Pomanda estimates the enterprise value of INTEGRA SOLICITORS LIMITED at £200.8k based on a Turnover of £343.2k and 0.58x industry multiple (adjusted for size and gross margin).
integra solicitors limitedEstimated Valuation
£139.7k
Pomanda estimates the enterprise value of INTEGRA SOLICITORS LIMITED at £139.7k based on an EBITDA of £44.1k and a 3.17x industry multiple (adjusted for size and gross margin).
integra solicitors limitedEstimated Valuation
£59.3k
Pomanda estimates the enterprise value of INTEGRA SOLICITORS LIMITED at £59.3k based on Net Assets of £35.4k and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Integra Solicitors LimitedOverview
Integra Solicitors Limited is a live company located in stockport, SK7 5ER with a Companies House number of 08934592. It operates in the solicitors sector, SIC Code 69102. Founded in March 2014, it's largest shareholder is
moyen ahmed
with a 50% stake. Integra Solicitors Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£343.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Integra Solicitors Limited a 3 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
Health Rating3out of 5
2 Strong
3 Regular
6 Weak
Size
annual sales of £343.2k, make it smaller than the average company (£1.1m)
£343.2k - Integra Solicitors Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (7%)
-5% - Integra Solicitors Limited
7% - Industry AVG
Production
with a gross margin of 68.3%, this company has a comparable cost of product (68.3%)
68.3% - Integra Solicitors Limited
68.3% - Industry AVG
Profitability
an operating margin of 12.9% make it more profitable than the average company (9.2%)
12.9% - Integra Solicitors Limited
9.2% - Industry AVG
Employees
with 7 employees, this is below the industry average (17)
7 - Integra Solicitors Limited
17 - Industry AVG
Pay Structure
on an average salary of £38.4k, the company has an equivalent pay structure (£38.4k)
£38.4k - Integra Solicitors Limited
£38.4k - Industry AVG
Efficiency
resulting in sales per employee of £49k, this is less efficient (£68.9k)
£49k - Integra Solicitors Limited
£68.9k - Industry AVG
Debtor Days
it gets paid by customers after 41 days, this is earlier than average (63 days)
41 days - Integra Solicitors Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (24 days)
9 days - Integra Solicitors Limited
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Integra Solicitors Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 30 weeks, this is average cash available to meet short term requirements (31 weeks)
30 weeks - Integra Solicitors Limited
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74.7%, this is a higher level of debt than the average (45.6%)
74.7% - Integra Solicitors Limited
45.6% - Industry AVG
INTEGRA SOLICITORS LIMITED financials
EXPORT
Integra Solicitors Limited's latest turnover from March 2024 is estimated at £343.2 thousand and the company has net assets of £35.4 thousand. According to their latest financial statements, Integra Solicitors Limited has 7 employees and maintains cash reserves of £53.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Turnover
343,196
448,897
346,748
396,084
448,625
353,665
374,842
273,500
8,482
Other Income Or Grants
Cost Of Sales
108,869
124,844
114,665
167,276
174,106
128,798
112,690
86,199
3,373
Gross Profit
234,327
324,054
232,083
228,808
274,519
224,867
262,152
187,302
5,110
Admin Expenses
190,235
332,274
244,729
260,372
284,157
227,532
171,812
154,192
30,344
Operating Profit
44,092
-8,220
-12,646
-31,564
-9,638
-2,665
90,340
33,110
-25,234
Interest Payable
3,000
3,758
3,094
1,525
Interest Receivable
1,952
795
394
68
47
359
152
26
28
Pre-Tax Profit
43,044
-11,183
-15,346
-33,021
-9,591
-2,306
90,491
33,136
-25,206
Tax
-10,761
-17,193
-6,627
Profit After Tax
32,283
-11,183
-15,346
-33,021
-9,591
-2,306
73,298
26,509
-25,206
Dividends Paid
Retained Profit
32,283
-11,183
-15,346
-33,021
-9,591
-2,306
73,298
26,509
-25,206
Employee Costs
269,043
255,129
232,623
251,383
291,014
251,276
269,516
237,125
30,226
Number Of Employees
7
7
7
8
9
8
9
8
1
EBITDA*
44,119
-7,848
-11,871
-31,176
-7,038
-428
91,793
