Inspire Green Ltd

POWER SEARCH PRICING

SOLUTIONS

inspire green ltd Company Information

Company Number

08057676

Next Accounts

Sep 2025

Directors

Simon Powell

Joshua Powell

View All

Shareholders

simon lloyd powell

joshua lloyd powell

View All

Group Structure

View All

Industry

Management consultancy activities (other than financial management)

Registered Address

abacus house caxton place, cardiff, CF23 8HA

Website

inspire green ltd Estimated Valuation

£243.9k

Pomanda estimates the enterprise value of INSPIRE GREEN LTD at £243.9k based on a Turnover of £501.9k and 0.49x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Inspire Green Ltd is a live company located in cardiff, CF23 8HA with a Companies House number of 08057676. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in May 2012, it's largest shareholder is simon lloyd powell with a 59.5% stake. Inspire Green Ltd is a established, small sized company, Pomanda has estimated its turnover at £501.9k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Inspire Green Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

3 Strong

2 Regular

6 Weak

Size

annual sales of £501.9k, make it smaller than the average company (£851k)

Growth

3 year (CAGR) sales growth of 38%, show it is growing at a faster rate (8.5%)

EXPORT

Inspire Green Ltd's latest turnover from December 2023 is estimated at £501.9 thousand and the company has net assets of -£188.6 thousand. According to their latest financial statements, Inspire Green Ltd has 5 employees and maintains cash reserves of £19.5 thousand 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
Turnover	501,906	69,237	3,864	189,229	224,734	69,247	111,029	371,574	417,509	819,287	507,104	507,267
Other Income Or Grants
Cost Of Sales	209,173	28,970	1,595	74,590	88,585	25,151	40,642	140,384	166,553	330,602	191,860	187,540
Gross Profit	292,734	40,268	2,269	114,640	136,149	44,096	70,387	231,190	250,956	488,685	315,244	319,728
Admin Expenses	426,710	87,175	53,471	115,421	131,167	51,170	130,511	245,790	145,652	440,528	329,375	301,784
Operating Profit	-133,976	-46,907	-51,202	-781	4,982	-7,074	-60,124	-14,600	105,304	48,157	-14,131	17,944
Interest Payable								406	2,625	1,239
Interest Receivable	883	248			3	14	16	22	53	21	3
Pre-Tax Profit	-133,093	-46,659	-51,202	-781	4,985	-7,060	-60,108	-14,578	104,118	46,938	-14,128	17,945
Tax					-947				-20,823	-9,857		-4,307
Profit After Tax	-133,093	-46,659	-51,202	-781	4,038	-7,060	-60,108	-14,578	83,294	37,081	-14,128	13,638
Dividends Paid
Retained Profit	-133,093	-46,659	-51,202	-781	4,038	-7,060	-60,108	-14,578	83,294	37,081	-14,128	13,638
Employee Costs	285,500	55,040	54,151	50,891	107,542	56,003	52,219	66,724	56,838	350,886	230,639	234,427
Number Of Employees	5	1	1	1	2	1	1	2	2	6	4	4
EBITDA*	-131,063	-46,779	-51,202	-781	4,982	-5,351	-59,065	-14,530	105,475	48,365	-13,968	17,944

* 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
Tangible Assets	29,858	481	307	191	698	1,320	2,709	1,740	169	340	548
Intangible Assets
Investments & Other											33,000	33,000
Debtors (Due After 1 year)
Total Fixed Assets	29,858	481	307	191	698	1,320	2,709	1,740	169	340	33,548	33,000
Stock & work in progress
Trade Debtors	57,632	7,913	717	50,885	52,465	5,744	22,131	88,033	94,108	157,498	92,347	91,810
Group Debtors
Misc Debtors						57,142	49,917	50,475	89,776
Cash	19,473	14,180				765	2,979	3,316	14,024	7,120	1,096	142
misc current assets
total current assets	77,105	22,093	717	50,885	52,465	63,651	75,027	141,824	197,908	164,618	93,443	91,952
total assets	106,963	22,574	1,024	51,076	53,163	64,971	77,736	143,564	198,077	164,958	126,991	124,952
Bank overdraft
Bank loan
Trade Creditors	126,540	11,313		9,430	10,336	18,576	19,913	4,752	11,170	24,242	30,655	21,313
Group/Directors Accounts
other short term finances
hp & lease commitments	5,200
other current liabilities	144,281	66,726	9,830			7,256	11,624	32,505	66,022
total current liabilities	276,021	78,039	9,830	9,430	10,336	25,832	31,537	37,257	77,192	24,242	30,655	21,313
loans										38,125
hp & lease commitments
Accruals and Deferred Income				250	650
other liabilities	19,500									65,000	96,825	90,000
provisions
total long term liabilities	19,500			250	650					103,125	96,825	90,000
total liabilities	295,521	78,039	9,830	9,680	10,986	25,832	31,537	37,257	77,192	127,367	127,480	111,313
net assets	-188,558	-55,465	-8,806	41,396	42,177	39,139	46,199	106,307	120,885	37,591	-489	13,639
total shareholders funds	-188,558	-55,465	-8,806	41,396	42,177	39,139	46,199	106,307	120,885	37,591	-489	13,639

