Pomanda estimates the enterprise value of INSPIRE COMPUTER TRAINING LTD at £86.8k based on a Turnover of £136.9k and 0.63x industry multiple (adjusted for size and gross margin).
inspire computer training ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of INSPIRE COMPUTER TRAINING LTD at £0 based on an EBITDA of £-10.1k and a 3.71x industry multiple (adjusted for size and gross margin).
inspire computer training ltdEstimated Valuation
£1k
Pomanda estimates the enterprise value of INSPIRE COMPUTER TRAINING LTD at £1k based on Net Assets of £426 and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Inspire Computer Training LtdOverview
Inspire Computer Training Ltd is a dissolved company that was located in birmingham, B24 9DU with a Companies House number of 07419350. It operated in the primary education sector, SIC Code 85200. Founded in October 2010, it's largest shareholder was
stephen hall
with a 100% stake. The last turnover for Inspire Computer Training Ltd was estimated at £136.9k.
Pomanda's financial health check has awarded Inspire Computer Training Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
2 Regular
8 Weak
Size
annual sales of £136.9k, make it smaller than the average company (£1.3m)
£136.9k - Inspire Computer Training Ltd
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -27%, show it is growing at a slower rate (3.1%)
-27% - Inspire Computer Training Ltd
3.1% - Industry AVG
Production
with a gross margin of 55.1%, this company has a comparable cost of product (55.1%)
55.1% - Inspire Computer Training Ltd
55.1% - Industry AVG
Profitability
an operating margin of -7.4% make it less profitable than the average company (5.9%)
-7.4% - Inspire Computer Training Ltd
5.9% - Industry AVG
Employees
with 4 employees, this is below the industry average (34)
4 - Inspire Computer Training Ltd
34 - Industry AVG
Pay Structure
on an average salary of £28.2k, the company has an equivalent pay structure (£28.2k)
£28.2k - Inspire Computer Training Ltd
£28.2k - Industry AVG
Efficiency
resulting in sales per employee of £34.2k, this is less efficient (£45.7k)
£34.2k - Inspire Computer Training Ltd
£45.7k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (14 days)
2 days - Inspire Computer Training Ltd
14 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (21 days)
0 days - Inspire Computer Training Ltd
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Inspire Computer Training Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (122 weeks)
2 weeks - Inspire Computer Training Ltd
122 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98.6%, this is a higher level of debt than the average (30.5%)
98.6% - Inspire Computer Training Ltd
30.5% - Industry AVG
INSPIRE COMPUTER TRAINING LTD financials
EXPORT
Inspire Computer Training Ltd's latest turnover from March 2022 is estimated at £136.9 thousand and the company has net assets of £426. According to their latest financial statements, Inspire Computer Training Ltd has 4 employees and maintains cash reserves of £1.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Turnover
136,858
364,093
417,266
348,144
300,537
131,220
112,982
101,180
84,872
79,229
27,669
Other Income Or Grants
Cost Of Sales
61,501
176,177
195,953
152,830
124,875
59,205
54,475
55,100
46,675
41,825
13,194
Gross Profit
75,357
187,917
221,314
195,314
175,662
72,015
58,507
46,080
38,197
37,404
14,475
Admin Expenses
85,496
177,779
219,646
198,338
175,713
73,566
56,482
38,015
41,417
38,365
12,704
Operating Profit
-10,139
10,138
1,668
-3,024
-51
-1,551
2,025
8,065
-3,220
-961
1,771
Interest Payable
108
115
115
Interest Receivable
56
11
10
131
117
67
26
Pre-Tax Profit
-10,083
10,148
1,678
-2,893
-42
-1,968
1,964
7,984
-3,155
-1,009
1,681
Tax
-1,928
-319
344
-344
-1,594
-437
Profit After Tax
-10,083
8,220
1,359
-2,893
-42
-1,624
1,620
6,390
-3,155
-1,009
1,244
Dividends Paid
Retained Profit
-10,083
8,220
1,359
-2,893
-42
-1,624
1,620
6,390
-3,155
-1,009
1,244
Employee Costs
112,703
269,463
258,555
257,069
222,912
108,723
92,787
68,936
59,232
51,695
24,929
Number Of Employees
4
10
10
10
9
9
3
3
2
2
1
EBITDA*
-10,139
14,598
5,876
554
2,037
638
4,061
10,115
2,644
3,141
5,691
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Tangible Assets
3,555
