Pomanda estimates the enterprise value of INDOSYS LIMITED at £140k based on a Turnover of £166.7k and 0.84x industry multiple (adjusted for size and gross margin).
indosys limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of INDOSYS LIMITED at £0 based on an EBITDA of £-521 and a 3.92x industry multiple (adjusted for size and gross margin).
indosys limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of INDOSYS LIMITED at £0 based on Net Assets of £-144k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Indosys LimitedOverview
Indosys Limited is a live company located in wilmslow, SK9 5DG with a Companies House number of 06079108. It operates in the other research and experimental development on natural sciences and engineering sector, SIC Code 72190. Founded in February 2007, it's largest shareholder is
philip braithwaite
with a 38% stake. Indosys Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£166.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Indosys Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 9 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
9 Weak
Size
annual sales of £166.7k, make it smaller than the average company (£4.3m)
£166.7k - Indosys Limited
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (7%)
-1% - Indosys Limited
7% - Industry AVG
Production
with a gross margin of 27.9%, this company has a higher cost of product (49.7%)
27.9% - Indosys Limited
49.7% - Industry AVG
Profitability
an operating margin of -0.3% make it less profitable than the average company (2.7%)
-0.3% - Indosys Limited
2.7% - Industry AVG
Employees
with 4 employees, this is below the industry average (42)
4 - Indosys Limited
42 - Industry AVG
Pay Structure
on an average salary of £61.8k, the company has an equivalent pay structure (£61.8k)
£61.8k - Indosys Limited
£61.8k - Industry AVG
Efficiency
resulting in sales per employee of £41.7k, this is less efficient (£118.5k)
£41.7k - Indosys Limited
£118.5k - Industry AVG
Debtor Days
it gets paid by customers after 74 days, this is later than average (55 days)
74 days - Indosys Limited
55 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is quicker than average (44 days)
22 days - Indosys Limited
44 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Indosys Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Indosys Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 525.7%, this is a higher level of debt than the average (39.1%)
525.7% - Indosys Limited
39.1% - Industry AVG
INDOSYS LIMITED financials
EXPORT
Indosys Limited's latest turnover from February 2024 is estimated at £166.7 thousand and the company has net assets of -£144 thousand. According to their latest financial statements, Indosys Limited has 4 employees and maintains cash reserves of 0 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
166,702
172,265
173,314
173,482
126,011
142,951
142,393
38,405
6,126
41,995
59,518
30,082
10,839
3,935
3,069
Other Income Or Grants
Cost Of Sales
120,204
124,045
131,475
129,036
88,943
101,548
102,341
28,815
4,451
31,435
42,706
21,806
8,728
3,127
2,448
Gross Profit
46,498
48,220
41,839
44,446
37,068
41,402
40,052
9,589
1,675
10,560
16,812
8,276
2,111
808
620
Admin Expenses
47,019
48,766
42,320
3,765
33,769
51,161
97,015
15,022
21,802
39,919
9,671
-1,601
13,339
4,519
48,155
Operating Profit
-521
-546
-481
40,681
3,299
-9,759
-56,963
-5,433
-20,127
-29,359
7,141
9,877
-11,228
-3,711
-47,535
Interest Payable
2,114
3,822
1,708
Interest Receivable
8
24
27
39
36
21
18
14
Pre-Tax Profit
-521
-546
-481
40,681
3,299
-9,759
-56,963
-5,425
-20,103
-29,332
7,181
7,799
-15,028
-5,400
-47,521
Tax
-7,729
-627
-1,652
-1,872
Profit After Tax
-521
-546
-481
32,952
2,672
-9,759
-56,963
-5,425
-20,103
-29,332
5,529
5,927
-15,028
-5,400
-47,521
Dividends Paid
Retained Profit
-521
-546
-481
32,952
2,672
-9,759
-56,963
-5,425
-20,103
-29,332
5,529
5,927
-15,028
-5,400
-47,521
Employee Costs
247,371
252,994
239,214
234,994
226,462
223,864
218,583
51,387
51,275
49,735
45,064
46,667
46,474
45,642
46,059
Number Of Employees
4
4
4
4
4
4
4
1
1
1
1
1
1
1
1
EBITDA*
-521
-546
-481
40,681
3,299
-9,759
-56,963
-5,433
-20,127
-29,359
7,141
9,877
-11,228
-3,711
-47,535
* 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
