the institute of licensing
the institute of licensing Company Information
Company Number
04884548
Next Accounts
Dec 2025
Shareholders
-
Group Structure
View All
Industry
Other education n.e.c.
+3Registered Address
ridgeway upper milton, wells, somerset, BA5 3AH
Website
www.instituteoflicensing.orgthe institute of licensing Estimated Valuation
Pomanda estimates the enterprise value of THE INSTITUTE OF LICENSING at £290.9k based on a Turnover of £446.1k and 0.65x industry multiple (adjusted for size and gross margin).
the institute of licensing Estimated Valuation
Pomanda estimates the enterprise value of THE INSTITUTE OF LICENSING at £302.2k based on an EBITDA of £75.2k and a 4.02x industry multiple (adjusted for size and gross margin).
the institute of licensing Estimated Valuation
Pomanda estimates the enterprise value of THE INSTITUTE OF LICENSING at £2.1m based on Net Assets of £1m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Institute Of Licensing Overview
The Institute Of Licensing is a live company located in somerset, BA5 3AH with a Companies House number of 04884548. It operates in the other information service activities n.e.c. sector, SIC Code 63990. Founded in September 2003, it's largest shareholder is unknown. The Institute Of Licensing is a mature, micro sized company, Pomanda has estimated its turnover at £446.1k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Institute Of Licensing Health Check
Pomanda's financial health check has awarded The Institute Of Licensing a 4.5 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
4 Strong
2 Regular
5 Weak
Size
annual sales of £446.1k, make it smaller than the average company (£1.1m)
£446.1k - The Institute Of Licensing
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (7.4%)
5% - The Institute Of Licensing
7.4% - Industry AVG
Production
with a gross margin of 59.2%, this company has a comparable cost of product (59.2%)
59.2% - The Institute Of Licensing
59.2% - Industry AVG
Profitability
an operating margin of 16.9% make it more profitable than the average company (4.4%)
16.9% - The Institute Of Licensing
4.4% - Industry AVG
Employees
with 10 employees, this is below the industry average (18)
10 - The Institute Of Licensing
18 - Industry AVG
Pay Structure
on an average salary of £35.7k, the company has an equivalent pay structure (£35.7k)
- The Institute Of Licensing
£35.7k - Industry AVG
Efficiency
resulting in sales per employee of £44.6k, this is less efficient (£83.9k)
£44.6k - The Institute Of Licensing
£83.9k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (25 days)
2 days - The Institute Of Licensing
25 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (31 days)
1 days - The Institute Of Licensing
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Institute Of Licensing
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 3615 weeks, this is more cash available to meet short term requirements (109 weeks)
3615 weeks - The Institute Of Licensing
109 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.7%, this is a lower level of debt than the average (28%)
0.7% - The Institute Of Licensing
28% - Industry AVG
THE INSTITUTE OF LICENSING financials
The Institute Of Licensing's latest turnover from March 2024 is £446.1 thousand and the company has net assets of £1 million. According to their latest financial statements, The Institute Of Licensing has 10 employees and maintains cash reserves of £472.1 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 | 446,096 | 463,724 | 350,189 | 390,230 | 371,487 | 325,894 | 281,409 | 224,717 | 227,128 | 277,035 | 276,735 | 312,709 | 175,716 | 248,928 | 162,223 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 74,635 | 79,792 | 81,699 | 141,351 | 43,936 | 27,965 | 5,616 | -9,580 | -5,552 | 47,969 | 51,504 | 79,254 | -17,353 | 35,518 | -31,710 |
| Tax | |||||||||||||||
| Profit After Tax | 74,635 | 79,792 | 81,699 | 141,351 | 43,936 | 27,965 | 5,616 | -9,580 | -5,552 | 47,969 | 51,504 | 79,254 | -17,353 | 35,518 | -31,710 |
| Dividends Paid | |||||||||||||||
| Retained Profit | 74,635 | 79,792 | 81,699 | 141,351 | 43,936 | 27,965 | 5,616 | -9,580 | -5,552 | 47,969 | 51,504 | 79,254 | -17,353 | 35,518 | -31,710 |
| Employee Costs | 82,962 | 96,559 | 102,343 | 105,648 | 86,140 | 93,502 | 110,257 | ||||||||
| Number Of Employees | 10 | 9 | 8 | 8 | 8 | 8 | 5 | 3 | 3 | 2 | 2 | 2 | |||
| EBITDA* |
* 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 | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 3,513 | 7,119 | 2,274 | 1,294 | 5,410 | 17,365 | 3,660 | 1,660 | 700 | 45 | 500 | 1,085 | 60 | ||
| Group Debtors | |||||||||||||||
| Misc Debtors | 218 | 520 | 520 | 3,847 | 31 | 639 | 659 | 691 | 529 | 604 | 575 | 1,246 | 1,187 | 1,110 | 1,265 |
| Cash | 472,110 | 452,657 | 352,459 | 522,702 | 378,264 | 306,347 | 346,785 | 351,547 | 337,755 | 365,002 | 458,880 | 411,036 | 323,857 | 338,733 | 299,811 |
| misc current assets | 531,364 | 473,469 | 499,828 | 250,154 | 209,365 | 227,129 | 192,915 | 191,163 | 173,557 | 165,000 | |||||
