youth business international
youth business international Company Information
Group Structure
View All
Industry
Activities of other membership organisations n.e.c.
Registered Address
21 holborn viaduct, london, EC1A 2DY
Website
www.youthbusiness.orgyouth business international Estimated Valuation
Pomanda estimates the enterprise value of YOUTH BUSINESS INTERNATIONAL at £4.9m based on a Turnover of £4.6m and 1.06x industry multiple (adjusted for size and gross margin).
youth business international Estimated Valuation
Pomanda estimates the enterprise value of YOUTH BUSINESS INTERNATIONAL at £0 based on an EBITDA of £-410k and a 7.11x industry multiple (adjusted for size and gross margin).
youth business international Estimated Valuation
Pomanda estimates the enterprise value of YOUTH BUSINESS INTERNATIONAL at £8m based on Net Assets of £3.2m and 2.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Youth Business International Overview
Youth Business International is a live company located in london, EC1A 2DY with a Companies House number of 06550164. It operates in the activities of other membership organizations n.e.c. sector, SIC Code 94990. Founded in March 2008, it's largest shareholder is unknown. Youth Business International is a established, small sized company, Pomanda has estimated its turnover at £4.6m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Youth Business International Health Check
Pomanda's financial health check has awarded Youth Business International a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs
7 Strong
1 Regular
3 Weak
Size
annual sales of £4.6m, make it larger than the average company (£395.2k)
£4.6m - Youth Business International
£395.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (6.4%)
-11% - Youth Business International
6.4% - Industry AVG
Production
with a gross margin of 96.2%, this company has a comparable cost of product (96.2%)
96.2% - Youth Business International
96.2% - Industry AVG
Profitability
an operating margin of -9.1% make it less profitable than the average company (2%)
-9.1% - Youth Business International
2% - Industry AVG
Employees
with 28 employees, this is above the industry average (10)
28 - Youth Business International
10 - Industry AVG
Pay Structure
on an average salary of £58k, the company has a higher pay structure (£28k)
£58k - Youth Business International
£28k - Industry AVG
Efficiency
resulting in sales per employee of £163.7k, this is more efficient (£53.5k)
£163.7k - Youth Business International
£53.5k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (11 days)
3 days - Youth Business International
11 days - Industry AVG
Creditor Days
its suppliers are paid after 115 days, this is slower than average (34 days)
115 days - Youth Business International
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Youth Business International
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1419 weeks, this is more cash available to meet short term requirements (142 weeks)
1419 weeks - Youth Business International
142 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3.6%, this is a lower level of debt than the average (21.8%)
3.6% - Youth Business International
21.8% - Industry AVG
YOUTH BUSINESS INTERNATIONAL financials
Youth Business International's latest turnover from December 2023 is £4.6 million and the company has net assets of £3.2 million. According to their latest financial statements, Youth Business International has 28 employees and maintains cash reserves of £3.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 4,584,000 | 6,119,000 | 2,784,000 | 6,611,000 | 4,212,112 | 5,667,716 | 3,499,445 | 4,498,023 | 6,347,104 | 5,103,363 | 3,644,074 | 3,429,598 | 2,140,467 | 1,942,628 | 1,653,010 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | -238,000 | 1,131,000 | -1,262,000 | 412,000 | 666,979 | 869,075 | -951,937 | 84,234 | 940,195 | -342,351 | -182,458 | 642,044 | 252,328 | 111,100 | 419,334 |
