Network Installation Solutions Limited

POWER SEARCH PRICING

SOLUTIONS

network installation solutions limited Company Information

Live

MatureMidRapid

Company Number

03863441

Next Accounts

Dec 2025

Industry

Other business support service activities n.e.c.

Other information technology and computer service activities

View All

Directors

Fredrick Wainwright

David Wainwright

View All

Shareholders

fredrick wainwright

patricia wainwright

View All

Group Structure

View All

Contact

Registered Address

cable house, 40 westgate, skelmersdale, lancashire, WN8 8AZ

Website

http://ni-solutions.co.uk

network installation solutions limited Estimated Valuation

£4.6m

Pomanda estimates the enterprise value of NETWORK INSTALLATION SOLUTIONS LIMITED at £4.6m based on Net Assets of £2m and 2.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Network Installation Solutions Limited is a live company located in lancashire, WN8 8AZ with a Companies House number of 03863441. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in October 1999, it's largest shareholder is fredrick wainwright with a 16.7% stake. Network Installation Solutions Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.8m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Network Installation Solutions Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

3 Weak

Size

annual sales of £5.8m, make it larger than the average company (£4m)

Growth

3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (8.9%)

EXPORT

Network Installation Solutions Limited's latest turnover from March 2024 is estimated at £5.8 million and the company has net assets of £2 million. According to their latest financial statements, Network Installation Solutions Limited has 31 employees and maintains cash reserves of £535.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	5,814,353	3,723,277	2,345,955	1,809,398	2,454,931	3,174,351	2,798,454	2,930,595	2,949,021	3,559,426	3,589,798	2,340,947	1,966,793	2,335,810	3,369,620
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,284,665	2,041,633	1,296,922	984,949	1,299,838	1,667,864	1,432,407	1,464,138	1,473,744	1,793,611	1,754,055	1,128,801	946,878	1,109,277	1,583,745
Gross Profit	2,529,688	1,681,643	1,049,033	824,449	1,155,092	1,506,487	1,366,047	1,466,457	1,475,277	1,765,815	1,835,743	1,212,146	1,019,914	1,226,533	1,785,875
Admin Expenses	2,300,533	1,039,953	676,261	632,800	532,598	1,524,991	1,388,832	1,438,262	1,513,882	1,709,522	1,682,953	1,169,009	963,333	1,319,818	1,514,012
Operating Profit	229,155	641,690	372,772	191,649	622,494	-18,504	-22,785	28,195	-38,605	56,293	152,790	43,137	56,581	-93,285	271,863
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	33,576	30,731	5,340	672	497	1,418	68	59	236	222	81	129	102	0	0
Pre-Tax Profit	262,731	672,421	378,111	192,321	622,991	-17,086	-22,717	28,254	-38,369	56,515	152,870	43,266	56,682	-93,285	271,864
Tax	-65,683	-127,760	-71,841	-36,541	-118,368	0	0	-5,651	0	-11,868	-35,160	-10,384	-14,737	0	-76,122
Profit After Tax	197,048	544,661	306,270	155,780	504,623	-17,086	-22,717	22,603	-38,369	44,647	117,710	32,882	41,945	-93,285	195,742
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	197,048	544,661	306,270	155,780	504,623	-17,086	-22,717	22,603	-38,369	44,647	117,710	32,882	41,945	-93,285	195,742
Employee Costs	1,835,492	1,701,321	1,492,643	1,359,115	1,276,907	1,469,976	1,220,973	1,510,977	1,074,928	1,272,352	1,290,441	833,775	694,672	854,672	1,231,699
Number Of Employees	31	30	28	27	26	29	25	31	22	26	27	18	15	19	27
EBITDA*	277,611	674,121	407,320	228,435	658,869	15,680	11,650	46,019	6,836	98,968	167,747	54,421	64,127	-80,816	289,817