33,110
-24,818
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Tangible Assets
80
106
478
1,253
1,641
3,168
4,133
3,569
2,277
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
80
106
478
1,253
1,641
3,168
4,133
3,569
2,277
Stock & work in progress
Trade Debtors
39,161
67,779
40,069
42,926
46,491
21,911
23,821
9,764
1,076
Group Debtors
Misc Debtors
46,998
46,907
43,955
2,417
6,340
47,000
69,500
37,500
Cash
53,765
20,597
16,826
88,256
48,619
44,703
50,964
9,694
11,346
misc current assets
total current assets
139,924
135,283
100,850
133,599
101,450
113,614
144,285
56,958
12,422
total assets
140,004
135,389
101,328
134,852
103,091
116,782
148,418
60,527
14,699
Bank overdraft
Bank loan
10,000
10,000
10,000
Trade Creditors
2,825
1,931
5,560
Group/Directors Accounts
363
other short term finances
hp & lease commitments
other current liabilities
80,054
100,547
45,232
54,930
40,074
43,521
46,690
17,060
total current liabilities
92,879
110,547
55,232
54,930
40,074
43,884
46,690
18,991
5,560
loans
11,667
21,667
31,667
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
26,299
39,519
33,889
provisions
20
20
91
238
312
602
827
713
455
total long term liabilities
11,687
21,687
31,758
50,238
312
602
27,126
40,232
34,344
total liabilities
104,566
132,234
86,990
105,168
40,386
44,486
73,816
59,223
39,904
net assets
35,438
3,155
14,338
29,684
62,705
72,296
74,602
1,304
-25,205
total shareholders funds
35,438
3,155
14,338
29,684
62,705
72,296
74,602
1,304
-25,205
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
44,092
-8,220
-12,646
-31,564
-9,638
-2,665
90,340
33,110
-25,234
Depreciation
27
372
775
388
2,600
2,237
1,453
416
Amortisation
Tax
-10,761
-17,193
-6,627
Stock
Debtors
-28,527
30,662
38,681
-7,488
-16,080
-24,410
46,057
46,188
1,076
Creditors
2,825
-1,931
-3,629
5,560
Accruals and Deferred Income
-20,493
55,315
-9,698
14,856
-3,447
-3,169
29,630
17,060
Deferred Taxes & Provisions
-71
-147
-74
-290
-225
114
258
455
Cash flow from operations
44,217
16,734
-60,397
-8,906
5,305
20,588
56,356
-6,016
-19,879
Investing Activities
capital expenditure
-1
-1,073
-1,272
-2,017
-1,292
-2,693
Change in Investments
cash flow from investments
-1
-1,073
-1,272
-2,017
-1,292
-2,693
Financing Activities
Bank loans
10,000
Group/Directors Accounts
-363
363
Other Short Term Loans
Long term loans
-10,000
-10,000
-18,333
50,000
Hire Purchase and Lease Commitments
other long term liabilities
-26,299
-13,220
5,630
33,889
share issue
1
interest
-1,048
-2,963
-2,700
-1,457
47
359
152
26
28
cash flow from financing
-11,048
-12,963
-11,033
48,543
-316
-25,577
-13,068
5,656
33,918
cash and cash equivalents
cash
33,168
3,771
-71,430
39,637
3,916
-6,261
41,270
-1,652
11,346
overdraft
change in cash
33,168
3,771
-71,430
39,637
3,916
-6,261
41,270
-1,652
11,346
integra solicitors 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 integra solicitors limited. Get real-time insights into integra solicitors limited's credit score, group structure and payment trends.
Perform a competitor analysis for integra solicitors limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SK7 area or any other competitors across 12 key performance metrics.
integra solicitors limited Ownership
INTEGRA SOLICITORS LIMITED group structure
Integra Solicitors Limited has no subsidiary companies.
Ultimate parent company
INTEGRA SOLICITORS LIMITED
08934592
INTEGRA SOLICITORS LIMITED Shareholders
The largest shareholders in Integra Solicitors Limited include Moyen Ahmed and Bilal Khawaja.
moyen ahmed
50%
bilal khawaja
50%
integra solicitors limited directors
Integra Solicitors Limited currently has 1 director, Mr Moyen Ahmed serving since Mar 2014.
affinity house 1 station view, hazel grove, stockport, greater manchester, SK7 5ER
Bank
-
Legal Advisor
-
integra solicitors 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 integra solicitors limited.
integra solicitors limited 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 INTEGRA SOLICITORS LIMITED. This can take several minutes, an email will notify you when this has completed.
integra solicitors limitedCompanies House Filings - See Documents