| Tax | |||||||||||||||
| Profit After Tax | -238,000 | 1,131,000 | -1,262,000 | 412,000 | 666,979 | 869,075 | -951,937 | 84,234 | 940,195 | -342,351 | -182,458 | 642,044 | 252,328 | 111,100 | 419,334 |
| Dividends Paid | |||||||||||||||
| Retained Profit | -238,000 | 1,131,000 | -1,262,000 | 412,000 | 666,979 | 869,075 | -951,937 | 84,234 | 940,195 | -342,351 | -182,458 | 642,044 | 252,328 | 111,100 | 419,334 |
| Employee Costs | 1,625,000 | 1,462,000 | 1,280,000 | 1,394,000 | 1,292,031 | 1,379,489 | 1,479,665 | 1,489,876 | 1,522,443 | 1,348,893 | 1,245,010 | 1,037,060 | 891,257 | 769,241 | 647,490 |
| Number Of Employees | 28 | 26 | 25 | 26 | 26 | 28 | 30 | 30 | 27 | 24 | 25 | 21 | 18 | 15 | 13 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 12,000 | 16,000 | 6,000 | 6,000 | 16,285 | 23,710 | 34,385 | 44,084 | 54,758 | 65,432 | 76,106 | 87,127 | 4,020 | 12,384 | 25,972 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 12,000 | 16,000 | 6,000 | 6,000 | 16,285 | 23,710 | 34,385 | 44,084 | 54,758 | 65,432 | 76,106 | 87,127 | 4,020 | 12,384 | 25,972 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 42,000 | 270,000 | 325 | 442 | 36,699 | 46,553 | 14,834 | ||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 13,000 | 13,000 | 30,000 | 62,000 | 253,461 | 669,094 | 364,295 | 563,666 | 706,435 | 472,596 | 272,765 | 168,116 | 111,849 | 45,492 | 11,746 |
| Cash | 3,302,000 | 3,557,000 | 3,487,000 | 3,669,000 | 3,194,382 | 2,207,646 | 1,387,257 | 2,488,576 | 2,287,213 | 1,383,918 | 1,855,988 | 2,191,878 | 1,426,876 | 1,274,926 | 1,160,576 |
| misc current assets | |||||||||||||||
| total current assets | 3,357,000 | 3,570,000 | 3,517,000 | 4,001,000 | 3,448,168 | 2,877,182 | 1,788,251 | 3,098,795 | 3,008,482 | 1,856,514 | 2,128,753 | 2,359,994 | 1,538,725 | 1,320,418 | 1,172,322 |
| total assets | 3,369,000 | 3,586,000 | 3,523,000 | 4,007,000 | 3,464,453 | 2,900,892 | 1,822,636 | 3,142,879 | 3,063,240 | 1,921,946 | 2,204,859 | 2,447,121 | 1,542,745 | 1,332,802 | 1,198,294 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 55,000 | 43,000 | 11,000 | 117,000 | 25,480 | 121,669 | 5,635 | 29,520 | 188,795 | 179,972 | 13,899 | 6,957 | 18,148 | 62,204 | 45,454 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 66,000 | 57,000 | 1,157,000 | 273,000 | 225,300 | 232,529 | 139,382 | 483,803 | 329,122 | 136,846 | 236,607 | 303,353 | 38,245 | 36,574 | 29,916 |
| total current liabilities | 121,000 | 100,000 | 1,168,000 | 390,000 | 250,780 | 354,198 | 145,017 | 513,323 | 517,917 | 316,818 | 250,506 | 310,310 | 56,393 | 98,778 | 75,370 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 8,414 | 8,414 | 8,414 | 8,414 | 8,415 | 8,415 | 8,415 | 8,415 | |||||||
| total long term liabilities | 8,414 | 8,414 | 8,414 | 8,414 | 8,415 | 8,415 | 8,415 | 8,415 | |||||||
| total liabilities | 121,000 | 100,000 | 1,168,000 | 390,000 | 259,194 | 362,612 | 153,431 | 521,737 | 526,332 | 325,233 | 258,921 | 318,725 | 56,393 | 98,778 | 75,370 |
| net assets | 3,248,000 | 3,486,000 | 2,355,000 | 3,617,000 | 3,205,259 | 2,538,280 | 1,669,205 | 2,621,142 | 2,536,908 | 1,596,713 | 1,945,938 | 2,128,396 | 1,486,352 | 1,234,024 | 1,122,924 |
| total shareholders funds | 3,248,000 | 3,486,000 | 2,355,000 | 3,617,000 | 3,205,259 | 2,538,280 | 1,669,205 | 2,621,142 | 2,536,908 | 1,596,713 | 1,945,938 | 2,128,396 | 1,486,352 | 1,234,024 | 1,122,924 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 8,000 | 6,000 | 5,000 | 13,000 | 11,247 | 10,674 | 9,699 | 10,674 | 10,674 | 10,674 | 11,021 | 9,011 | 8,364 | 13,588 | 11,997 |
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 42,000 | -17,000 | -302,000 | 78,214 | -415,750 | 268,542 | -209,225 | -111,050 | 248,673 | 199,831 | 104,649 | 56,267 | 66,357 | 33,746 | 11,746 |