| total current assets | 1,007,205 | 933,765 | 855,081 | 777,997 | 593,070 | 551,480 | 544,019 | 545,061 | 512,541 | 530,606 | 459,500 | 412,782 | 325,044 | 340,928 | 301,136 |
| total assets | 1,007,206 | 933,766 | 855,082 | 777,998 | 593,071 | 551,481 | 544,020 | 545,062 | 512,542 | 530,607 | 459,501 | 412,783 | 325,045 | 340,929 | 301,137 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 655 | 1,820 | 941 | 980 | 3,235 | 6,267 | 6,591 | 12,868 | 10,721 | 8,517 | 5,305 | 2,021 | 5,777 | 6,229 | 2,231 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 6,135 | 6,165 | 8,152 | 12,728 | 7,686 | 7,000 | 27,180 | 29,313 | 6,966 | 30,240 | 10,315 | 18,385 | 6,145 | 4,224 | 3,948 |
| total current liabilities | 6,790 | 7,985 | 9,093 | 13,708 | 10,921 | 13,267 | 33,771 | 42,181 | 17,687 | 38,757 | 15,620 | 20,406 | 11,922 | 10,453 | 6,179 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 6,790 | 7,985 | 9,093 | 13,708 | 10,921 | 13,267 | 33,771 | 42,181 | 17,687 | 38,757 | 15,620 | 20,406 | 11,922 | 10,453 | 6,179 |
| net assets | 1,000,416 | 925,781 | 845,989 | 764,290 | 582,150 | 538,214 | 510,249 | 502,881 | 494,855 | 491,850 | 443,881 | 392,377 | 313,123 | 330,476 | 294,958 |
| total shareholders funds | 1,000,416 | 925,781 | 845,989 | 764,290 | 582,150 | 538,214 | 510,249 | 502,881 | 494,855 | 491,850 | 443,881 | 392,377 | 313,123 | 330,476 | 294,958 |
| 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 | |||||||||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -3,908 | 4,845 | -2,347 | -300 | -12,563 | 13,685 | 1,968 | 1,122 | 625 | -16 | -1,126 | 559 | -1,008 | 870 | 1,325 |
| Creditors | -1,165 | 879 | -39 | -2,255 | -3,032 | -324 | -6,277 | 2,147 | 2,204 | 3,212 | 3,284 | -3,756 | -452 | 3,998 | 2,231 |
| Accruals and Deferred Income | -30 | -1,987 | -4,576 | 5,042 | 686 | -20,180 | -2,133 | 22,347 | -23,274 | 19,925 | -8,070 | 12,240 | 1,921 | 276 | 3,948 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 1 | ||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | 40,789 | 1,752 | 17,606 | 8,557 | 326,668 | ||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 19,453 | 100,198 | -170,243 | 144,438 | 71,917 | -40,438 | -4,762 | 13,792 | -27,247 | -93,878 | 47,844 | 87,179 | -14,876 | 38,922 | 299,811 |
| overdraft | |||||||||||||||
| change in cash | 19,453 | 100,198 | -170,243 | 144,438 | 71,917 | -40,438 | -4,762 | 13,792 | -27,247 | -93,878 | 47,844 | 87,179 | -14,876 | 38,922 | 299,811 |
the institute of licensing Credit Report and Business Information
The Institute Of Licensing Competitor Analysis
Perform a competitor analysis for the institute of licensing by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BA5 area or any other competitors across 12 key performance metrics.
the institute of licensing Ownership
THE INSTITUTE OF LICENSING group structure
The Institute Of Licensing has 1 subsidiary company.
Ultimate parent company
THE INSTITUTE OF LICENSING
04884548
1 subsidiary
the institute of licensing directors
The Institute Of Licensing currently has 17 directors. The longest serving directors include Miss Susanna Fitzgerald (Jun 2007) and Mr Philip Andrews (Sep 2007).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Miss Susanna Fitzgerald | 74 years | Jun 2007 | - | Director | |
| Mr Philip Andrews | 78 years | Sep 2007 | - | Director | |
| Mr David Lucas | 70 years | May 2008 | - | Director | |
| Mr Jonathan Collins | 54 years | Jan 2010 | - | Director | |
| Mrs Sarah Clover | England | 54 years | Nov 2010 | - | Director |
| Mr Gary Grant | United Kingdom | 53 years | May 2012 | - | Director |
| Mr James Cunningham | England | 54 years | Jun 2012 | - | Director |
| Mr Timothy Shield | England | 57 years | Mar 2014 | - | Director |
| Mr Stephen McGowan | 45 years | Oct 2016 | - | Director | |
| Mr Gareth Hughes | 63 years | Mar 2017 | - | Director |
P&L
March 2024turnover
446.1k
-4%
operating profit
75.2k
0%
gross margin
59.2%
+3.77%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1m
+0.08%
total assets
1m
+0.08%
cash
472.1k
+0.04%
net assets
Total assets minus all liabilities
the institute of licensing company details
company number
04884548
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85590 - Other education n.e.c.
94120 - Activities of professional membership organisations
63990 - Other information service activities n.e.c.
incorporation date
September 2003
age
22
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
RICHARD SMEDLEY
auditor
-
address
ridgeway upper milton, wells, somerset, BA5 3AH
Bank
NATIONWIDE BUILDING SOCIETY, NATIONWIDE BUILDING SOCIETY, NATIONWIDE BUILDING SOCIETY
Legal Advisor
-
the institute of licensing 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 the institute of licensing.
the institute of licensing 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 THE INSTITUTE OF LICENSING. This can take several minutes, an email will notify you when this has completed.
the institute of licensing Companies House Filings - See Documents
| date | description | view/download |
|---|