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	199,194	154,284	125,558	141,450	133,563	123,212	101,536	91,757	115,379	98,021	47,213	40,970	37,928	32,223	38,820
Intangible Assets	0	0	0	0	0	0	0	0	10,000	20,000	30,000	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	199,194	154,284	125,558	141,450	133,563	123,212	101,536	91,757	125,379	118,021	77,213	40,970	37,928	32,223	38,820
Stock & work in progress	45,000	45,000	45,000	55,000	55,000	55,000	78,000	62,500	69,750	2,750	2,750	2,750	2,850	2,950	2,800
Trade Debtors	1,139,894	615,856	317,165	194,445	397,909	482,326	531,562	462,275	505,882	592,450	583,484	373,978	304,259	369,840	548,203
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	891,243	890,568	545,560	169,823	93,615	18,958	16,949	80,956	9,137	0	0	0	0	0	0
Cash	535,094	743,996	702,153	721,731	623,030	371,164	7,021	20,138	26,974	67,593	21,230	10,974	40,723	0	187
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,611,231	2,295,420	1,609,878	1,140,999	1,169,554	927,448	633,532	625,869	611,743	662,793	607,464	387,702	347,832	372,790	551,190
total assets	2,810,425	2,449,704	1,735,436	1,282,449	1,303,117	1,050,660	735,068	717,626	737,122	780,814	684,677	428,672	385,760	405,013	590,010
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	183,311	296,833	145,962	124,867	117,765	486,609	166,765	163,410	226,997	385,439	381,419	244,041	235,553	300,309	392,382
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	623	7,474	7,475	21,232	20,474	12,444	19,230	17,977	0	0	0	0	0	0
other current liabilities	586,047	319,843	300,821	171,781	335,623	199,825	209,151	194,526	149,554	0	0	0	0	0	0
total current liabilities	769,358	617,299	454,257	304,123	474,620	706,908	388,360	377,166	394,528	385,439	381,419	244,041	235,553	300,309	392,382
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	623	8,097	15,572	36,180	26,757	0	19,230	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	37,207	0	0	0	0	147
provisions	48,523	36,909	29,721	25,664	24,140	23,410	18,703	16,495	22,002	18,437	8,174	7,257	5,715	2,157	1,649
total long term liabilities	48,523	36,909	30,344	33,761	39,712	59,590	45,460	16,495	41,232	55,644	8,174	7,257	5,715	2,157	1,796
total liabilities	817,881	654,208	484,601	337,884	514,332	766,498	433,820	393,661	435,760	441,083	389,593	251,298	241,268	302,466	394,178
net assets	1,992,544	1,795,496	1,250,835	944,565	788,785	284,162	301,248	323,965	301,362	339,731	295,084	177,374	144,492	102,547	195,832
total shareholders funds	1,992,544	1,795,496	1,250,835	944,565	788,785	284,162	301,248	323,965	301,362	339,731	295,084	177,374	144,492	102,547	195,832

