Pomanda estimates the enterprise value of POWER TO INSPIRE at £72k based on a Turnover of £122k and 0.59x industry multiple (adjusted for size and gross margin).
power to inspireEstimated Valuation
£78.4k
Pomanda estimates the enterprise value of POWER TO INSPIRE at £78.4k based on an EBITDA of £20.8k and a 3.76x industry multiple (adjusted for size and gross margin).
power to inspireEstimated Valuation
£44.9k
Pomanda estimates the enterprise value of POWER TO INSPIRE at £44.9k based on Net Assets of £19k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Power To InspireOverview
Power To Inspire is a live company located in cambridge, CB23 7EE with a Companies House number of 08635392. It operates in the educational support services sector, SIC Code 85600. Founded in August 2013, it's largest shareholder is
unknown.
Power To Inspire is a established,
micro sized company, Pomanda has estimated its turnover at
£122k with
high
growth in recent years.
Pomanda's financial health check has awarded Power To Inspire a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £122k, make it smaller than the average company (£403.6k)
£122k - Power To Inspire
£403.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (10%)
29% - Power To Inspire
10% - Industry AVG
Production
with a gross margin of 67.4%, this company has a comparable cost of product (67.4%)
67.4% - Power To Inspire
67.4% - Industry AVG
Profitability
an operating margin of 17.1% make it more profitable than the average company (4.1%)
17.1% - Power To Inspire
4.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (9)
1 - Power To Inspire
9 - Industry AVG
Pay Structure
on an average salary of £49.2k, the company has a higher pay structure (£28.7k)
£49.2k - Power To Inspire
£28.7k - Industry AVG
Efficiency
resulting in sales per employee of £122k, this is more efficient (£54k)
£122k - Power To Inspire
£54k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (21 days)
5 days - Power To Inspire
21 days - Industry AVG
Creditor Days
its suppliers are paid after 11 days, this is quicker than average (21 days)
11 days - Power To Inspire
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Power To Inspire
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 104 weeks, this is average cash available to meet short term requirements (96 weeks)
104 weeks - Power To Inspire
96 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.1%, this is a higher level of debt than the average (31%)
45.1% - Power To Inspire
31% - Industry AVG
POWER TO INSPIRE financials
EXPORT
Power To Inspire's latest turnover from December 2024 is £122 thousand and the company has net assets of £19 thousand. According to their latest financial statements, Power To Inspire has 1 employee and maintains cash reserves of £31.6 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Aug 2014
Turnover
121,978
88,872
68,616
57,247
52,744
41,438
39,027
68,465
100,540
37,328
14,872
164,290
Other Income Or Grants
Cost Of Sales
39,789
26,370
25,066
22,460
21,670
16,878
13,922
25,029
37,497
17,494
7,137
83,925
Gross Profit
82,189
62,502
43,550
34,787
31,074
24,560
25,105
43,436
63,043
19,834
7,735
80,365
Admin Expenses
61,351
66,934
74,834
26,944
10,292
15,925
29,841
43,789
51,103
-35,849
-3,733
69,507
Operating Profit
20,838
-4,432
-31,284
7,843
20,782
8,635
-4,736
-353
11,940
55,683
11,468
10,858
Interest Payable
102
Interest Receivable
5
Pre-Tax Profit
16,401
-3,875
-30,330
6,430
16,854
7,076
-4,636
-264
9,589
44,613
9,089
10,858
Tax
-2,280
Profit After Tax
16,401
-3,875
-30,330
6,430
16,854
7,076
-4,636
-264
9,589
44,613
9,089
8,578
Dividends Paid
Retained Profit
16,401
-3,875
-30,330
6,430
16,854
7,076
-4,636
-264
9,589
44,613
9,089
8,578
Employee Costs
49,206
47,060
43,739
30,384
7,622
12,661
28,641
38,685
27,575
28,219
83,340
Number Of Employees
1
1
1
1
1
1
1
2
2
1
1
3
EBITDA*
20,838
-4,331
-31,183
7,944
