inclusion blackburn limited

4.5

inclusion blackburn limited Company Information

Share INCLUSION BLACKBURN LIMITED
Live 
EstablishedMicroRapid

Company Number

07766712

Registered Address

4 gladstone house, gladstone close, blackburn, BB2 4BG

Industry

Other personal service activities n.e.c.

 

Telephone

-

Next Accounts Due

June 2025

Group Structure

View All

Directors

Bernie Horne13 Years

Shareholders

bernie horne 100%

inclusion blackburn limited Estimated Valuation

£76.5k

Pomanda estimates the enterprise value of INCLUSION BLACKBURN LIMITED at £76.5k based on a Turnover of £154.9k and 0.49x industry multiple (adjusted for size and gross margin).

inclusion blackburn limited Estimated Valuation

£76.4k

Pomanda estimates the enterprise value of INCLUSION BLACKBURN LIMITED at £76.4k based on an EBITDA of £23.7k and a 3.22x industry multiple (adjusted for size and gross margin).

inclusion blackburn limited Estimated Valuation

£74.9k

Pomanda estimates the enterprise value of INCLUSION BLACKBURN LIMITED at £74.9k based on Net Assets of £36.8k and 2.03x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Inclusion Blackburn Limited Overview

Inclusion Blackburn Limited is a live company located in blackburn, BB2 4BG with a Companies House number of 07766712. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in September 2011, it's largest shareholder is bernie horne with a 100% stake. Inclusion Blackburn Limited is a established, micro sized company, Pomanda has estimated its turnover at £154.9k with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Inclusion Blackburn Limited Health Check

Pomanda's financial health check has awarded Inclusion Blackburn Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £154.9k, make it smaller than the average company (£873.1k)

£154.9k - Inclusion Blackburn Limited

£873.1k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (6.2%)

35% - Inclusion Blackburn Limited

6.2% - Industry AVG

production

Production

with a gross margin of 20.6%, this company has a higher cost of product (41.6%)

20.6% - Inclusion Blackburn Limited

41.6% - Industry AVG

profitability

Profitability

an operating margin of 15.3% make it more profitable than the average company (6.3%)

15.3% - Inclusion Blackburn Limited

6.3% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (14)

1 - Inclusion Blackburn Limited

14 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.1k, the company has an equivalent pay structure (£30.1k)

£30.1k - Inclusion Blackburn Limited

£30.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £154.9k, this is more efficient (£84.8k)

£154.9k - Inclusion Blackburn Limited

£84.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 138 days, this is later than average (28 days)

138 days - Inclusion Blackburn Limited

28 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 62 days, this is slower than average (39 days)

62 days - Inclusion Blackburn Limited

39 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Inclusion Blackburn Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Inclusion Blackburn Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 37.4%, this is a lower level of debt than the average (44.3%)

37.4% - Inclusion Blackburn Limited

44.3% - Industry AVG

INCLUSION BLACKBURN LIMITED financials

EXPORTms excel logo

Inclusion Blackburn Limited's latest turnover from September 2023 is estimated at £154.9 thousand and the company has net assets of £36.8 thousand. According to their latest financial statements, Inclusion Blackburn Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Turnover154,88597,47989,44563,15250,28479,04759,86726,88167,30776,61627,8390
Other Income Or Grants000000000000
Cost Of Sales123,00879,29073,85251,50940,68763,74847,68721,13152,94860,85221,7620
Gross Profit31,87718,18815,59311,6439,59715,29912,1805,75014,35915,7646,0770
Admin Expenses8,149-50117,5139,9667,11215,11316,1721,20922,3054,3154,5620
Operating Profit23,72818,689-1,9201,6772,485186-3,9924,541-7,94611,4491,5150
Interest Payable000000000000
Interest Receivable0000001849179142250
Pre-Tax Profit23,72818,689-1,9201,6772,485186-3,9744,590-7,76711,5911,5400
Tax-5,932-3,5510-319-472-350-9180-2,434-3540
Profit After Tax17,79615,138-1,9201,3582,013151-3,9743,672-7,7679,1571,1860
Dividends Paid000000000000
Retained Profit17,79615,138-1,9201,3582,013151-3,9743,672-7,7679,1571,1860
Employee Costs30,12328,70527,97126,55926,93826,07124,83526,78026,52426,23926,1530
Number Of Employees111111111110
EBITDA*23,72818,689-1,9201,6772,485186-3,9925,008-7,47911,9161,5150

