Pomanda estimates the enterprise value of IGNIFI LIMITED at £1.9m based on a Turnover of £4.2m and 0.44x industry multiple (adjusted for size and gross margin).
ignifi limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of IGNIFI LIMITED at £0 based on an EBITDA of £-1.6m and a 3.03x industry multiple (adjusted for size and gross margin).
ignifi limitedEstimated Valuation
£657.7k
Pomanda estimates the enterprise value of IGNIFI LIMITED at £657.7k based on Net Assets of £395k and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ignifi LimitedOverview
Ignifi Limited is a live company located in london, EC1M 5QU with a Companies House number of 02128733. It operates in the advertising agencies sector, SIC Code 73110. Founded in May 1987, it's largest shareholder is
selbey anderson limited
with a 100% stake. Ignifi Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£4.2m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Ignifi Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
0 Strong
5 Regular
6 Weak
Size
annual sales of £4.2m, make it smaller than the average company (£10.2m)
£4.2m - Ignifi Limited
£10.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (6.6%)
5% - Ignifi Limited
6.6% - Industry AVG
Production
with a gross margin of 43.2%, this company has a comparable cost of product (43.2%)
43.2% - Ignifi Limited
43.2% - Industry AVG
Profitability
an operating margin of -36.9% make it less profitable than the average company (5.2%)
-36.9% - Ignifi Limited
5.2% - Industry AVG
Employees
with 23 employees, this is below the industry average (45)
23 - Ignifi Limited
45 - Industry AVG
Pay Structure
on an average salary of £66.4k, the company has an equivalent pay structure (£66.4k)
£66.4k - Ignifi Limited
£66.4k - Industry AVG
Efficiency
resulting in sales per employee of £184.8k, this is equally as efficient (£186k)
£184.8k - Ignifi Limited
£186k - Industry AVG
Debtor Days
it gets paid by customers after 79 days, this is later than average (60 days)
79 days - Ignifi Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (43 days)
14 days - Ignifi Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ignifi Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (14 weeks)
6 weeks - Ignifi Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68%, this is a similar level of debt than the average (68.5%)
68% - Ignifi Limited
68.5% - Industry AVG
IGNIFI LIMITED financials
EXPORT
Ignifi Limited's latest turnover from December 2023 is estimated at £4.2 million and the company has net assets of £395 thousand. According to their latest financial statements, Ignifi Limited has 23 employees and maintains cash reserves of £99.2 thousand 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
Dec 2016
Dec 2015
Dec 2014
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
4,249,305
3,066,194
3,407,766
3,629,350
2,264,348
2,059,753
2,332,593
2,380,184
2,495,021
1,614,723
3,375,085
3,375,085
4,443,008
6,026,195
7,147,494
Other Income Or Grants
Cost Of Sales
2,413,301
1,683,423
1,758,581
2,006,379
1,253,648
1,129,784
1,291,746
1,249,494
1,311,253
903,922
1,922,982
1,922,982
2,680,208
3,680,324
4,338,213
Gross Profit
1,836,004
1,382,771
1,649,185
1,622,971
1,010,700
929,970
1,040,847
1,130,690
1,183,768
710,801
1,452,103
1,452,103
1,762,800
2,345,871
2,809,281
Admin Expenses
3,404,040
847,869
899,842
1,170,435
689,785
946,369
762,802
760,229
1,143,960
644,509
1,516,762
1,516,762
1,963,319
2,106,761
1,904,620
Operating Profit
-1,568,036
534,902
749,343
452,536
320,915
-16,399
278,045
370,461
39,808
66,292
-64,659
-64,659
-200,519
239,110
904,661
Interest Payable
2,076
5,084
