scott blain insurance consultants limited
scott blain insurance consultants limited Company Information
Company Number
04086286
Next Accounts
Nov 2025
Shareholders
andrew azzopardi
john david blain
View AllGroup Structure
View All
Industry
Non-life reinsurance
+1Registered Address
unit 5 swaker yard, 2b theobald street, herts, WD6 4SE
Website
www.scottblain.co.ukscott blain insurance consultants limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTT BLAIN INSURANCE CONSULTANTS LIMITED at £1.7m based on a Turnover of £2.5m and 0.69x industry multiple (adjusted for size and gross margin).
scott blain insurance consultants limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTT BLAIN INSURANCE CONSULTANTS LIMITED at £1.2m based on an EBITDA of £151.6k and a 8.18x industry multiple (adjusted for size and gross margin).
scott blain insurance consultants limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTT BLAIN INSURANCE CONSULTANTS LIMITED at £695.2k based on Net Assets of £438.9k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scott Blain Insurance Consultants Limited Overview
Scott Blain Insurance Consultants Limited is a live company located in herts, WD6 4SE with a Companies House number of 04086286. It operates in the non-life insurance sector, SIC Code 65120. Founded in October 2000, it's largest shareholder is andrew azzopardi with a 35% stake. Scott Blain Insurance Consultants Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.5m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Scott Blain Insurance Consultants Limited Health Check
Pomanda's financial health check has awarded Scott Blain Insurance Consultants Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 2 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
2 Weak
Size
annual sales of £2.5m, make it larger than the average company (£1.9m)
- Scott Blain Insurance Consultants Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (8.3%)
- Scott Blain Insurance Consultants Limited
8.3% - Industry AVG
Production
with a gross margin of 100%, this company has a comparable cost of product (100%)
- Scott Blain Insurance Consultants Limited
100% - Industry AVG
Profitability
an operating margin of 5.8% make it less profitable than the average company (17.1%)
- Scott Blain Insurance Consultants Limited
17.1% - Industry AVG
Employees
with 13 employees, this is below the industry average (20)
13 - Scott Blain Insurance Consultants Limited
20 - Industry AVG
Pay Structure
on an average salary of £100.4k, the company has an equivalent pay structure (£100.4k)
- Scott Blain Insurance Consultants Limited
£100.4k - Industry AVG
Efficiency
resulting in sales per employee of £193k, this is equally as efficient (£193k)
- Scott Blain Insurance Consultants Limited
£193k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Scott Blain Insurance Consultants Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Scott Blain Insurance Consultants Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Scott Blain Insurance Consultants Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 197 weeks, this is more cash available to meet short term requirements (21 weeks)
197 weeks - Scott Blain Insurance Consultants Limited
21 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 27.6%, this is a lower level of debt than the average (77.9%)
27.6% - Scott Blain Insurance Consultants Limited
77.9% - Industry AVG
SCOTT BLAIN INSURANCE CONSULTANTS LIMITED financials
Scott Blain Insurance Consultants Limited's latest turnover from February 2024 is estimated at £2.5 million and the company has net assets of £438.9 thousand. According to their latest financial statements, Scott Blain Insurance Consultants Limited has 13 employees and maintains cash reserves of £563.3 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 13 | 12 | 13 | 11 | 11 | 11 | 10 | 8 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 19,089 | 9,967 | 7,421 | 3,579 | 4,772 | 5,863 | 6,748 | 6,974 | 8,023 | 8,963 | 15,936 | 6,994 | 8,083 | 10,777 | 11,366 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 19,089 | 9,967 | 7,421 | 3,579 | 4,772 | 5,863 | 6,748 | 6,974 | 8,023 | 8,963 | 15,936 | 6,994 | 8,083 | 10,777 | 11,366 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 1,487 | 2,844 | 3,550 | 60,254 | 118,278 | 68,578 | 73,459 | 62,860 | |||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 24,091 | 21,425 | 20,835 | 18,498 | 16,292 | 15,768 | 1,750 | 4,572 | |||||||
| Cash | 563,328 | 360,203 | 387,114 | 323,183 | 143,650 | 143,317 | 157,712 | 127,247 | 302,657 | 154,893 | 53,109 | 44,758 | 16,221 | 11,585 | 13,526 |
| misc current assets | |||||||||||||||
| total current assets | 587,419 | 381,628 | 407,949 | 341,681 | 159,942 | 159,085 | 159,199 | 131,841 | 307,229 | 158,443 | 113,363 | 163,036 | 84,799 | 85,044 | 76,386 |
| total assets | 606,508 | 391,595 | 415,370 | 345,260 | 164,714 | 164,948 | 165,947 | 138,815 | 315,252 | 167,406 | 129,299 | 170,030 | 92,882 | 95,821 | 87,752 |
