inner flame
inner flame Company Information
Company Number
06667150
Next Accounts
Jan 2025
Industry
Other education n.e.c.
Shareholders
-
Group Structure
View All
Contact
Registered Address
well cottage beech knapp, burleigh, stroud, gloucestershire, GL5 2PS
Website
http://innerflame.org.ukinner flame Estimated Valuation
Pomanda estimates the enterprise value of INNER FLAME at £221.4k based on a Turnover of £363.8k and 0.61x industry multiple (adjusted for size and gross margin).
inner flame Estimated Valuation
Pomanda estimates the enterprise value of INNER FLAME at £0 based on an EBITDA of £-25.7k and a 3.39x industry multiple (adjusted for size and gross margin).
inner flame Estimated Valuation
Pomanda estimates the enterprise value of INNER FLAME at £228.6k based on Net Assets of £100k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Inner Flame Overview
Inner Flame is a dissolved company that was located in stroud, GL5 2PS with a Companies House number of 06667150. It operated in the other education n.e.c. sector, SIC Code 85590. Founded in August 2008, it's largest shareholder was unknown. The last turnover for Inner Flame was estimated at £363.8k.
Upgrade for unlimited company reports & a free credit check
Inner Flame Health Check
Pomanda's financial health check has awarded Inner Flame a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £363.8k, make it smaller than the average company (£567.3k)
- Inner Flame
£567.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (3.4%)
- Inner Flame
3.4% - Industry AVG
Production
with a gross margin of 29.8%, this company has a higher cost of product (55.8%)
- Inner Flame
55.8% - Industry AVG
Profitability
an operating margin of -7.1% make it less profitable than the average company (6.3%)
- Inner Flame
6.3% - Industry AVG
Employees
with 7 employees, this is below the industry average (16)
7 - Inner Flame
16 - Industry AVG
Pay Structure
on an average salary of £28.1k, the company has an equivalent pay structure (£28.1k)
- Inner Flame
£28.1k - Industry AVG
Efficiency
resulting in sales per employee of £52k, this is equally as efficient (£48.5k)
- Inner Flame
£48.5k - Industry AVG
Debtor Days
it gets paid by customers after 102 days, this is later than average (16 days)
- Inner Flame
16 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (24 days)
- Inner Flame
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Inner Flame
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Inner Flame
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.9%, this is a lower level of debt than the average (25.6%)
8.9% - Inner Flame
25.6% - Industry AVG
INNER FLAME financials
Inner Flame's latest turnover from August 2022 is estimated at £363.8 thousand and the company has net assets of £100 thousand. According to their latest financial statements, Inner Flame has 7 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 37,837 | 28,424 | 14,751 | |||||||||||
| Other Income Or Grants | 0 | 0 | 0 | |||||||||||
| Cost Of Sales | 36,294 | 26,985 | 9,326 | |||||||||||
| Gross Profit | 1,543 | 1,439 | 5,425 | |||||||||||
| Admin Expenses | 0 | 0 | 0 | |||||||||||
| Operating Profit | 1,543 | 1,439 | 5,425 | |||||||||||
| Interest Payable | 0 | 0 | 0 | |||||||||||
| Interest Receivable | 15 | 19 | 8 | |||||||||||
| Pre-Tax Profit | 1,558 | 1,458 | 5,433 | |||||||||||
| Tax | 0 | 0 | 0 | |||||||||||
| Profit After Tax | 1,558 | 1,458 | 5,433 | |||||||||||
| Dividends Paid | 0 | 0 | 0 | |||||||||||
| Retained Profit | 1,558 | 1,458 | 5,433 | |||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 7 | 6 | 3 | 8 | ||||||||||
| EBITDA* | 1,733 | 1,534 | 5,425 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 8,023 | 0 | 0 | 0 | 1,023 | 392 | 549 | 477 | 0 | 0 | 455 | 283 | 284 | 0 |
| 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 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 8,023 | 0 | 0 | 0 | 1,023 | 392 | 549 | 477 | 0 | 0 | 455 | 283 | 284 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 101,733 | 115,955 | 50,593 | 51,420 | 23,036 | 74,517 | 15,330 | 14,911 | 11,923 | 16,221 | 10,745 | 5,577 | 2,604 | 805 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 15,482 | 0 | 4,706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 34,408 | 42,747 | 34,827 | 12,787 | 17,515 | 8,969 | 8,495 | 12,674 |