3,227
4,979
153
479
9,257
10,777
185
2,523
4,309
Intangible Assets
1,762
3,525
5,287
7,050
12,337
14,100
15,862
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,555
4,989
8,504
5,440
7,529
9,257
10,777
12,522
16,623
20,171
Stock & work in progress
Trade Debtors
912
9,582
21,216
4,866
1,368
5,280
29,168
24,748
6,558
2,190
365
Group Debtors
Misc Debtors
27,772
21,949
12,249
14,702
3,316
780
Cash
1,250
13,626
7,595
12,565
22,450
24,406
9,461
16,698
10,242
misc current assets
total current assets
29,934
45,157
41,060
32,133
27,134
30,466
29,168
24,748
16,019
18,888
10,607
total assets
29,934
48,712
46,049
40,637
32,574
37,995
38,425
35,525
28,541
35,511
30,778
Bank overdraft
Bank loan
3,314
Trade Creditors
6
28
969
3,441
1,430
1,167
29,042
23,898
19,704
20,179
11,309
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
29,502
37,500
41,893
36,266
27,321
29,649
total current liabilities
29,508
37,528
42,862
39,707
28,751
34,130
29,042
23,898
19,704
20,179
11,309
loans
3,540
hp & lease commitments
Accruals and Deferred Income
other liabilities
3,893
7,757
11,357
14,697
14,285
provisions
675
898
total long term liabilities
675
898
3,893
7,757
11,357
14,697
17,825
total liabilities
29,508
38,203
43,760
39,707
28,751
34,130
32,935
31,655
31,061
34,876
29,134
net assets
426
10,509
2,289
930
3,823
3,865
5,490
3,870
-2,520
635
1,644
total shareholders funds
426
10,509
2,289
930
3,823
3,865
5,490
3,870
-2,520
635
1,644
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Operating Activities
Operating Profit
-10,139
10,138
1,668
-3,024
-51
-1,551
2,025
8,065
-3,220
-961
1,771
Depreciation
2,698
2,445
1,816
325
2,189
2,036
2,050
4,101
2,340
2,157
Amortisation
1,762
1,763
1,762
1,763
1,763
1,762
1,763
Tax
-1,928
-319
344
-344
-1,594
-437
Stock
Debtors
-2,847
-1,934
13,897
14,884
-1,376
-23,108
4,420
18,190
4,368
1,825
365
Creditors
-22
-941
-2,472
2,011
263
-27,875
5,144
4,194
-475
8,870
11,309
Accruals and Deferred Income
-7,998
-4,393
5,627
8,945
-2,328
29,649
Deferred Taxes & Provisions
-675
-223
898
Cash flow from operations
-15,987
9,047
-4,287
-3,374
1,348
25,864
4,441
-5,475
-2,199
10,186
16,198
Investing Activities
capital expenditure
3,555
-3,026
-693
-6,642
1
-461
-516
-305
-1,763
-554
-24,091
Change in Investments
cash flow from investments
3,555
-3,026
-693
-6,642
1
-461
-516
-305
-1,763
-554
-24,091
Financing Activities
Bank loans
-3,314
3,314
Group/Directors Accounts
Other Short Term Loans
Long term loans
-3,540
3,540
Hire Purchase and Lease Commitments
other long term liabilities
-3,893
-3,864
-3,600
-3,340
412
14,285
share issue
-1
400
interest
56
11
10
131
9
-48
-89
cash flow from financing
56
11
10
131
-3,305
-580
-3,864
-3,600
-3,340
-3,176
18,136
cash and cash equivalents
cash
-12,376
6,031
-4,970
-9,885
-1,956
24,406
-9,461
-7,237
6,456
10,242
overdraft
change in cash
-12,376
6,031
-4,970
-9,885
-1,956
24,406
-9,461
-7,237
6,456
10,242
inspire computer training ltd 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 inspire computer training ltd. Get real-time insights into inspire computer training ltd's credit score, group structure and payment trends.
Perform a competitor analysis for inspire computer training ltd by selecting its closest rivals, whether from the EDUCATION sector, other undefined companies, companies in B24 area or any other competitors across 12 key performance metrics.
inspire computer training ltd Ownership
INSPIRE COMPUTER TRAINING LTD group structure
Inspire Computer Training Ltd has no subsidiary companies.
Ultimate parent company
INSPIRE COMPUTER TRAINING LTD
07419350
INSPIRE COMPUTER TRAINING LTD Shareholders
The sole shareholder of Inspire Computer Training Ltd is Stephen Hall.
stephen hall
100%
inspire computer training ltd directors
Inspire Computer Training Ltd currently has 2 directors.
The longest serving directors include
Mr Stephen Hall (Oct 2010) and
Mrs Fiona Hall (Mar 2021).
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 inspire computer training ltd.
inspire computer training ltd 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 INSPIRE COMPUTER TRAINING LTD. This can take several minutes, an email will notify you when this has completed.
inspire computer training ltdCompanies House Filings - See Documents