| Bank overdraft | 10,000 | 10,000 | 10,000 | 9,375 | |||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 67,852 | 77,966 | 104,997 | 74,347 | 55,807 | 57,002 | |||||||||
| Group/Directors Accounts | 641 | 46 | 54 | 18 | 8 | 240 | 34 | 1,407 | 219 | ||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 3,021 | ||||||||||||||
| other current liabilities | 134,716 | 44,905 | 56,131 | 64,440 | 59,792 | 56,669 | 56,381 | 24,951 | 134,848 | ||||||
| total current liabilities | 148,378 | 54,951 | 66,185 | 73,833 | 59,800 | 56,909 | 56,415 | 26,358 | 135,067 | 67,852 | 77,966 | 104,997 | 74,347 | 55,807 | 57,002 |
| loans | 12,500 | 22,500 | 32,500 | 40,625 | |||||||||||
| hp & lease commitments | 6,724 | ||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 19,224 | 22,500 | 32,500 | 40,625 | |||||||||||
| total liabilities | 167,602 | 77,451 | 98,685 | 114,458 | 59,800 | 56,909 | 56,415 | 26,358 | 135,067 | 67,852 | 77,966 | 104,997 | 74,347 | 55,807 | 57,002 |
| net assets | 438,906 | 314,144 | 316,685 | 230,802 | 104,914 | 108,039 | 109,532 | 112,457 | 180,185 | 99,554 | 51,333 | 65,033 | 18,535 | 40,014 | 30,750 |
| total shareholders funds | 438,906 | 314,144 | 316,685 | 230,802 | 104,914 | 108,039 | 109,532 | 112,457 | 180,185 | 99,554 | 51,333 | 65,033 | 18,535 | 40,014 | 30,750 |
| Feb 2024 | Feb 2023 | Feb 2022 | Feb 2021 | Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | Feb 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 6,362 | 3,321 | 2,473 | 1,193 | 1,591 | 1,954 | 2,249 | 2,295 | 2,437 | 6,973 | 5,311 | 2,021 | 2,694 | 3,593 | 3,789 |
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 2,666 | 590 | 2,337 | 2,206 | 524 | 14,281 | -3,107 | 22 | 1,022 | -56,704 | -58,024 | 49,700 | -4,881 | 10,599 | 62,860 |
| Creditors | -67,852 | -10,114 | -27,031 | 30,650 | 18,540 | -1,195 | 57,002 | ||||||||
| Accruals and Deferred Income | 89,811 | -11,226 | -8,309 | 4,648 | 3,123 | 288 | 31,430 | -109,897 | 134,848 | ||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 595 | -8 | 36 | 10 | -232 | 206 | -1,373 | 1,188 | 219 | ||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -10,000 | -10,000 | -8,125 | 40,625 | |||||||||||
| Hire Purchase and Lease Commitments | 9,745 | ||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 203,125 | -26,911 | 63,931 | 179,533 | 333 | -14,395 | 30,465 | -175,410 | 147,764 | 101,784 | 8,351 | 28,537 | 4,636 | -1,941 | 13,526 |
| overdraft | 625 | 9,375 | |||||||||||||
| change in cash | 203,125 | -26,911 | 63,306 | 170,158 | 333 | -14,395 | 30,465 | -175,410 | 147,764 | 101,784 | 8,351 | 28,537 | 4,636 | -1,941 | 13,526 |
scott blain insurance consultants limited Credit Report and Business Information
Scott Blain Insurance Consultants Limited Competitor Analysis
Perform a competitor analysis for scott blain insurance consultants limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in WD6 area or any other competitors across 12 key performance metrics.
scott blain insurance consultants limited Ownership
SCOTT BLAIN INSURANCE CONSULTANTS LIMITED group structure
Scott Blain Insurance Consultants Limited has no subsidiary companies.
Ultimate parent company
SCOTT BLAIN INSURANCE CONSULTANTS LIMITED
04086286
scott blain insurance consultants limited directors
Scott Blain Insurance Consultants Limited currently has 2 directors. The longest serving directors include Mr John Blain (Mar 2002) and Mr Andrew Azzopardi (May 2008).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr John Blain | England | 70 years | Mar 2002 | - | Director |
| Mr Andrew Azzopardi | England | 46 years | May 2008 | - | Director |
P&L
February 2024turnover
2.5m
+20%
operating profit
145.2k
0%
gross margin
100%
+0.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
February 2024net assets
438.9k
+0.4%
total assets
606.5k
+0.55%
cash
563.3k
+0.56%
net assets
Total assets minus all liabilities
scott blain insurance consultants limited company details
company number
04086286
Type
Private limited with Share Capital
industry
65202 - Non-life reinsurance
65120 - Non-life insurance
incorporation date
October 2000
age
25
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
February 2024
previous names
scott & casey insurance consultants limited (August 2001)
accountant
PLATTS
auditor
-
address
unit 5 swaker yard, 2b theobald street, herts, WD6 4SE
Bank
-
Legal Advisor
-
scott blain insurance consultants 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 scott blain insurance consultants limited.
scott blain insurance consultants 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 SCOTT BLAIN INSURANCE CONSULTANTS LIMITED. This can take several minutes, an email will notify you when this has completed.
scott blain insurance consultants limited Companies House Filings - See Documents
| date | description | view/download |
|---|
