Independent Marketing Ltd

POWER SEARCH PRICING

SOLUTIONS

independent marketing ltd Company Information

Live

MatureMicroHealthy

Company Number

04131300

Website

http://imlondon.co.uk

Registered Address

the barn calcot mount, calcot lane, southampton, SO32 2BN

Industry

Advertising agencies

Telephone

02076372614

Next Accounts Due

September 2025

Group Structure

View All

Directors

Richard Ankers0 Years

Shareholders

21 six investments limited 100%

independent marketing ltd Estimated Valuation

£121.8k

Pomanda estimates the enterprise value of INDEPENDENT MARKETING LTD at £121.8k based on a Turnover of £300.1k and 0.41x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Independent Marketing Ltd is a live company located in southampton, SO32 2BN with a Companies House number of 04131300. It operates in the advertising agencies sector, SIC Code 73110. Founded in December 2000, it's largest shareholder is 21 six investments limited with a 100% stake. Independent Marketing Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £300.1k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Independent Marketing Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

5 Strong

1 Regular

5 Weak

Size

annual sales of £281.8k, make it smaller than the average company (£7.2m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a faster rate (2.5%)

EXPORT

Independent Marketing Ltd's latest turnover from December 2023 is estimated at £300.1 thousand and the company has net assets of £52.8 thousand. According to their latest financial statements, Independent Marketing Ltd has 3 employees and maintains cash reserves of £7.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	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	300,090	281,813	176,317	172,897	250,061	279,555	460,451	559,308	342,002	479,810	486,375	711,383	561,962	372,882	412,790
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	232,062	217,848	133,224	133,760	192,770	225,008	359,405	426,975	260,611	353,662	366,928	541,994	425,584	276,958	307,438
Gross Profit	68,028	63,964	43,093	39,137	57,291	54,547	101,046	132,333	81,391	126,148	119,447	169,389	136,378	95,924	105,352
Admin Expenses	34,539	-1,638	28,993	29,141	54,177	95,263	201,334	127,152	109,029	126,365	108,506	88,739	87,014	90,279	113,445
Operating Profit	33,489	65,602	14,100	9,996	3,114	-40,716	-100,288	5,181	-27,638	-217	10,941	80,650	49,364	5,645	-8,093
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,307	1,496	272	26	15	157	136	89	299	434	319	276	234	62	50
Pre-Tax Profit	34,796	67,098	14,372	10,022	3,130	-40,559	-100,152	5,270	-27,339	216	11,260	80,926	49,597	5,707	-8,043
Tax	-8,699	-12,749	-2,731	-1,904	-595	0	0	-1,054	0	-45	-2,590	-19,422	-12,895	-1,598	0
Profit After Tax	26,097	54,349	11,641	8,118	2,535	-40,559	-100,152	4,216	-27,339	171	8,670	61,504	36,702	4,109	-8,043
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	26,097	54,349	11,641	8,118	2,535	-40,559	-100,152	4,216	-27,339	171	8,670	61,504	36,702	4,109	-8,043
Employee Costs	189,112	179,140	177,875	160,969	169,576	169,945	382,285	429,090	53,154	104,296	104,285	152,701	100,815	98,974	101,151
Number Of Employees	3	3	3	3	3	3	7	8	1	2	2	3	2	2	2
EBITDA*	34,336	66,275	14,809	10,157	3,622	-38,925	-98,497	8,688	-23,049	4,255	14,188	81,254	49,769	6,336	-7,718

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	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	1,320	2,167	1,097	161	322	400	2,191	2,783	2,115	5,643	6,249	520	427	674	409
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	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	1,320	2,167	1,097	161	322	400	2,191	2,783	2,115	5,643	6,249	520	427	674	409
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	1,250	7,250
Trade Debtors	98,596	93,306	45,819	52,490	76,538	87,101	100,194	135,663	104,273	146,707	130,305	196,259	145,348	102,192	108,090
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	28,013	0	2,260	0
Cash	7,609	25,721	44,674	27,835	23,868	6,700	35,099	19,119	51,976	67,558	105,985	21,504	88,910	4,488	20,175
misc current assets	0	0	0	0	0	31,154	42,710	28,261	23,304	0	0	0	0	0	0
total current assets	106,205	119,027	90,493	80,325	100,406	124,955	178,003	183,043	179,553	214,265	236,290	245,776	234,258	110,190	135,515
total assets	107,525	121,194	91,590	80,486	100,728	125,355	180,194	185,826	181,668	219,908	242,539	246,296	234,685	110,864	135,924
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	54,755	40,172	32,529	23,359	46,486	46,326	127,691	105,736	105,794	116,225	139,051	151,924	196,559	114,698	143,867
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	5,258	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	54,755	40,172	32,529	23,359	46,486	46,326	127,691	105,736	105,794	116,225	139,051	151,924	201,817	114,698	143,867
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	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	32,388	42,095	47,328	74,650	47,565	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	470	446	0	0	0	0
total long term liabilities	0	0	32,388	42,095	47,328	74,650	47,565	0	0	470	446	0	0	0	0
total liabilities	54,755	40,172	64,917	65,454	93,814	120,976	175,256	105,736	105,794	116,695	139,497	151,924	201,817	114,698	143,867
net assets	52,770	81,022	26,673	15,032	6,914	4,379	4,938	80,090	75,874	103,213	103,042	94,372	32,868	-3,834	-7,943
total shareholders funds	52,770	81,022	26,673	15,032	6,914	4,379	4,938	80,090	75,874	103,213	103,042	94,372	32,868	-3,834	-7,943