| Creditors | 12,000 | 32,000 | -106,000 | 91,520 | -96,189 | 116,034 | -23,885 | -159,275 | 8,823 | 166,073 | 6,942 | -11,191 | -44,056 | 16,750 | 45,454 |
| Accruals and Deferred Income | 9,000 | -1,100,000 | 884,000 | 47,700 | -7,229 | 93,147 | -344,421 | 154,681 | 192,276 | -99,761 | -66,746 | 265,108 | 1,671 | 6,658 | 29,916 |
| Deferred Taxes & Provisions | -8,414 | -1 | 8,415 | ||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | -83,703 | -11,910 | |||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | -83,703 | -11,910 | |||||||||||||
| 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 | -259 | -6,874 | 703,590 | ||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -255,000 | 70,000 | -182,000 | 474,618 | 986,736 | 820,389 | -1,101,319 | 201,363 | 903,295 | -472,070 | -335,890 | 765,002 | 151,950 | 114,350 | 1,160,576 |
| overdraft | |||||||||||||||
| change in cash | -255,000 | 70,000 | -182,000 | 474,618 | 986,736 | 820,389 | -1,101,319 | 201,363 | 903,295 | -472,070 | -335,890 | 765,002 | 151,950 | 114,350 | 1,160,576 |
youth business international Credit Report and Business Information
Youth Business International Competitor Analysis
Perform a competitor analysis for youth business international by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in EC1A area or any other competitors across 12 key performance metrics.
youth business international Ownership
YOUTH BUSINESS INTERNATIONAL group structure
Youth Business International has no subsidiary companies.
Ultimate parent company
YOUTH BUSINESS INTERNATIONAL
06550164
youth business international directors
Youth Business International currently has 13 directors. The longest serving directors include Ms Anita Tiessen (Dec 2017) and Mr Andrew Smart (May 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Anita Tiessen | England | 61 years | Dec 2017 | - | Director |
| Mr Andrew Smart | United Kingdom | 56 years | May 2019 | - | Director |
| Dr Romeo Effs | England | 54 years | May 2019 | - | Director |
| Mr Andrew Smart | 56 years | May 2019 | - | Director | |
| Ms Caroline Adeyemi | Nigeria | 45 years | Dec 2019 | - | Director |
| Meaghan Ramsey | United Kingdom | 44 years | Dec 2020 | - | Director |
| Ms Marta Krupinska | England | 37 years | Sep 2021 | - | Director |
| Purity Gakuo | United Kingdom | 27 years | Sep 2023 | - | Director |
| Ms Lydia Savill | United Kingdom | 40 years | Sep 2023 | - | Director |
| Mr Matthew Wallace | United Kingdom | 40 years | Sep 2023 | - | Director |
P&L
December 2023turnover
4.6m
-25%
operating profit
-418k
0%
gross margin
96.2%
-2.34%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
3.2m
-0.07%
total assets
3.4m
-0.06%
cash
3.3m
-0.07%
net assets
Total assets minus all liabilities
youth business international company details
company number
06550164
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
94990 - Activities of other membership organisations n.e.c.
incorporation date
March 2008
age
17
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
the prince of wales youth business international limited (September 2014)
accountant
-
auditor
SAYER VINCENT LLP
address
21 holborn viaduct, london, EC1A 2DY
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
youth business international 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 found 2 charges/mortgages relating to youth business international. Currently there are 2 open charges and 0 have been satisfied in the past.
youth business international 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 YOUTH BUSINESS INTERNATIONAL. This can take several minutes, an email will notify you when this has completed.
youth business international Companies House Filings - See Documents
| date | description | view/download |
|---|