| misc current assets | 0 | 0 | 0 | 0 | 11,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 101,733 | 131,437 | 50,593 | 56,126 | 34,497 | 74,517 | 49,738 | 57,658 | 46,750 | 29,008 | 28,260 | 14,546 | 11,099 | 13,479 |
| total assets | 109,756 | 131,437 | 50,593 | 56,126 | 35,520 | 74,909 | 50,287 | 58,135 | 46,750 | 29,008 | 28,715 | 14,829 | 11,383 | 13,479 |
| 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 | 9,775 | 5,734 | 12,305 | 9,053 | 19,518 | 9,501 | 6,562 | 14,256 | 19,081 | 7,767 | 13,079 | 4,380 | 2,492 | 6,046 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 9,775 | 5,734 | 12,305 | 9,053 | 19,518 | 9,501 | 6,562 | 14,256 | 19,081 | 7,767 | 13,079 | 4,380 | 2,492 | 6,046 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 5,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 5,610 | 0 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| total liabilities | 9,775 | 5,734 | 12,305 | 14,663 | 19,518 | 11,501 | 8,562 | 16,256 | 21,081 | 9,767 | 15,079 | 6,380 | 4,492 | 8,046 |
| net assets | 99,981 | 125,703 | 38,288 | 41,463 | 16,002 | 63,408 | 41,725 | 41,879 | 25,669 | 19,241 | 13,636 | 8,449 | 6,891 | 5,433 |
| total shareholders funds | 99,981 | 125,703 | 38,288 | 41,463 | 16,002 | 63,408 | 41,725 | 41,879 | 25,669 | 19,241 | 13,636 | 8,449 | 6,891 | 5,433 |
| Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 1,543 | 1,439 | 5,425 | |||||||||||
| Depreciation | 0 | 0 | 0 | 1,028 | 478 | 0 | 455 | 550 | 190 | 95 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | 0 | 0 | 0 | |||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -29,704 | 80,844 | -5,533 | 33,090 | -51,481 | 59,187 | 419 | 2,988 | -4,298 | 5,476 | 5,168 | 2,973 | 1,799 | 805 |
| Creditors | 4,041 | -6,571 | 3,252 | -10,465 | 10,017 | 2,939 | -7,694 | -4,825 | 11,314 | -5,312 | 8,699 | 1,888 | -3,554 | 6,046 |
| Accruals and Deferred Income | 0 | 0 | -5,610 | 5,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 648 | -3,819 | 10,666 | |||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| 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 | -2,000 | 0 | 2,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | -2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 15 | 19 | 8 | |||||||||||
| cash flow from financing | 15 | 19 | 2,008 | |||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | -34,408 | -8,339 | 7,920 | 22,040 | -4,728 | 8,546 | 474 | -4,179 | 12,674 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | -34,408 | -8,339 | 7,920 | 22,040 | -4,728 | 8,546 | 474 | -4,179 | 12,674 |
inner flame Credit Report and Business Information
Inner Flame Competitor Analysis
Perform a competitor analysis for inner flame by selecting its closest rivals, whether from the EDUCATION sector, other undefined companies, companies in GL5 area or any other competitors across 12 key performance metrics.
inner flame Ownership
INNER FLAME group structure
Inner Flame has no subsidiary companies.
Ultimate parent company
INNER FLAME
06667150
inner flame directors
Inner Flame currently has 4 directors. The longest serving directors include Mr David Wreathall (Nov 2015) and Mrs Kathryn Wellum-Kent (Dec 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Wreathall | England | 59 years | Nov 2015 | - | Director |
| Mrs Kathryn Wellum-Kent | England | 43 years | Dec 2020 | - | Director |
| Mr Simon Cowley | United Kingdom | 52 years | Feb 2022 | - | Director |
| Miss Kayhlan Norgrove | England | 28 years | May 2022 | - | Director |
P&L
August 2022turnover
363.8k
-8%
operating profit
-25.7k
0%
gross margin
29.9%
+0.65%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2022net assets
100k
-0.2%
total assets
109.8k
-0.16%
cash
0
0%
net assets
Total assets minus all liabilities
inner flame company details
company number
06667150
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85590 - Other education n.e.c.
incorporation date
August 2008
age
17
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
August 2022
previous names
N/A
accountant
-
auditor
-
address
well cottage beech knapp, burleigh, stroud, gloucestershire, GL5 2PS
Bank
C A F CASH
Legal Advisor
-
inner flame 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 inner flame.
inner flame 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 INNER FLAME. This can take several minutes, an email will notify you when this has completed.
inner flame Companies House Filings - See Documents
| date | description | view/download |
|---|
