Consolidated Independent Limited

POWER SEARCH PRICING

SOLUTIONS

consolidated independent limited Company Information

Company Number

04409430

Next Accounts

61 days late

Directors

Paul Sanders

Shareholders

playlouder ltd

richard philip gerald crewdson

View All

Group Structure

View All

Industry

Other information technology and computer service activities

Registered Address

8-10 rhoda street, london, E2 7EF

Website

http://ci-info.com

consolidated independent limited Estimated Valuation

£681.6k

Pomanda estimates the enterprise value of CONSOLIDATED INDEPENDENT LIMITED at £681.6k based on a Turnover of £907.7k and 0.75x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Consolidated Independent Limited is a live company located in london, E2 7EF with a Companies House number of 04409430. It operates in the other information technology service activities sector, SIC Code 62090. Founded in April 2002, it's largest shareholder is playlouder ltd with a 33.3% stake. Consolidated Independent Limited is a mature, small sized company, Pomanda has estimated its turnover at £907.7k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Consolidated Independent Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £907.7k, make it smaller than the average company (£6.5m)

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (6.4%)

EXPORT

Consolidated Independent Limited's latest turnover from March 2023 is estimated at £907.7 thousand and the company has net assets of £271.9 thousand. According to their latest financial statements, Consolidated Independent Limited has 4 employees and maintains cash reserves of £94.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	907,697	928,800	1,003,033	1,245,330	1,693,859	1,840,449	1,463,130	1,269,217	1,661,714	1,813,263	1,621,307	1,356,985	1,500,969	1,427,321
Other Income Or Grants
Cost Of Sales	460,098	455,896	498,484	615,274	817,270	868,075	682,630	590,888	772,907	820,928	746,589	624,873	673,159	633,297
Gross Profit	447,599	472,904	504,549	630,056	876,588	972,373	780,500	678,329	888,806	992,335	874,717	732,112	827,810	794,024
Admin Expenses	375,230	493,980	567,030	755,868	553,221	1,067,561	782,999	684,988	878,486	914,502	976,871	683,048	819,530	581,865
Operating Profit	72,369	-21,076	-62,481	-125,812	323,367	-95,188	-2,499	-6,659	10,320	77,833	-102,154	49,064	8,280	212,159
Interest Payable						3	6	3
Interest Receivable	2,618	180	16	50	354	34	31	91	188	250	297	292	276	174
Pre-Tax Profit	74,986	-20,896	-62,465	-125,762	323,721	-95,157	-2,474	-6,571	10,508	78,083	-101,857	49,355	8,556	212,333
Tax	-14,247				-61,507				-2,207	-17,959		-12,832	-2,396	-59,453
Profit After Tax	60,739	-20,896	-62,465	-125,762	262,214	-95,157	-2,474	-6,571	8,301	60,124	-101,857	36,523	6,160	152,880
Dividends Paid
Retained Profit	60,739	-20,896	-62,465	-125,762	262,214	-95,157	-2,474	-6,571	8,301	60,124	-101,857	36,523	6,160	152,880
Employee Costs	277,214	395,858	313,114	356,725	480,610	572,438	551,503	532,635	640,433	674,891	598,546	501,618	533,372	530,490
Number Of Employees	4	6	5	6	8	10	10	10	12	13	12	10	11	11
EBITDA*	72,379	-21,076	-62,138	-125,469	324,523	-89,992	3,421	2,449	13,291	82,837	-86,606	68,925	37,944	232,341

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	1,148			343	685	813	6,009	10,679	2,257	2,555	4,324	16,841	27,298	55,433
Intangible Assets
Investments & Other	12,766	12,766	12,766	12,766	12,766
Debtors (Due After 1 year)
Total Fixed Assets	13,914	12,766	12,766	13,109	13,451	813	6,009	10,679	2,257	2,555	4,324	16,841	27,298	55,433
Stock & work in progress
Trade Debtors	204,743	185,904	224,245	289,037	399,735	383,552	280,515	228,085	319,135	338,667	299,788	239,711	272,537	254,960
Group Debtors				30,000	782
Misc Debtors	3,590	4,133	3,034	19,769	13,527	46,542	88,483	57,547
Cash	94,057	29,126	18,902	13,977	86,843	7,542	5,915	18,657	17,546	57,674	42,405	76,199	40,549	69,714
misc current assets
total current assets	302,390	219,163	246,181	352,783	500,887	437,636	374,913	304,289	336,681	396,341	342,193	315,910	313,086	324,674
total assets	316,304	231,929	258,947	365,892	514,338	438,449	380,922	314,968	338,938	398,896	346,517	332,751	340,384	380,107
Bank overdraft							90	90
Bank loan
Trade Creditors	60	127	3,008	4,842	58,793	265,453	110,762	41,903	76,699	144,958	52,703	37,080	81,236	127,119
Group/Directors Accounts		6,656	2,613	42,337
other short term finances
hp & lease commitments
other current liabilities	44,377	14,018	21,302	24,224	35,294	14,959	16,876	17,307
total current liabilities	44,437	20,801	26,923	71,403	94,087	280,412	127,728	59,300	76,699	144,958	52,703	37,080	81,236	127,119
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities											100,000
provisions
total long term liabilities											100,000
total liabilities	44,437	20,801	26,923	71,403	94,087	280,412	127,728	59,300	76,699	144,958	152,703	37,080	81,236	127,119
net assets	271,867	211,128	232,024	294,489	420,251	158,037	253,194	255,668	262,239	253,938	193,814	295,671	259,148	252,988
total shareholders funds	271,867	211,128	232,024	294,489	420,251	158,037	253,194	255,668	262,239	253,938	193,814	295,671	259,148	252,988

