Kirsti International Ltd

POWER SEARCH PRICING

SOLUTIONS

kirsti international ltd Company Information

Company Number

06534161

Next Accounts

35 days late

Directors

Kirsti Hadley

Shareholders

kirsti nicole hadley

Group Structure

View All

Industry

Support activities to performing arts

Registered Address

317 queens park road, brighton, BN2 9XL

Website

www.kirstiinternational.com

kirsti international ltd Estimated Valuation

£32.7k

Pomanda estimates the enterprise value of KIRSTI INTERNATIONAL LTD at £32.7k based on a Turnover of £79.3k and 0.41x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Kirsti International Ltd is a live company located in brighton, BN2 9XL with a Companies House number of 06534161. It operates in the support activities to performing arts sector, SIC Code 90020. Founded in March 2008, it's largest shareholder is kirsti nicole hadley with a 100% stake. Kirsti International Ltd is a established, micro sized company, Pomanda has estimated its turnover at £79.3k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Kirsti International Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

7 Weak

Size

annual sales of £79.3k, make it smaller than the average company (£300.2k)

Growth

3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (3.5%)

EXPORT

Kirsti International Ltd's latest turnover from March 2023 is estimated at £79.3 thousand and the company has net assets of -£39.7 thousand. According to their latest financial statements, Kirsti International Ltd has 1 employee and maintains cash reserves of 0 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	79,250	68,428	93,626	252,647	101,566	31,926	34,548	52,894	66,800	81,879	169,079	245,141	105,262	79,490
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	69,360	64,618	87,867	223,403	89,276	28,309	28,845	44,359	57,280	69,738	143,538	204,148	85,451	45,975
Gross Profit	9,891	3,810	5,759	29,244	12,290	3,617	5,703	8,535	9,520	12,141	25,541	40,993	19,811	33,515
Admin Expenses	15,504	13,717	31,273	1,586	-6,438	-4,351	31,403	15,621	10,300	22,405	36,725	34,273	14,267	28,984
Operating Profit	-5,613	-9,907	-25,514	27,658	18,728	7,968	-25,700	-7,086	-780	-10,264	-11,184	6,720	5,544	4,531
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	14	27	59	135	50	62	92	59	35	0
Pre-Tax Profit	-5,613	-9,907	-25,514	27,658	18,742	7,995	-25,641	-6,951	-730	-10,202	-11,092	6,778	5,579	4,531
Tax	0	0	0	-5,255	-3,561	-1,519	0	0	0	0	0	-1,762	-1,562	-952
Profit After Tax	-5,613	-9,907	-25,514	22,403	15,181	6,476	-25,641	-6,951	-730	-10,202	-11,092	5,016	4,017	3,579
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	1,954
Retained Profit	-5,613	-9,907	-25,514	22,403	15,181	6,476	-25,641	-6,951	-730	-10,202	-11,092	5,016	4,017	1,625
Employee Costs	27,950	27,390	27,290	26,747	26,149	23,185	23,539	23,919	25,509	26,769	53,520	49,424	24,613	24,382
Number Of Employees	1	1	1	1	1	1	1	1	1	1	2	2	1	1
EBITDA*	-5,613	-9,907	-25,514	27,658	18,728	8,614	-25,057	-6,254	108	-9,339	-9,996	7,558	6,909	6,004

* 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	1,804	3,606	5,408	3,251	3,391	2,348	2,262	2,905	3,120	3,310	4,235	3,354	3,737	4,168
Intangible Assets	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	1,000
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,804	3,606	5,408	3,251	3,391	2,348	2,262	2,905	3,120	3,310	4,235	3,354	3,737	5,168
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	15,052	17,416	24,184	44,095	11,363	1,249	2,049	3,677	4,763	8,350	21,058	33,156	17,704	1,840
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	1,154	0	0	0	0	0	0	0	1,953
Cash	0	0	0	0	0	3,829	7,042	40,468	13,367	6,830	18,079	18,534	4,911	9,042
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,052	17,416	24,184	44,095	11,363	6,232	9,091	44,145	18,130	15,180	39,137	51,690	22,615	12,835
total assets	16,856	21,022	29,592	47,346	14,754	8,580	11,353	47,050	21,250	18,490	43,372	55,044	26,352	18,003
Bank overdraft	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
Trade Creditors	7,797	6,058	3,770	46,010	35,821	15,667	13,949	24,691	30,382	26,892	41,572	42,152	6,241	6,240
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	28,161	39,128	38,442	0	0	0	0	12,235	7,904
total current liabilities	7,797	6,058	3,770	46,010	35,821	43,828	53,077	63,133	30,382	26,892	41,572	42,152	18,476	14,144
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	48,757	49,049	50,000	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	48,757	49,049	50,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	56,554	55,107	53,770	46,010	35,821	43,828	53,077	63,133	30,382	26,892	41,572	42,152	18,476	14,144
net assets	-39,698	-34,085	-24,178	1,336	-21,067	-35,248	-41,724	-16,083	-9,132	-8,402	1,800	12,892	7,876	3,859
total shareholders funds	-39,698	-34,085	-24,178	1,336	-21,067	-35,248	-41,724	-16,083	-9,132	-8,402	1,800	12,892	7,876	3,859