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	229,155	641,690	372,772	191,649	622,494	-18,504	-22,785	28,195	-38,605	56,293	152,790	43,137	56,581	-93,285	271,863
Depreciation	48,456	32,431	34,548	36,786	36,375	34,184	34,435	7,824	35,441	32,675	14,957	11,284	7,546	12,469	17,954
Amortisation	0	0	0	0	0	0	0	10,000	10,000	10,000	0	0	0	0	0
Tax	-65,683	-127,760	-71,841	-36,541	-118,368	0	0	-5,651	0	-11,868	-35,160	-10,384	-14,737	0	-76,122
Stock	0	0	-10,000	0	0	-23,000	15,500	-7,250	67,000	0	0	-100	-100	150	2,800
Debtors	524,713	643,699	498,457	-127,256	-9,760	-47,227	5,280	28,212	-77,431	8,966	209,506	69,719	-65,581	-178,363	548,203
Creditors	-113,522	150,871	21,095	7,102	-368,844	319,844	3,355	-63,587	-158,442	4,020	137,378	8,488	-64,756	-92,073	392,382
Accruals and Deferred Income	266,204	19,022	129,040	-163,842	135,798	-9,326	14,625	44,972	149,554	0	0	0	0	0	0
Deferred Taxes & Provisions	11,614	7,188	4,057	1,524	730	4,707	2,208	-5,507	3,565	10,263	917	1,542	3,558	508	1,649
Cash flow from operations	-148,489	79,743	1,214	163,934	317,945	401,132	11,058	-4,716	11,944	92,417	61,376	-15,552	53,873	5,832	56,723
Investing Activities
capital expenditure	-93,366	-61,157	-18,656	-44,673	-46,726	-55,860	-44,214	15,798	-52,799	-83,483	-51,200	-14,326	-13,251	-5,872	-56,774
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-93,366	-61,157	-18,656	-44,673	-46,726	-55,860	-44,214	15,798	-52,799	-83,483	-51,200	-14,326	-13,251	-5,872	-56,774
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-623	-7,474	-7,475	-21,232	-19,850	17,453	19,971	-17,977	37,207	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-37,207	37,207	0	0	0	-147	147
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	90
interest	33,576	30,731	5,340	672	497	1,418	68	59	236	222	81	129	102	0	0
cash flow from financing	32,953	23,257	-2,135	-20,560	-19,353	18,871	20,039	-17,918	236	37,429	81	129	102	-147	237
cash and cash equivalents
cash	-208,902	41,843	-19,578	98,701	251,866	364,143	-13,117	-6,836	-40,619	46,363	10,256	-29,749	40,723	-187	187
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-208,902	41,843	-19,578	98,701	251,866	364,143	-13,117	-6,836	-40,619	46,363	10,256	-29,749	40,723	-187	187

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for network installation solutions limited. Get real-time insights into network installation solutions 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

Perform a competitor analysis for network installation solutions limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in WN8 area or any other competitors across 12 key performance metrics.

NETWORK INSTALLATION SOLUTIONS LIMITED group structure

Network Installation Solutions Limited has no subsidiary companies.

Ultimate parent company

NETWORK INSTALLATION SOLUTIONS LIMITED

03863441

NETWORK INSTALLATION SOLUTIONS LIMITED Shareholders

fredrick wainwright	16.67%
patricia wainwright	16.67%
christopher james sandison	16.67%
david mark wainwright	16.67%
estelle moore	16.67%
kerrie sandison	16.67%

Network Installation Solutions Limited currently has 3 directors. The longest serving directors include Mr Fredrick Wainwright (Oct 1999) and Mr David Wainwright (Oct 1999).

officer	age	start	end	role
Mr Fredrick Wainwright	72 years	Oct 1999	-	Director
Mr David Wainwright	53 years	Oct 1999	-	Director
Mr Christopher Sandison	51 years	Jan 2000	-	Director

P&L

March 2024

turnover

5.8m

+56%

operating profit

229.2k

gross margin

43.6%

-3.67%

turnover

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

Balance Sheet

March 2024

net assets

+0.11%

total assets

2.8m

+0.15%

cash

535.1k

-0.28%

net assets

Total assets minus all liabilities

Similar Companies

javlin ltd

optical technology training limited

sharp control systems limited

cantarus limited

key computer applications limited

3.5

company number

03863441

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

82990 - Other business support service activities n.e.c.

62090 - Other information technology and computer service activities

incorporation date

October 1999

ultimate parent company

None

previous names

flomak limited (November 1999)

address

cable house, 40 westgate, skelmersdale, lancashire, WN8 8AZ

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 4 charges/mortgages relating to network installation solutions limited. Currently there are 1 open charges and 3 have been satisfied in the past.

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 NETWORK INSTALLATION SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

network installation solutions limited Company Information

network installation solutions limited Estimated Valuation

network installation solutions limited Estimated Valuation

network installation solutions limited Estimated Valuation

Network Installation Solutions Limited Overview

Network Installation Solutions Limited Health Check

NETWORK INSTALLATION SOLUTIONS LIMITED financials

network installation solutions limited Credit Report and Business Information

Network Installation Solutions Limited Competitor Analysis

network installation solutions limited Ownership

network installation solutions limited directors

network installation solutions limited company details

network installation solutions limited Charges & Mortgages

network installation solutions limited Capital Raised & Share Issues BETA

network installation solutions limited Companies House Filings - See Documents