	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	72,369	-21,076	-62,481	-125,812	323,367	-95,188	-2,499	-6,659	10,320	77,833	-102,154	49,064	8,280	212,159
Depreciation	10		343	343	1,156	5,196	5,920	9,108	2,971	5,004	15,548	19,861	29,664	20,182
Amortisation
Tax	-14,247				-61,507				-2,207	-17,959		-12,832	-2,396	-59,453
Stock
Debtors	18,296	-37,242	-111,527	-75,238	-16,050	61,096	83,366	-33,503	-19,532	38,879	60,077	-32,826	17,577	254,960
Creditors	-67	-2,881	-1,834	-53,951	-206,660	154,691	68,859	-34,796	-68,259	92,255	15,623	-44,156	-45,883	127,119
Accruals and Deferred Income	30,359	-7,284	-2,922	-11,070	20,335	-1,917	-431	17,307
Deferred Taxes & Provisions
Cash flow from operations	70,128	6,001	44,633	-115,252	92,741	1,686	-11,517	18,463	-37,643	118,254	-131,060	44,763	-27,912	45,047
Investing Activities
capital expenditure	-1,158			-1	-1,028		-1,250	-17,530	-2,673	-3,235	-3,031	-9,404	-1,529	-75,615
Change in Investments					12,766
cash flow from investments	-1,158			-1	-13,794		-1,250	-17,530	-2,673	-3,235	-3,031	-9,404	-1,529	-75,615
Financing Activities
Bank loans
Group/Directors Accounts	-6,656	4,043	-39,724	42,337
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities										-100,000	100,000
share issue														100,108
interest	2,618	180	16	50	354	31	25	88	188	250	297	292	276	174
cash flow from financing	-4,038	4,223	-39,708	42,387	354	31	25	88	188	-99,750	100,297	292	276	100,282
cash and cash equivalents
cash	64,931	10,224	4,925	-72,866	79,301	1,627	-12,742	1,111	-40,128	15,269	-33,794	35,650	-29,165	69,714
overdraft						-90		90
change in cash	64,931	10,224	4,925	-72,866	79,301	1,717	-12,742	1,021	-40,128	15,269	-33,794	35,650	-29,165	69,714

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for consolidated independent limited. Get real-time insights into consolidated independent 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 consolidated independent limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in E 2 area or any other competitors across 12 key performance metrics.

CONSOLIDATED INDEPENDENT LIMITED group structure

Consolidated Independent Limited has no subsidiary companies.

Ultimate parent company

THE STATE51 MUSIC GROUP LIMITED

09636602

1 parent

CONSOLIDATED INDEPENDENT LIMITED

04409430

CONSOLIDATED INDEPENDENT LIMITED Shareholders

playlouder ltd	33.33%
richard philip gerald crewdson	25%
paul anthony sanders	25%
beggars group digital ltd	16.67%

Consolidated Independent Limited currently has 1 director, Mr Paul Sanders serving since Apr 2002.

officer	country	age	start	end	role
Mr Paul Sanders	United Kingdom	59 years	Apr 2002	-	Director

P&L

March 2023

turnover

907.7k

-2%

operating profit

72.4k

gross margin

49.4%

-3.15%

turnover

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

Balance Sheet

March 2023

net assets

271.9k

+0.29%

total assets

316.3k

+0.36%

cash

94.1k

+2.23%

net assets

Total assets minus all liabilities

Similar Companies

newgen software technologies (uk) limited

mediasmart mobile limited

livepetitions ltd

2.5

firemelon ltd

4.5

virtual it limited

company number

04409430

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

incorporation date

April 2002

ultimate parent company

THE STATE51 MUSIC GROUP LIMITED

previous names

N/A

address

8-10 rhoda street, london, E2 7EF

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 consolidated independent limited.

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 CONSOLIDATED INDEPENDENT LIMITED. This can take several minutes, an email will notify you when this has completed.

consolidated independent limited Company Information

consolidated independent limited Estimated Valuation

consolidated independent limited Estimated Valuation

consolidated independent limited Estimated Valuation

Consolidated Independent Limited Overview

Consolidated Independent Limited Health Check

CONSOLIDATED INDEPENDENT LIMITED financials

consolidated independent limited Credit Report and Business Information

Consolidated Independent Limited Competitor Analysis

consolidated independent limited Ownership

consolidated independent limited directors

consolidated independent limited company details

consolidated independent limited Charges & Mortgages

consolidated independent limited Capital Raised & Share Issues BETA

consolidated independent limited Companies House Filings - See Documents