14,675
17,377
12,956
29,974
29,974
24,912
28,772
12,938
Interest Receivable
6,689
10,982
1,927
865
3,039
1,301
876
218
125
42
317
317
18
107
Pre-Tax Profit
-1,561,347
545,884
751,270
453,401
323,954
-17,175
273,838
356,004
22,556
53,378
-905,078
-905,078
-225,431
210,356
891,830
Tax
-103,718
-142,741
-86,146
-61,551
-52,029
-71,201
-4,511
4,052
26,782
26,782
34,416
-46,150
1,172
Profit After Tax
-1,561,347
442,166
608,529
367,255
262,403
-17,175
221,809
284,803
18,045
57,430
-878,296
-878,296
-191,015
164,206
893,002
Dividends Paid
94,820
94,820
228,000
240,000
170,000
Retained Profit
-1,561,347
442,166
608,529
367,255
262,403
-17,175
221,809
284,803
18,045
57,430
-973,116
-973,116
-419,015
-75,794
723,002
Employee Costs
1,527,606
1,754,987
1,658,189
1,351,429
1,191,722
1,167,660
1,378,849
1,173,415
825,318
314,652
1,005,425
1,005,425
1,752,434
2,281,334
2,576,741
Number Of Employees
23
27
26
22
20
20
24
21
15
10
20
21
62
75
86
EBITDA*
-1,559,445
548,327
772,165
483,169
354,659
17,192
311,755
383,562
72,382
87,332
549
36,314
-84,475
366,777
1,044,876
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
10,142
15,406
14,984
27,968
44,774
66,010
97,188
109,968
12,048
30,945
51,985
51,985
2,057,501
2,023,361
2,218,881
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
10,142
15,406
14,984
27,968
44,774
66,010
97,188
109,968
12,048
30,945
51,985
51,985
2,057,501
2,023,361
2,218,881
Stock & work in progress
47,465
34,165
30,311
18,534
47,044
50,982
47,402
70,103
70,103
87,399
144,359
138,012
Trade Debtors
924,691
491,397
694,524
866,960
395,240
327,570
378,910
420,974
570,254
564,823
787,704
787,704
802,451
1,500,947
1,663,126
Group Debtors
183,200
1,745,686
1,306,573
19,206
19,206
19,206
19,206
Misc Debtors
18,776
27,311
24,182
11,978
10,114
1,584
18,118
15,858
74,201
64,025
109,339
109,339
143,021
91,822
115,094
Cash
99,153
155,674
471,869
1,069,985
660,884
149,626
197,237
153,353
20,821
29,215
19,314
19,314
431
955
586
misc current assets
14,598
14,606
14,606
total current assets
1,225,820
2,420,068
2,497,148
1,996,388
1,100,403
509,091
612,799
637,229
735,464
720,063
1,001,066
1,001,066
1,052,508
1,757,289
1,936,024
total assets
1,235,962
2,435,474
2,512,132
2,024,356
1,145,177
575,101
709,987
747,197
747,512
751,008
1,053,051
1,053,051
3,110,009
3,780,650
4,154,905
Bank overdraft
61,518
374,685
159,987
237,558
237,558
590,606
Bank loan
549,440
387,857
Trade Creditors
94,820
78,683
56,869
153,695
136,188
127,702
89,358
150,480
263,371
345,177
523,415
523,415
603,091
835,467
993,069
Group/Directors Accounts
7,396
74,835
74,835
other short term finances
hp & lease commitments
28,626
46,830
46,830
35,101
47,252
23,908
other current liabilities
733,393
395,091
935,729
959,656
462,046
158,824
247,437
309,470
171,666
153,956
173,418
173,418
449,590
507,795
433,627
total current liabilities
835,609
473,774
992,598
1,113,351
598,234
286,526
398,313
459,950
809,722
687,746
981,221
981,221
1,637,222
1,853,206
2,116,045
loans
94,903
589,400
688,800
764,693
hp & lease commitments
92,302
26,421
Accruals and Deferred Income
other liabilities
119,751
150,000
290,004
351,942
351,942
provisions
5,314
5,314
5,314
5,314
8,507
12,542
18,466
1,194
1,194
4,707
8,767
8,767
35,933
38,056
24,206
total long term liabilities
5,314
5,314
5,314
5,314
8,507
12,542
18,466
215,848
151,194
294,711
360,709
360,709
717,635
753,277
788,899
total liabilities
840,923
479,088
997,912
1,118,665
606,741
299,068
416,779
675,798
960,916
982,457
1,341,930
1,341,930
2,354,857
2,606,483
2,904,944
net assets
395,039
1,956,386
1,514,220
905,691
538,436
276,033
293,208
71,399
-213,404
-231,449
-288,879
