERN IRELAND) LIMITED. This can take several minutes, an email will notify you when this has completed.

sangers (northern ireland) limited Companies House Filings - See Documents

datedescriptionview/download