Inspire International Limited

POWER SEARCH PRICING

SOLUTIONS

inspire international limited Company Information

Dissolved

Company Number

06450054

Website

inspireinternational.co.uk

Registered Address

september cottage, post office lane, norwich, NR9 4RA

Industry

Management consultancy activities (other than financial management)

Telephone

Next Accounts Due

November 2024

Group Structure

View All

Directors

Susan Drake16 Years

Gavin Drake16 Years

Shareholders

susan jayne drake 50%

gavin lee drake 50%

inspire international limited Estimated Valuation

£99.6k

Pomanda estimates the enterprise value of INSPIRE INTERNATIONAL LIMITED at £99.6k based on an EBITDA of £29.4k and a 3.39x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Inspire International Limited is a dissolved company that was located in norwich, NR9 4RA with a Companies House number of 06450054. It operated in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in December 2007, it's largest shareholder was susan jayne drake with a 50% stake. The last turnover for Inspire International Limited was estimated at £72.4k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Inspire International Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £72.4k, make it smaller than the average company (£192.4k)

Growth

3 year (CAGR) sales growth of 140%, show it is growing at a faster rate (5.4%)

EXPORT

Inspire International Limited's latest turnover from December 2017 is estimated at £72.4 thousand and the company has net assets of £1 thousand. According to their latest financial statements, we estimate that Inspire International Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	72,403	48,915	18,605	5,234	23,044	32,679	47,756	53,856	119,036
Other Income Or Grants	0	0	0	0	0	0	0	0	0
Cost Of Sales	52,443	35,209	13,570	3,800	16,646	22,628	32,866	35,999	9,026
Gross Profit	19,960	13,706	5,035	1,434	6,398	10,051	14,890	17,857	110,010
Admin Expenses	-9,418	14,074	-11,974	2,031	4,934	5,120	47,442	2,253	62,450
Operating Profit	29,378	-368	17,009	-597	1,464	4,931	-32,552	15,604	47,560
Interest Payable	0	222	894	1,417	1,622	1,846	989	398	372
Interest Receivable	0	0	0	0	0	0	4	4	0
Pre-Tax Profit	29,378	-590	16,115	-2,014	-158	3,084	-33,537	15,210	47,188
Tax	-5,582	0	-3,223	0	0	-740	0	-4,259	-9,937
Profit After Tax	23,796	-590	12,892	-2,014	-158	2,344	-33,537	10,951	37,251
Dividends Paid	0	0	0	0	0	0	0	0	50,000
Retained Profit	23,796	-590	12,892	-2,014	-158	2,344	-33,537	10,951	-12,749
Employee Costs	49,232	55,174	56,640	58,159	56,375	58,139	56,169	53,676	0
Number Of Employees	1	1	1	1	1	1	1	1	0
EBITDA*	29,378	-368	17,537	-316	1,841	5,432	-32,018	16,235	47,985

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	449	3,197	1,571	841	1,122	1,499	1,601	1,895	1,275
Intangible Assets	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0
Total Fixed Assets	449	3,197	1,571	841	1,122	1,499	1,601	1,895	1,275
Stock & work in progress	0	0	0	0	0	0	0	0	0
Trade Debtors	29,333	0	5,764	1,023	6,698	9,513	13,307	15,968	11,302
Group Debtors	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	250	5,861	8,860	9,473	8,134
Cash	0	0	0	0	0	0	0	1,485	0
misc current assets	0	0	0	0	0	0	0	0	0
total current assets	29,333	0	5,764	1,023	6,948	15,374	22,167	26,926	19,436
total assets	29,782	3,197	7,335	1,864	8,070	16,873	23,768	28,821	20,711
Bank overdraft	0	0	7,109	20,411	23,184	26,709	30,104	316	11,932
Bank loan	0	0	0	0	0	0	0	0	0
Trade Creditors	28,776	25,987	5,160	4,190	5,448	5,699	11,043	5,734	1,718
Group/Directors Accounts	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	17,266	12,355	12,516	17,385	17,885	24,498	19,494
total current liabilities	28,776	25,987	29,535	36,956	41,148	49,793	59,032	30,548	33,144
loans	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	245
provisions	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	245
total liabilities	28,776	25,987	29,535	36,956	41,148	49,793	59,032	30,548	33,389
net assets	1,006	-22,790	-22,200	-35,092	-33,078	-32,920	-35,264	-1,727	-12,678
total shareholders funds	1,006	-22,790	-22,200	-35,092	-33,078	-32,920	-35,264	-1,727	-12,678

