rethink professional solutions ltd

Live MatureMicroDeclining

rethink professional solutions ltd Company Information

Share RETHINK PROFESSIONAL SOLUTIONS LTD

Company Number

03307999

Shareholders

a-plan holdings

ashley james prickett

Group Structure

View All

Industry

Activities of insurance agents and brokers

 

Registered Address

one creechurch place, london, EC3A 5AF

rethink professional solutions ltd Estimated Valuation

£44k

Pomanda estimates the enterprise value of RETHINK PROFESSIONAL SOLUTIONS LTD at £44k based on a Turnover of £50.4k and 0.87x industry multiple (adjusted for size and gross margin).

rethink professional solutions ltd Estimated Valuation

£201.9k

Pomanda estimates the enterprise value of RETHINK PROFESSIONAL SOLUTIONS LTD at £201.9k based on an EBITDA of £38.1k and a 5.3x industry multiple (adjusted for size and gross margin).

rethink professional solutions ltd Estimated Valuation

£16.4m

Pomanda estimates the enterprise value of RETHINK PROFESSIONAL SOLUTIONS LTD at £16.4m based on Net Assets of £8.7m and 1.9x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Rethink Professional Solutions Ltd Overview

Rethink Professional Solutions Ltd is a live company located in london, EC3A 5AF with a Companies House number of 03307999. It operates in the activities of insurance agents and brokers sector, SIC Code 66220. Founded in January 1997, it's largest shareholder is a-plan holdings with a 93% stake. Rethink Professional Solutions Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £50.4k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Rethink Professional Solutions Ltd Health Check

Pomanda's financial health check has awarded Rethink Professional Solutions Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £50.4k, make it smaller than the average company (£2.9m)

£50.4k - Rethink Professional Solutions Ltd

£2.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -71%, show it is growing at a slower rate (5.9%)

-71% - Rethink Professional Solutions Ltd

5.9% - Industry AVG

production

Production

with a gross margin of 77.7%, this company has a comparable cost of product (95.7%)

77.7% - Rethink Professional Solutions Ltd

95.7% - Industry AVG

profitability

Profitability

an operating margin of 75.5% make it more profitable than the average company (18.6%)

75.5% - Rethink Professional Solutions Ltd

18.6% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (18)

1 - Rethink Professional Solutions Ltd

18 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Rethink Professional Solutions Ltd

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £50.4k, this is less efficient (£113.8k)

£50.4k - Rethink Professional Solutions Ltd

£113.8k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Rethink Professional Solutions Ltd

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Rethink Professional Solutions Ltd

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Rethink Professional Solutions Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Rethink Professional Solutions Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 0.1%, this is a lower level of debt than the average (61.1%)

0.1% - Rethink Professional Solutions Ltd

61.1% - Industry AVG

RETHINK PROFESSIONAL SOLUTIONS LTD financials

EXPORTms excel logo

Rethink Professional Solutions Ltd's latest turnover from September 2023 is £50.4 thousand and the company has net assets of £8.7 million. According to their latest financial statements, we estimate that Rethink Professional Solutions Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2023Sep 2022Sep 2021Feb 2021Feb 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover50,3892,084,2542,396,6542,402,9272,155,1512,164,2981,959,0041,697,9341,673,983484,809421,636531,385456,545298,406387,365
Other Income Or Grants000000000000000
Cost Of Sales11,240781,747977,648985,890902,011909,693893,820802,102728,417230,207223,986312,821263,588166,267202,009
Gross Profit39,1491,302,5071,419,0061,417,0371,253,1401,254,6051,065,184895,832945,566254,602197,651218,564192,958132,138185,355
Admin Expenses1,098657,552379,836758,591802,1761,241,4161,058,965895,206946,579318,072117,676217,974180,455126,24882,027
Operating Profit38,051644,9551,039,170658,446450,96413,1896,219626-1,013-63,47079,97559012,5035,890103,328
Interest Payable0210000000000000
Interest Receivable604263486601,8451,2891,0003928031,4361,2876481,0101,320575
Pre-Tax Profit38,1117,163,6461,039,517659,106452,80914,4787,2201,019-210-62,03481,2621,23813,5147,210103,903
Tax-8,383-5,199-197,508-125,230-86,034-2,751-1,372-20400-18,690-297-3,514-2,019-29,093
Profit After Tax29,7287,158,447842,009533,876366,77511,7275,848815-210-62,03462,57294110,0005,19174,810
Dividends Paid000000000000000
Retained Profit29,7287,158,447842,009533,876366,77511,7275,848815-210-62,03462,57294110,0005,19174,810
Employee Costs001,620,5681,602,5711,591,3341,536,0101,476,7271,300,6431,275,162167,716160,528197,733156,915110,732158,923
Number Of Employees13233323435343030445434
EBITDA*38,051658,1101,049,221676,940477,58753,01548,09533,77920,542-44,87995,06412,65924,76120,344113,678

