Intali Limited

POWER SEARCH PRICING

SOLUTIONS

intali limited Company Information

Live

MatureMicroDeclining

Company Number

04539536

Website

www.intali.com

Registered Address

the phoenix yard, upper brown street, leicester, LE1 5TE

Industry

Real estate agencies

Telephone

441163651111

Next Accounts Due

June 2025

Group Structure

View All

Directors

Nigel Burdett22 Years

Debi Owen4 Years

Shareholders

nigel adam burdett 94.9%

simone emily burdett 5.1%

intali limited Estimated Valuation

£366.1k

Pomanda estimates the enterprise value of INTALI LIMITED at £366.1k based on a Turnover of £264.1k and 1.39x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Intali Limited is a live company located in leicester, LE1 5TE with a Companies House number of 04539536. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 2002, it's largest shareholder is nigel adam burdett with a 94.9% stake. Intali Limited is a mature, micro sized company, Pomanda has estimated its turnover at £264.1k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Intali Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £264.1k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (5.1%)

EXPORT

Intali Limited's latest turnover from September 2023 is estimated at £264.1 thousand and the company has net assets of £28.9 thousand. According to their latest financial statements, Intali Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	264,077	270,629	417,074	315,732	138,733	136,324	95,940	335,650	152,671	110,238	115,153	181,023	156,556	152,276	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	155,335	145,384	221,084	177,626	81,309	79,130	44,826	142,328	62,963	47,246	56,630	87,700	72,872	79,123	0
Gross Profit	108,742	125,245	195,990	138,106	57,424	57,194	51,114	193,322	89,708	62,992	58,523	93,323	83,684	73,154	0
Admin Expenses	106,317	209,423	117,620	136,700	104,909	-20,413	41,803	180,837	79,201	62,610	63,422	83,536	83,664	86,068	-19,599
Operating Profit	2,425	-84,178	78,370	1,406	-47,485	77,607	9,311	12,485	10,507	382	-4,899	9,787	20	-12,914	19,599
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	22	587	591	58	1	4	11	21	15	18	39	22
Pre-Tax Profit	2,425	-84,178	78,370	1,428	-46,898	78,198	9,369	12,486	10,511	394	-4,878	9,801	38	-12,875	19,621
Tax	-606	0	-14,890	-271	0	-14,858	-1,780	-2,497	-2,102	-83	0	-2,352	-10	0	-5,494
Profit After Tax	1,819	-84,178	63,480	1,157	-46,898	63,340	7,589	9,989	8,409	311	-4,878	7,449	28	-12,875	14,127
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	1,819	-84,178	63,480	1,157	-46,898	63,340	7,589	9,989	8,409	311	-4,878	7,449	28	-12,875	14,127
Employee Costs	74,320	77,991	70,746	74,978	118,714	110,310	107,677	112,742	79,164	37,905	67,436	66,355	68,808	68,979	0
Number Of Employees	2	2	2	2	3	3	3	3	2	1	2	2	2	2	0
EBITDA*	2,425	-84,178	78,370	1,406	-43,692	80,934	9,311	12,485	10,507	3,741	-3,363	11,532	1,837	-10,432	24,370

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	6,823	8,412	11,435	11,709	8,592	9,983	10,566	11,716	8,648	7,655	3,724	5,260	5,720	6,315	8,244
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	6,823	8,412	11,435	11,709	8,592	9,983	10,566	11,716	8,648	7,655	3,724	5,260	5,720	6,315	8,244
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	120,709	112,276	193,667	125,647	38,114	36,359	11,972	68,589	29,849	20,275	19,423	30,362	28,290	26,602	18,549
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	266	1,022	2,813	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	44,268	112,245	45,304	1,134	0	1,659	2,904	5,614	295	6,724	8,894
misc current assets	0	0	0	0	8,266	11,872	9,549	0	0	0	0	0	0	0	0
total current assets	120,975	113,298	196,480	125,647	90,648	160,476	66,825	69,723	29,849	21,934	22,327	35,976	28,585	33,326	27,443
total assets	127,798	121,710	207,915	137,356	99,240	170,459	77,391	81,439	38,497	29,589	26,051	41,236	34,305	39,641	35,687
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	97,929	76,907	66,121	88,608	32,204	65,582	33,944	40,331	25,718	25,327	22,100	32,407	32,925	20,204	21,018
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	18,085	442
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	97,929	76,907	66,121	88,608	32,204	65,582	33,944	40,331	25,718	25,327	22,100	32,407	32,925	38,289	21,460
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	1,000	1,000	1,035	1,000	1,000	0	0	0	208	0	0	0	0	0	0
other liabilities	0	16,753	29,531	0	16,810	8,489	12,296	18,548	0	0	0	0	0	0	0
provisions	0	0	0	0	1,633	1,897	0	0	0	0	0	0	0	0	0
total long term liabilities	1,000	17,753	30,566	1,000	19,443	10,386	12,296	18,548	208	0	0	0	0	0	0
total liabilities	98,929	94,660	96,687	89,608	51,647	75,968	46,240	58,879	25,926	25,327	22,100	32,407	32,925	38,289	21,460
net assets	28,869	27,050	111,228	47,748	47,593	94,491	31,151	22,560	12,571	4,262	3,951	8,829	1,380	1,352	14,227
total shareholders funds	28,869	27,050	111,228	47,748	47,593	94,491	31,151	22,560	12,571	4,262	3,951	8,829	1,380	1,352	14,227