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Tangible Assets140209312468468004679341,40100
Intangible Assets000000000000
Investments & Other000000000000
Debtors (Due After 1 year)000000000000
Total Fixed Assets140209312468468004679341,40100
Stock & work in progress000000000000
Trade Debtors58,63636,37231,89218,97814,17624,17914,3453,82506,89300
Group Debtors000000000000
Misc Debtors000000000000
Cash000000014,16424,74446,9689,9820
misc current assets000000000000
total current assets58,63636,37231,89218,97814,17624,17914,34517,98924,74453,8619,9820
total assets58,77636,58132,20419,44614,64424,17914,34518,45625,67855,2629,9820
Bank overdraft000000000000
Bank loan000000000000
Trade Creditors 21,12616,72724,36413,14010,20621,75412,07112,20723,10144,9188,7950
Group/Directors Accounts000000000000
other short term finances000000000000
hp & lease commitments000000000000
other current liabilities000000000000
total current liabilities21,12616,72724,36413,14010,20621,75412,07112,20723,10144,9188,7950
loans000000000000
hp & lease commitments000000000000
Accruals and Deferred Income8408403,96451000000000
other liabilities000000000000
provisions000000000000
total long term liabilities8408403,96451000000000
total liabilities21,96617,56728,32813,65010,20621,75412,07112,20723,10144,9188,7950
net assets36,81019,0143,8765,7964,4382,4252,2746,2492,57710,3441,1870
total shareholders funds36,81019,0143,8765,7964,4382,4252,2746,2492,57710,3441,1870
Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012
Operating Activities
Operating Profit23,72818,689-1,9201,6772,485186-3,9924,541-7,94611,4491,5150
Depreciation000000046746746700
Amortisation000000000000
Tax-5,932-3,5510-319-472-350-9180-2,434-3540
Stock000000000000
Debtors22,2644,48012,9144,802-10,0039,83410,5203,825-6,8936,89300
Creditors4,399-7,63711,2242,934-11,5489,683-136-10,894-21,81736,1238,7950
Accruals and Deferred Income0-3,1243,45451000000000
Deferred Taxes & Provisions000000000000
Cash flow from operations-69-103-15604680-14,648-10,629-22,40338,7129,9560
Investing Activities
capital expenditure691031560-468046700-1,86800
Change in Investments000000000000
cash flow from investments691031560-468046700-1,86800
Financing Activities
Bank loans000000000000
Group/Directors Accounts000000000000
Other Short Term Loans 000000000000
Long term loans000000000000
Hire Purchase and Lease Commitments000000000000
other long term liabilities000000000000
share issue000000-100010
interest0000001849179142250
cash flow from financing0000001749179142260
cash and cash equivalents
cash000000-14,164-10,580-22,22436,9869,9820
overdraft000000000000
change in cash000000-14,164-10,580-22,22436,9869,9820

inclusion blackburn limited 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 inclusion blackburn limited. Get real-time insights into inclusion blackburn 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

Inclusion Blackburn Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for inclusion blackburn limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in BB2 area or any other competitors across 12 key performance metrics.

inclusion blackburn limited Ownership

INCLUSION BLACKBURN LIMITED group structure

Inclusion Blackburn Limited has no subsidiary companies.

Ultimate parent company

INCLUSION BLACKBURN LIMITED

07766712

INCLUSION BLACKBURN LIMITED Shareholders

bernie horne 100%

inclusion blackburn limited directors

Inclusion Blackburn Limited currently has 1 director, Mr Bernie Horne serving since Sep 2011.

officercountryagestartendrole
Mr Bernie HorneUnited Kingdom62 years Sep 2011- Director

P&L

September 2023

turnover

154.9k

+59%

operating profit

23.7k

0%

gross margin

20.6%

+10.3%

turnover

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

Balance Sheet

September 2023

net assets

36.8k

+0.94%

total assets

58.8k

+0.61%

cash

0

0%

net assets

Total assets minus all liabilities

inclusion blackburn limited company details

company number

07766712

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

September 2011

age

13

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

September 2023

previous names

N/A

accountant

-

auditor

-

address

4 gladstone house, gladstone close, blackburn, BB2 4BG

Bank

-

Legal Advisor

-

inclusion blackburn limited 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 inclusion blackburn limited.

charges

inclusion blackburn limited Companies House Filings - See Documents

datedescriptionview/download