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2023Sep 2022Sep 2021Feb 2021Feb 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets017940,54145,44552,26090,581117,254137,29069,02182,55773,86172,76559,00563,14165,772
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets017940,54145,44552,26090,581117,254137,29069,02182,55773,86172,76559,00563,14165,772
Stock & work in progress000000000000000
Trade Debtors000000000257,215261,191330,196296,479203,109275,934
Group Debtors8,664,5297,893,8221,100,000000000000000
Misc Debtors065,587219,972293,074208,691312,721297,941328,287380,447000000
Cash0796,039352,723977,245342,632149,251194,395205,791108,196212,940361,513153,280106,000298,059230,009
misc current assets000000000000000
total current assets8,664,5298,755,4481,672,6951,270,319551,323461,972492,336534,078488,643470,155622,704483,476402,479501,168505,943
total assets8,664,5298,755,6271,713,2361,315,764603,583552,553609,590671,368557,664552,712696,565556,241461,484564,309571,715
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 00001,81312211,094461,128542,947465,195371,379484,204496,801
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities10,934131,760253,684164,345125,231442,788511,551579,177455,196000000
total current liabilities10,934131,760253,684164,345127,044442,789511,553579,179466,290461,128542,947465,195371,379484,204496,801
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions000000000000000
total long term liabilities000000000000000
total liabilities10,934131,760253,684164,345127,044442,789511,553579,179466,290461,128542,947465,195371,379484,204496,801
net assets8,653,5958,623,8671,459,5521,151,419476,539109,76498,03792,18991,37491,584153,61891,04690,10580,10574,914
total shareholders funds8,653,5958,623,8671,459,5521,151,419476,539109,76498,03792,18991,37491,584153,61891,04690,10580,10574,914
Sep 2023Sep 2022Sep 2021Feb 2021Feb 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit38,051644,9551,039,170658,446450,96413,1896,219626-1,013-63,47079,97559012,5035,890103,328
Depreciation013,15510,05118,49426,62339,82641,87633,15321,55518,59115,08912,06912,25814,45410,350
Amortisation000000000000000
Tax-8,383-5,199-197,508-125,230-86,034-2,751-1,372-20400-18,690-297-3,514-2,019-29,093
Stock000000000000000
Debtors705,1206,639,4371,111,28184,383-104,03014,780-30,346-52,160123,232-3,976-69,00533,71793,370-72,825275,934
Creditors00-1,813-1,8131,812-10-11,092-450,034-81,81977,75293,816-112,825-12,597496,801
Accruals and Deferred Income-120,826-121,924128,45339,114-317,557-68,763-67,626123,981455,196000000
Deferred Taxes & Provisions000000000000000
Cash flow from operations-796,278-6,108,450-132,928504,628179,838-33,2809,443198,624-97,528-122,722223,13172,461-184,94878,553305,452
Investing Activities
capital expenditure17927,2071,668-11,67911,698-13,153-21,840-101,422-8,019-27,287-16,185-25,829-8,122-11,823-76,122
Change in Investments000000000000000
cash flow from investments17927,2071,668-11,67911,698-13,153-21,840-101,422-8,019-27,287-16,185-25,829-8,122-11,823-76,122
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue05,868141,004141,0040000000000104
interest604053486601,8451,2891,0003928031,4361,2876481,0101,320575
cash flow from financing606,273141,352141,6641,8451,2891,0003928031,4361,2876481,0101,320679
cash and cash equivalents
cash-796,039443,31610,091634,613193,381-45,144-11,39697,595-104,744-148,573208,23347,280-192,05968,050230,009
overdraft000000000000000
change in cash-796,039443,31610,091634,613193,381-45,144-11,39697,595-104,744-148,573208,23347,280-192,05968,050230,009

rethink professional 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 rethink professional solutions ltd. Get real-time insights into rethink professional solutions ltd'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

Rethink Professional Solutions Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for rethink professional solutions ltd by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in EC3A area or any other competitors across 12 key performance metrics.

rethink professional solutions ltd Ownership

RETHINK PROFESSIONAL SOLUTIONS LTD group structure

Rethink Professional Solutions Ltd has no subsidiary companies.

Ultimate parent company

2 parents

RETHINK PROFESSIONAL SOLUTIONS LTD

03307999

RETHINK PROFESSIONAL SOLUTIONS LTD Shareholders

a-plan holdings 93.02%
ashley james prickett 6.98%

rethink professional solutions ltd directors

Rethink Professional Solutions Ltd currently has 2 directors. The longest serving directors include Mr Daniel Prince (Sep 2023) and Mr Andrew Hall (Oct 2023).

officercountryagestartendrole
Mr Daniel PrinceUnited Kingdom43 years Sep 2023- Director
Mr Andrew HallUnited Kingdom45 years Oct 2023- Director

P&L

September 2023

turnover

50.4k

-98%

operating profit

38.1k

-94%

gross margin

77.7%

%

turnover

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

Balance Sheet

September 2023

net assets

8.7m

0%

total assets

8.7m

-0.01%

cash

0

-1%

net assets

Total assets minus all liabilities

rethink professional solutions ltd company details

company number

03307999

Type

Private limited with Share Capital

industry

66220 - Activities of insurance agents and brokers

incorporation date

January 1997

age

28

incorporated

UK

ultimate parent company

accounts

Audit Exemption Subsidiary

last accounts submitted

September 2023

previous names

cotters insurance services limited (May 2023)

accountant

HARRIS & CO

auditor

-

address

one creechurch place, london, EC3A 5AF

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

rethink professional solutions 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 rethink professional solutions ltd. Currently there are 0 open charges and 3 have been satisfied in the past.

rethink professional 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 RETHINK PROFESSIONAL SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.

rethink professional solutions ltd Companies House Filings - See Documents

datedescriptionview/download