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	2,425	-84,178	78,370	1,406	-47,485	77,607	9,311	12,485	10,507	382	-4,899	9,787	20	-12,914	19,599
Depreciation	0	0	0	0	3,793	3,327	0	0	0	3,359	1,536	1,745	1,817	2,482	4,771
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-606	0	-14,890	-271	0	-14,858	-1,780	-2,497	-2,102	-83	0	-2,352	-10	0	-5,494
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	7,677	-83,182	70,833	87,533	1,755	24,387	-56,617	38,740	9,574	852	-10,939	2,072	1,688	8,053	18,549
Creditors	21,022	10,786	-22,487	56,404	-33,378	31,638	-6,387	14,613	391	3,227	-10,307	-518	12,721	-814	21,018
Accruals and Deferred Income	0	-35	35	0	1,000	0	0	-208	208	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	-1,633	-264	1,897	0	0	0	0	0	0	0	0	0
Cash flow from operations	15,164	9,755	-29,805	-31,627	-78,089	75,224	57,761	-14,347	-570	6,033	-2,731	6,590	12,860	-19,299	21,345
Investing Activities
capital expenditure	1,589	3,023	274	-3,117	-2,402	-2,744	1,150	-3,068	-993	-7,290	0	-1,285	-1,222	-553	-13,015
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	1,589	3,023	274	-3,117	-2,402	-2,744	1,150	-3,068	-993	-7,290	0	-1,285	-1,222	-553	-13,015
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	-18,085	17,643	442
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	-16,753	-12,778	29,531	-16,810	8,321	-3,807	-6,252	18,548	0	0	0	0	0	0	0
share issue	0	0	0	-1,002	0	0	1,002	0	-100	0	0	0	0	0	100
interest	0	0	0	22	587	591	58	1	4	11	21	15	18	39	22
cash flow from financing	-16,753	-12,778	29,531	-17,790	8,908	-3,216	-5,192	18,549	-96	11	21	15	-18,067	17,682	564
cash and cash equivalents
cash	0	0	0	-44,268	-67,977	66,941	44,170	1,134	-1,659	-1,245	-2,710	5,319	-6,429	-2,170	8,894
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	-44,268	-67,977	66,941	44,170	1,134	-1,659	-1,245	-2,710	5,319	-6,429	-2,170	8,894

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for intali limited. Get real-time insights into intali 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 intali limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LE1 area or any other competitors across 12 key performance metrics.

INTALI LIMITED group structure

Intali Limited has no subsidiary companies.

Ultimate parent company

INTALI LIMITED

04539536

INTALI LIMITED Shareholders

nigel adam burdett	94.92%
simone emily burdett	5.08%

Intali Limited currently has 2 directors. The longest serving directors include Mr Nigel Burdett (Sep 2002) and Mrs Debi Owen (Nov 2019).

officer	country	age	start	end	role
Mr Nigel Burdett	England	64 years	Sep 2002	-	Director
Mrs Debi Owen	England	39 years	Nov 2019	-	Director

P&L

September 2023

turnover

264.1k

-2%

operating profit

2.4k

gross margin

41.2%

-11.02%

turnover

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

Balance Sheet

September 2023

net assets

28.9k

+0.07%

total assets

127.8k

+0.05%

cash

net assets

Total assets minus all liabilities

Similar Companies

igloo sales & lettings limited

oliver rayns limited

1.5

saint property services ltd

2.5

brenton smith limited

1.5

henderson connellan (corby) ltd

2.5

company number

04539536

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

September 2002

ultimate parent company

None

previous names

gartree hundred limited (October 2002)

address

the phoenix yard, upper brown street, leicester, LE1 5TE

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 intali limited.

intali limited Company Information

intali limited Estimated Valuation

intali limited Estimated Valuation

intali limited Estimated Valuation

Intali Limited Overview

Intali Limited Health Check

INTALI LIMITED financials

intali limited Credit Report and Business Information

Intali Limited Competitor Analysis

intali limited Ownership

intali limited directors

intali limited company details

intali limited Charges & Mortgages

intali limited Companies House Filings - See Documents