	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	29,378	-368	17,009	-597	1,464	4,931	-32,552	15,604	47,560
Depreciation	0	0	528	281	377	501	534	631	425
Amortisation	0	0	0	0	0	0	0	0	0
Tax	-5,582	0	-3,223	0	0	-740	0	-4,259	-9,937
Stock	0	0	0	0	0	0	0	0	0
Debtors	29,333	-5,764	4,741	-5,925	-8,426	-6,793	-3,274	6,005	19,436
Creditors	2,789	20,827	970	-1,258	-251	-5,344	5,309	4,016	1,718
Accruals and Deferred Income	0	-17,266	4,911	-161	-4,869	-500	-6,613	5,004	19,494
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0
Cash flow from operations	-2,748	8,957	15,454	4,190	5,147	5,641	-30,048	14,991	39,824
Investing Activities
capital expenditure	2,748	-1,626	-1,258	0	0	-399	-240	-1,251	-1,700
Change in Investments	0	0	0	0	0	0	0	0	0
cash flow from investments	2,748	-1,626	-1,258	0	0	-399	-240	-1,251	-1,700
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-245	245
share issue	0	0	0	0	0	0	0	0	71
interest	0	-222	-894	-1,417	-1,622	-1,846	-985	-394	-372
cash flow from financing	0	-222	-894	-1,417	-1,622	-1,846	-985	-639	-56
cash and cash equivalents
cash	0	0	0	0	0	0	-1,485	1,485	0
overdraft	0	-7,109	-13,302	-2,773	-3,525	-3,395	29,788	-11,616	11,932
change in cash	0	7,109	13,302	2,773	3,525	3,395	-31,273	13,101	-11,932

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for inspire international limited. Get real-time insights into inspire international 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 inspire international limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in NR9 area or any other competitors across 12 key performance metrics.

INSPIRE INTERNATIONAL LIMITED group structure

Inspire International Limited has no subsidiary companies.

Ultimate parent company

INSPIRE INTERNATIONAL LIMITED

06450054

INSPIRE INTERNATIONAL LIMITED Shareholders

susan jayne drake	50%
gavin lee drake	50%

Inspire International Limited currently has 2 directors. The longest serving directors include Mrs Susan Drake (Dec 2007) and Mr Gavin Drake (Dec 2007).

officer	country	age	start	end	role
Mrs Susan Drake		61 years	Dec 2007	-	Director
Mr Gavin Drake	England	62 years	Dec 2007	-	Director

P&L

December 2017

turnover

72.4k

+48%

operating profit

29.4k

gross margin

27.6%

-1.62%

turnover

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

Balance Sheet

December 2017

net assets

-1.04%

total assets

29.8k

+8.32%

cash

net assets

Total assets minus all liabilities

Similar Companies

hayward miller limited

calsaran services limited

2.5

crux business consulting limited

1.5

greenstone property solutions limited

4.5

npm projects ltd

1.5

company number

06450054

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

December 2007

ultimate parent company

None

previous names

N/A

address

september cottage, post office lane, norwich, NR9 4RA

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 1 charges/mortgages relating to inspire international limited. Currently there are 1 open charges and 0 have been satisfied in the past.

inspire international limited Company Information

inspire international limited Estimated Valuation

inspire international limited Estimated Valuation

inspire international limited Estimated Valuation

Inspire International Limited Overview

Inspire International Limited Health Check

INSPIRE INTERNATIONAL LIMITED financials

inspire international limited Credit Report and Business Information

Inspire International Limited Competitor Analysis

inspire international limited Ownership

inspire international limited directors

inspire international limited company details

inspire international limited Charges & Mortgages

inspire international limited Companies House Filings - See Documents