	Dec 2023	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	33,489	65,602	14,100	9,996	3,114	-40,716	-100,288	5,181	-27,638	-217	10,941	80,650	49,364	5,645	-8,093
Depreciation	847	673	709	161	508	1,791	1,791	3,507	4,589	4,472	3,247	604	405	691	375
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-8,699	-12,749	-2,731	-1,904	-595	0	0	-1,054	0	-45	-2,590	-19,422	-12,895	-1,598	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	-1,250	-6,000	7,250
Debtors	52,777	47,487	-6,671	-24,048	-10,563	-13,093	-35,469	31,390	-42,434	16,402	-93,967	78,924	40,896	-3,638	108,090
Creditors	22,226	7,643	9,170	-23,127	160	-81,365	21,955	-58	-10,431	-22,826	-12,873	-44,635	81,861	-29,169	143,867
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	-470	24	446	0	0	0	0
Cash flow from operations	-4,914	13,682	27,919	9,174	13,750	-107,197	-41,073	-23,814	8,484	-34,994	93,138	-61,727	79,089	-14,793	20,809
Investing Activities
capital expenditure	-1,070	-1,743	-1,645	0	-430	0	-1,199	-4,175	-1,061	-3,866	-8,976	-697	-158	-956	-784
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,070	-1,743	-1,645	0	-430	0	-1,199	-4,175	-1,061	-3,866	-8,976	-697	-158	-956	-784
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	-5,258	5,258	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-32,388	-32,388	-9,707	-5,233	-27,322	27,085	47,565	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	40,000	25,000	0	0	0	0	0	0	0	100
interest	1,307	1,496	272	26	15	157	136	89	299	434	319	276	234	62	50
cash flow from financing	-31,081	-30,892	-9,435	-5,207	-27,307	67,242	72,701	89	299	434	319	-4,982	5,492	62	150
cash and cash equivalents
cash	-37,065	-18,953	16,839	3,967	17,168	-28,399	15,980	-32,857	-15,582	-38,427	84,481	-67,406	84,422	-15,687	20,175
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-37,065	-18,953	16,839	3,967	17,168	-28,399	15,980	-32,857	-15,582	-38,427	84,481	-67,406	84,422	-15,687	20,175

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for independent marketing ltd. Get real-time insights into independent marketing 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

Perform a competitor analysis for independent marketing ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SO32 area or any other competitors across 12 key performance metrics.

INDEPENDENT MARKETING LTD group structure

Independent Marketing Ltd has no subsidiary companies.

Ultimate parent company

21 SIX INVESTMENTS LIMITED

12690012

1 parent

INDEPENDENT MARKETING LTD

04131300

INDEPENDENT MARKETING LTD Shareholders

21 six investments limited

100%

Independent Marketing Ltd currently has 1 director, Mr Richard Ankers serving since Nov 2023.

officer	country	age	start	end	role
Mr Richard Ankers	United Kingdom	49 years	Nov 2023	-	Director

P&L

December 2023

turnover

300.1k

+70%

operating profit

33.5k

gross margin

22.7%

-7.25%

turnover

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

Balance Sheet

December 2023

net assets

52.8k

+0.98%

total assets

107.5k

+0.17%

cash

7.6k

-0.83%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

pricerunner limited

4.5

dexon limited

ward lester display company limited

3.5

everest marketing limited

0.5

thida ltd

1.5

company number

04131300

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

December 2000

accounts

Unaudited Abridged

ultimate parent company

21 SIX INVESTMENTS LIMITED

previous names

N/A

last accounts submitted

December 2023

address

the barn calcot mount, calcot lane, southampton, SO32 2BN

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 independent marketing ltd. Currently there are 0 open charges and 3 have been satisfied in the past.

independent marketing ltd Company Information

independent marketing ltd Estimated Valuation

independent marketing ltd Estimated Valuation

independent marketing ltd Estimated Valuation

Independent Marketing Ltd Overview

Independent Marketing Ltd Health Check

INDEPENDENT MARKETING LTD financials

independent marketing ltd Credit Report and Business Information

Independent Marketing Ltd Competitor Analysis

independent marketing ltd Ownership

independent marketing ltd directors

independent marketing ltd company details

independent marketing ltd Charges & Mortgages

independent marketing ltd Companies House Filings - See Documents