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
33,825
35,596
37,362
39,131
4,586
2,897
8,195
11,544
987
13,906
18,600
9,000
868
667
363
Group Debtors
Misc Debtors
Cash
6,657
2,748
8,122
7,633
6,709
1,768
5,454
misc current assets
total current assets
33,825
35,596
37,362
39,131
4,586
2,897
8,195
11,544
7,644
16,654
26,722
16,633
7,577
2,435
5,817
total assets
33,825
35,596
37,362
39,131
4,586
2,897
8,195
11,544
7,644
16,654
26,722
16,633
7,577
2,435
5,817
Bank overdraft
Bank loan
Trade Creditors
7,494
7,494
7,494
7,183
10,181
14,458
5,033
8,940
9,176
4,508
10,378
2,717
3,299
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
7,494
7,494
7,494
7,183
10,181
14,458
5,033
8,940
9,176
4,508
10,378
2,717
3,299
loans
65,048
52,539
hp & lease commitments
Accruals and Deferred Income
330
330
300
650
650
27,173
59,073
other liabilities
170,000
171,250
172,500
173,749
169,158
153,799
117,438
108,439
108,439
93,439
73,939
74,047
49,939
provisions
total long term liabilities
170,330
171,580
172,800
174,399
169,808
180,972
176,511
108,439
108,439
93,439
73,939
74,047
65,048
52,539
49,939
total liabilities
177,824
179,074
180,294
181,582
179,989
180,972
176,511
122,897
113,472
102,379
83,115
78,555
75,426
55,256
53,238
net assets
-143,999
-143,478
-142,932
-142,451
-175,403
-178,075
-168,316
-111,353
-105,828
-85,725
-56,393
-61,922
-67,849
-52,821
-47,421
total shareholders funds
-143,999
-143,478
-142,932
-142,451
-175,403
-178,075
-168,316
-111,353
-105,828
-85,725
-56,393
-61,922
-67,849
-52,821
-47,421
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
-521
-546
-481
40,681
3,299
-9,759
-56,963
-5,433
-20,127
-29,359
7,141
9,877
-11,228
-3,711
-47,535
Depreciation
Amortisation
Tax
-7,729
-627
-1,652
-1,872
Stock
Debtors
-1,771
-1,766
-1,769
34,545
1,689
-5,298
-3,349
10,557
-12,919
-4,694
9,600
8,132
201
304
363
Creditors
311
-2,998
10,181
-14,458
9,425
-3,907
-236
4,668
-5,870
7,661
-582
3,299
Accruals and Deferred Income
30
-350
-26,523
-31,900
59,073
Deferred Taxes & Provisions
Cash flow from operations
1,250
1,250
1,249
-4,591
-15,359
-36,361
-8,999
-6,565
-11,115
-24,901
557
-5,997
-3,768
-4,597
-44,599
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-65,048
12,509
52,539
Hire Purchase and Lease Commitments
other long term liabilities
-1,250
-1,250
-1,249
4,591
15,359
36,361
8,999
15,000
19,500
-108
74,047
-49,939
49,939
share issue
-100
100
interest
8
24
27
39
-2,078
-3,801
-1,690
14
cash flow from financing
-1,250
-1,250
-1,249
4,591
15,359
36,361
8,999
-92
15,024
19,527
-69
6,921
8,708
910
50,053
cash and cash equivalents
cash
-6,657
3,909
-5,374
489
924
4,941
-3,686
5,454
overdraft
change in cash
-6,657
3,909
-5,374
489
924
4,941
-3,686
5,454
indosys limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for indosys limited. Get real-time insights into indosys limited's credit score, group structure and payment trends.
Perform a competitor analysis for indosys limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SK9 area or any other competitors across 12 key performance metrics.
indosys limited Ownership
INDOSYS LIMITED group structure
Indosys Limited has no subsidiary companies.
Ultimate parent company
INDOSYS LIMITED
06079108
INDOSYS LIMITED Shareholders
The largest shareholders in Indosys Limited include Philip Braithwaite and Robert Boyes.
philip braithwaite
38%
robert boyes
19%
stuart sim
19%
donald davies
19%
lorna clisby
5%
indosys limited directors
Indosys Limited currently has 4 directors.
The longest serving directors include
Mr Stuart Sim (Feb 2007) and
Prof Donald Davies (Feb 2007).
72190 - Other research and experimental development on natural sciences and engineering
incorporation date
February 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
February 2024
previous names
N/A
accountant
-
auditor
-
address
30 hawthorn lane, wilmslow, SK9 5DG
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
indosys 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 indosys limited.
indosys 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 INDOSYS LIMITED. This can take several minutes, an email will notify you when this has completed.
indosys limitedCompanies House Filings - See Documents