-288,879
755,152
1,174,167
1,249,961
total shareholders funds
395,039
1,956,386
1,514,220
905,691
538,436
276,033
293,208
71,399
-213,404
-231,449
-288,879
-288,879
755,152
1,174,167
1,249,961
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-1,568,036
534,902
749,343
452,536
320,915
-16,399
278,045
370,461
39,808
66,292
-64,659
-64,659
-200,519
239,110
904,661
Depreciation
8,591
13,425
22,822
30,633
33,744
33,591
33,710
13,101
32,574
21,040
65,208
100,973
116,044
127,667
140,215
Amortisation
Tax
-103,718
-142,741
-86,146
-61,551
-52,029
-71,201
-4,511
4,052
26,782
26,782
34,416
-46,150
1,172
Stock
-47,465
13,300
3,854
11,777
-28,510
-3,938
3,580
-22,701
-17,296
-56,960
6,347
138,012
Debtors
-1,137,727
239,115
1,146,341
473,584
76,200
-67,874
-39,804
-226,829
34,813
-268,195
-67,635
-647,297
-185,451
1,797,426
Creditors
16,137
21,814
-96,826
17,507
8,486
38,344
-61,122
-112,891
-81,806
-178,238
-79,676
-232,376
-157,602
993,069
Accruals and Deferred Income
338,302
-540,638
-23,927
497,610
303,222
-88,613
-62,033
137,804
17,710
-19,462
-276,172
-58,205
74,168
433,627
Deferred Taxes & Provisions
-3,193
-4,035
-5,924
17,272
-3,513
-4,060
-27,166
-2,123
13,850
24,206
Cash flow from operations
-67,279
-313,330
-590,205
422,063
520,727
17,096
222,157
568,041
-38,131
180,520
27,331
-234,987
361,494
430,147
561,512
Investing Activities
capital expenditure
-3,327
-13,847
-9,838
-13,827
-12,508
-2,413
-20,930
-111,021
-13,677
-65,208
1,904,543
-150,184
319,507
-76,077
Change in Investments
cash flow from investments
-3,327
-13,847
-9,838
-13,827
-12,508
-2,413
-20,930
-111,021
-13,677
-65,208
1,904,543
-150,184
319,507
-76,077
Financing Activities
Bank loans
-549,440
161,583
387,857
Group/Directors Accounts
7,396
-74,835
74,835
Other Short Term Loans
Long term loans
-94,903
94,903
-589,400
-99,400
-75,893
764,693
Hire Purchase and Lease Commitments
-28,626
-18,204
-80,573
53,730
49,765
23,908
other long term liabilities
-119,751
-30,249
-140,004
-61,938
351,942
share issue
973,116
-70,915
526,959
interest
6,689
10,982
1,927
865
3,039
-775
-4,208
-14,457
-17,252
-12,914
-29,657
-29,657
-24,912
-28,754
-12,831
cash flow from financing
14,085
10,982
1,927
865
3,039
-775
-218,862
50,197
-185,882
-93,056
943,459
-968,043
16,166
332,975
1,377,564
cash and cash equivalents
cash
-56,521
-316,195
-598,116
409,101
511,258
-47,611
43,884
132,532
-8,394
9,901
18,883
-524
369
586
overdraft
-61,518
61,518
-374,685
214,698
-77,571
237,558
-590,606
590,606
change in cash
-56,521
-316,195
-598,116
409,101
511,258
13,907
-17,634
507,217
-223,092
87,472
-218,675
-524
590,975
-590,020
ignifi 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 ignifi limited. Get real-time insights into ignifi limited's credit score, group structure and payment trends.
Perform a competitor analysis for ignifi limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in EC1M area or any other competitors across 12 key performance metrics.
The sole shareholder of Ignifi Limited is Selbey Anderson Limited.
selbey anderson limited
100%
ignifi limited directors
Ignifi Limited currently has 2 directors.
The longest serving directors include
Mr Matthew Carlton-Parada (Mar 2021) and
Mr Dominic Hawes-Fairley (Dec 2022).
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 17 charges/mortgages relating to ignifi limited. Currently there are 5 open charges and 12 have been satisfied in the past.
ignifi 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 IGNIFI LIMITED. This can take several minutes, an email will notify you when this has completed.
ignifi limitedCompanies House Filings - See Documents