21,158
9,359
-4,184
457
12,750
55,683
11,468
10,858
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Aug 2014
Tangible Assets
168
268
369
470
342
1,066
2,048
2,858
1,527
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
168
268
369
470
342
1,066
2,048
2,858
1,527
Stock & work in progress
965
Trade Debtors
1,992
4,770
6,051
370
825
290
4,023
282
713
14,871
Group Debtors
Misc Debtors
1,098
20
20
1,183
851
165
187
100
Cash
31,621
9,561
11,662
42,838
33,336
17,383
9,577
17,021
18,565
18,336
14,871
misc current assets
total current assets
34,711
14,351
17,733
44,391
34,161
18,524
13,765
17,490
20,343
18,336
14,871
14,871
total assets
34,711
14,519
18,001
44,760
34,631
18,866
14,831
19,538
23,201
19,863
14,871
14,871
Bank overdraft
Bank loan
Trade Creditors
1,222
4,000
4,446
1,554
2,100
1,689
501
1,199
3,702
6,293
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
14,440
7,871
7,032
6,353
2,108
3,608
7,837
7,210
8,106
18,059
5,782
total current liabilities
15,662
11,871
11,478
7,907
4,208
5,297
8,338
8,409
11,808
18,059
5,782
6,293
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
15,662
11,871
11,478
7,907
4,208
5,297
8,338
8,409
11,808
18,059
5,782
6,293
net assets
19,049
2,648
6,523
36,853
30,423
13,569
6,493
11,129
11,393
1,804
9,089
8,578
total shareholders funds
19,049
2,648
6,523
36,853
30,423
13,569
6,493
11,129
11,393
1,804
9,089
8,578
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Aug 2014
Operating Activities
Operating Profit
20,838
-4,432
-31,284
7,843
20,782
8,635
-4,736
-353
11,940
55,683
11,468
10,858
Depreciation
101
101
101
376
724
552
810
810
Amortisation
Tax
-2,280
Stock
-965
965
Debtors
-1,700
-1,281
4,518
728
-316
-3,047
3,719
-344
813
14,871
Creditors
-2,778
-446
2,892
-546
411
1,188
-698
-2,503
3,702
6,293
Accruals and Deferred Income
6,569
839
679
4,245
-1,500
-4,229
627
-896
-9,953
12,277
5,782
Deferred Taxes & Provisions
Cash flow from operations
26,329
-2,657
-32,130
10,915
20,385
9,365
-7,974
-1,633
4,721
67,960
17,250
Investing Activities
capital expenditure
168
-1
-504
430
-2,141
-1,527
Change in Investments
cash flow from investments
168
-1
-504
430
-2,141
-1,527
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
-51,898
interest
-102
5
cash flow from financing
-102
-51,893
cash and cash equivalents
cash
22,060
-2,101
-31,176
9,502
15,953
7,806
-7,444
-1,544
229
3,465
14,871
overdraft
change in cash
22,060
-2,101
-31,176
9,502
15,953
7,806
-7,444
-1,544
229
3,465
14,871
power to inspire 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 power to inspire. Get real-time insights into power to inspire's credit score, group structure and payment trends.
Perform a competitor analysis for power to inspire by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in CB23 area or any other competitors across 12 key performance metrics.
power to inspire Ownership
POWER TO INSPIRE group structure
Power To Inspire has no subsidiary companies.
Ultimate parent company
POWER TO INSPIRE
08635392
POWER TO INSPIRE Shareholders
The sole shareholder of Power To Inspire is -.
-
-
power to inspire directors
Power To Inspire currently has 13 directors.
The longest serving directors include
Mr Alastair MacKlin (Sep 2019) and
Mr Alastair MacKlin (Sep 2019).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85600 - Educational support activities
incorporation date
August 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2024
previous names
N/A
accountant
MARK JACKSON
auditor
-
address
south barn, church farm, royston lane, cambridge, CB23 7EE
Bank
METRO BANK
Legal Advisor
-
power to inspire 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 power to inspire.
power to inspire 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 POWER TO INSPIRE. This can take several minutes, an email will notify you when this has completed.
power to inspireCompanies House Filings - See Documents