	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	-5,613	-9,907	-25,514	27,658	18,728	7,968	-25,700	-7,086	-780	-10,264	-11,184	6,720	5,544	4,531
Depreciation	0	0	0	0	0	646	643	832	888	925	1,188	838	1,365	1,473
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-5,255	-3,561	-1,519	0	0	0	0	0	-1,762	-1,562	-952
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-2,364	-6,768	-19,911	32,732	8,960	354	-1,628	-1,086	-3,587	-12,708	-12,098	15,452	13,911	3,793
Creditors	1,739	2,288	-42,240	10,189	20,154	1,718	-10,742	-5,691	3,490	-14,680	-580	35,911	1	6,240
Accruals and Deferred Income	0	0	0	0	-28,161	-10,967	686	38,442	0	0	0	-12,235	4,331	7,904
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-1,510	-851	-47,843	-140	-1,800	-2,508	-33,485	27,583	7,185	-11,311	1,522	14,020	-4,232	15,403
Investing Activities
capital expenditure	1,802	1,802	-2,157	140	-1,043	-732	0	-617	-698	0	-2,069	-455	-934	-5,641
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	-1,000	1,000
cash flow from investments	1,802	1,802	-2,157	140	-1,043	-732	0	-617	-698	0	-2,069	-455	66	-6,641
Financing Activities
Bank loans	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	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-292	-951	50,000	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	-1,000	0	0	0	0	0	0	0	0	2,234
interest	0	0	0	0	14	27	59	135	50	62	92	59	35	0
cash flow from financing	-292	-951	50,000	0	-986	27	59	135	50	62	92	59	35	2,234
cash and cash equivalents
cash	0	0	0	0	-3,829	-3,213	-33,426	27,101	6,537	-11,249	-455	13,623	-4,131	9,042
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-3,829	-3,213	-33,426	27,101	6,537	-11,249	-455	13,623	-4,131	9,042

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for kirsti international ltd. Get real-time insights into kirsti international ltd'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 kirsti international ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in BN2 area or any other competitors across 12 key performance metrics.

KIRSTI INTERNATIONAL LTD group structure

Kirsti International Ltd has no subsidiary companies.

Ultimate parent company

KIRSTI INTERNATIONAL LTD

06534161

KIRSTI INTERNATIONAL LTD Shareholders

kirsti nicole hadley

100%

Kirsti International Ltd currently has 1 director, Ms Kirsti Hadley serving since Mar 2008.

officer	country	age	start	end	role
Ms Kirsti Hadley	United Kingdom	51 years	Mar 2008	-	Director

P&L

March 2023

turnover

79.3k

+16%

operating profit

-5.6k

gross margin

12.5%

+124.17%

turnover

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

Balance Sheet

March 2023

net assets

-39.7k

+0.16%

total assets

16.9k

-0.2%

cash

net assets

Total assets minus all liabilities

Similar Companies

leagh-hicks associates ltd

1.5

mws productions limited

beat goes on limited

3.5

rigging machine limited

stage and event lighting limited

2.5

company number

06534161

Type

Private limited with Share Capital

industry

90020 - Support activities to performing arts

incorporation date

March 2008

ultimate parent company

None

previous names

N/A

address

317 queens park road, brighton, BN2 9XL

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 kirsti international ltd.

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 KIRSTI INTERNATIONAL LTD. This can take several minutes, an email will notify you when this has completed.

kirsti international ltd Company Information

kirsti international ltd Estimated Valuation

kirsti international ltd Estimated Valuation

kirsti international ltd Estimated Valuation

Kirsti International Ltd Overview

Kirsti International Ltd Health Check

KIRSTI INTERNATIONAL LTD financials

kirsti international ltd Credit Report and Business Information

Kirsti International Ltd Competitor Analysis

kirsti international ltd Ownership

kirsti international ltd directors

kirsti international ltd company details

kirsti international ltd Charges & Mortgages

kirsti international ltd Capital Raised & Share Issues BETA

kirsti international ltd Companies House Filings - See Documents