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Operating Activities
Operating Profit	-133,976	-46,907	-51,202	-781	4,982	-7,074	-60,124	-14,600	105,304	48,157	-14,131	17,944
Depreciation	2,913	128				1,723	1,059	70	171	208	163
Amortisation
Tax					-947				-20,823	-9,857		-4,307
Stock
Debtors	49,719	7,196	-50,168	-1,580	-10,421	-9,162	-66,460	-45,376	26,386	65,151	537	91,810
Creditors	115,227	11,313	-9,430	-906	-8,240	-1,337	15,161	-6,418	-13,072	-6,413	9,342	21,313
Accruals and Deferred Income	77,555	56,896	9,580	-400	-6,606	-4,368	-20,881	-33,517	66,022
Deferred Taxes & Provisions
Cash flow from operations	12,000	14,234	-884	-507	-390	-1,894	1,675	-9,089	111,216	-33,056	-5,163	-56,860
Investing Activities
capital expenditure	-32,290	-302	-116	507	622	-334	-2,028	-1,641			-711
Change in Investments										-33,000		33,000
cash flow from investments	-32,290	-302	-116	507	622	-334	-2,028	-1,641		33,000	-711	-33,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans									-38,125	38,125
Hire Purchase and Lease Commitments	5,200
other long term liabilities	19,500								-65,000	-31,825	6,825	90,000
share issue			1,000		-1,000					999		1
interest	883	248			3	14	16	-384	-2,572	-1,218	3
cash flow from financing	25,583	248	1,000		-997	14	16	-384	-105,697	6,081	6,828	90,001
cash and cash equivalents
cash	5,293	14,180			-765	-2,214	-337	-10,708	6,904	6,024	954	142
overdraft
change in cash	5,293	14,180			-765	-2,214	-337	-10,708	6,904	6,024	954	142

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for inspire green ltd. Get real-time insights into inspire green 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 inspire green ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in CF23 area or any other competitors across 12 key performance metrics.

INSPIRE GREEN LTD group structure

Inspire Green Ltd has no subsidiary companies.

Ultimate parent company

INSPIRE GREEN LTD

08057676

INSPIRE GREEN LTD Shareholders

simon lloyd powell	59.5%
joshua lloyd powell	10%
matthew chillcott	10%
damien lawson powell	10%
david alan whiteley	2.5%
darrell meredith	2%
simon humphreys	2%
mark richards	2%
roger hiscott	2%

Inspire Green Ltd currently has 3 directors. The longest serving directors include Mr Simon Powell (May 2014) and Mr Joshua Powell (Mar 2022).

officer	country	age	start	end	role
Mr Simon Powell		57 years	May 2014	-	Director
Mr Joshua Powell	United Kingdom	22 years	Mar 2022	-	Director
Mr Damien Powell	United Kingdom	46 years	Sep 2022	-	Director

P&L

December 2023

turnover

501.9k

+625%

operating profit

-134k

gross margin

58.4%

+0.28%

turnover

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

Balance Sheet

December 2023

net assets

-188.6k

+2.4%

total assets

107k

+3.74%

cash

19.5k

+0.37%

net assets

Total assets minus all liabilities

Similar Companies

matt griffiths limited

evans hydrographics limited

the medical academy limited

jlj consultancy limited

1.5

commonwealth consulting ltd

company number

08057676

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

May 2012

ultimate parent company

None

previous names

coreplace capital limited (January 2022)

coreplace limited (June 2014)

address

abacus house caxton place, cardiff, CF23 8HA

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 green 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 INSPIRE GREEN LTD. This can take several minutes, an email will notify you when this has completed.

inspire green ltd Company Information

inspire green ltd Estimated Valuation

inspire green ltd Estimated Valuation

inspire green ltd Estimated Valuation

Inspire Green Ltd Overview

Inspire Green Ltd Health Check

INSPIRE GREEN LTD financials

inspire green ltd Credit Report and Business Information

Inspire Green Ltd Competitor Analysis

inspire green ltd Ownership

inspire green ltd directors

inspire green ltd company details

inspire green ltd Charges & Mortgages

inspire green ltd Capital Raised & Share Issues BETA

inspire green ltd Companies House Filings - See Documents