n1172 limited
n1172 limited Company Information
Company Number
08936657
Next Accounts
61 days late
Industry
Life reinsurance
Non-life insurance
Shareholders
pelorus investments nz limited
Group Structure
View All
Contact
Registered Address
5th floor 70 gracechurch street, london, EC3V 0XL
Website
-n1172 limited Estimated Valuation
Pomanda estimates the enterprise value of N1172 LIMITED at £0 based on a Turnover of £0 and 0.85x industry multiple (adjusted for size and gross margin).
n1172 limited Estimated Valuation
Pomanda estimates the enterprise value of N1172 LIMITED at £182.8k based on an EBITDA of £21.2k and a 8.62x industry multiple (adjusted for size and gross margin).
n1172 limited Estimated Valuation
Pomanda estimates the enterprise value of N1172 LIMITED at £227.4k based on Net Assets of £115.2k and 1.97x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
N1172 Limited Overview
N1172 Limited is a live company located in london, EC3V 0XL with a Companies House number of 08936657. It operates in the life insurance sector, SIC Code 65110. Founded in March 2014, it's largest shareholder is pelorus investments nz limited with a 100% stake. N1172 Limited is a established, unknown sized company, Pomanda has estimated its turnover at £0 with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
N1172 Limited Health Check
Pomanda's financial health check has awarded N1172 Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
1 Strong
0 Regular
3 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Growth
3 year (CAGR) sales growth of -100%, show it is growing at a slower rate (6%)
- - N1172 Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (26)
- N1172 Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- N1172 Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- N1172 Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - N1172 Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
- - N1172 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.2%, this is a lower level of debt than the average (88.2%)
- - N1172 Limited
- - Industry AVG
N1172 LIMITED financials
N1172 Limited's latest turnover from December 2022 is 0 and the company has net assets of £115.2 thousand. According to their latest financial statements, we estimate that N1172 Limited has 1 employee and maintains cash reserves of £124 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 0 | 29,458 | 307,539 | 536,571 | 489,554 | 469,684 | 387,255 | 173,866 | |
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | 15,441 | 43,234 | 41,493 | -8,961 | -65,942 | -65,173 | -64,501 | -82,791 | |
| Tax | -1,979 | -31,827 | -16,197 | 32 | 7,008 | 6,259 | 9,957 | 15,500 | |
| Profit After Tax | 13,462 | 11,407 | 25,296 | -8,929 | -58,934 | -58,914 | -54,544 | -67,291 | |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Retained Profit | 13,462 | 11,407 | 25,296 | -8,929 | -58,934 | -58,914 | -54,544 | -67,291 | |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Number Of Employees | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 685,216 | 890,963 | 1,066,779 | 1,080,597 | 1,079,872 | 514,266 | 213,805 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 67,226 | 132,068 | 193,101 | 254,410 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 685,216 | 890,963 | 1,066,779 | 1,147,823 | 1,211,940 | 707,367 | 468,215 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 169,893 | 158,195 | 99,087 | 274,172 | 271,910 | 225,242 | 188,381 | 124,685 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 124 | 77,631 | 75,022 | 171,528 | 137,176 | 34,373 | 18,780 | 5,689 | 0 |
| misc current assets | 0 | 1,577 | 2,800 | 3,730 | 5,201 | 3,601 | 1,181 | 696 | 0 |
| total current assets | 170,017 | 277,343 | 288,191 | 586,109 | 557,970 | 374,072 | 234,271 | 152,662 | 0 |
| total assets | 170,017 | 962,559 | 1,179,154 | 1,652,888 | 1,705,793 | 1,586,012 | 941,638 | 620,877 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 33,524 | 65,253 | 108,365 | 100,752 | 85,506 | 49,060 | 27,196 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 54,769 | 70,282 | 14,339 | 103,227 | 102,325 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 54,769 | 168,301 | 130,323 | 245,531 | 303,455 | 229,694 | 143,874 | 68,837 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 692,603 | 951,399 | 1,341,159 | 1,328,444 | 1,221,562 | 603,135 | 303,400 | 0 |
| total liabilities | 54,769 | 860,904 | 1,081,722 | 1,586,690 | 1,631,899 | 1,451,256 | 747,009 | 372,237 | 0 |
| net assets | 115,248 | 101,655 | 97,432 | 66,198 | 73,894 | 134,756 | 194,629 | 248,640 | 0 |
| total shareholders funds | 115,248 | 101,655 | 90,033 | 66,198 | 73,894 | 134,756 | 194,629 | 248,640 | 0 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | |||||||||
| Tax | -1,979 | -31,827 | -16,197 | 32 | 7,008 | 6,259 | 9,957 | 15,500 | |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 11,698 | 59,108 | -175,085 | 2,262 | 46,668 | 36,861 | 63,696 | 124,685 | 0 |
| Creditors | -33,524 | -31,729 | -43,112 | 7,613 | 15,246 | 36,446 | 21,864 | 27,196 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | -15,513 | 55,943 | -88,888 | 902 | 102,325 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -77,507 | 2,609 | -96,506 | 34,352 | 102,803 | 15,593 | 13,091 | 5,689 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -77,507 | 2,609 | -96,506 | 34,352 | 102,803 | 15,593 | 13,091 | 5,689 | 0 |
n1172 limited Credit Report and Business Information
N1172 Limited Competitor Analysis
Perform a competitor analysis for n1172 limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other established companies, companies in EC3V area or any other competitors across 12 key performance metrics.
n1172 limited Ownership
N1172 LIMITED group structure
N1172 Limited has no subsidiary companies.
Ultimate parent company
PELORUS INVESTMENTS NZ LTD
#0097057
1 parent
N1172 LIMITED
08936657
n1172 limited directors
N1172 Limited currently has 3 directors. The longest serving directors include Mr Derek Lander (Apr 2019) and Mr Richard Osborne (Apr 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Derek Lander | England | 61 years | Apr 2019 | - | Director |
| Mr Richard Osborne | England | 78 years | Apr 2019 | - | Director |
| Mr David Bowles | England | 56 years | Aug 2022 | - | Director |
P&L
December 2022turnover
0
-100%
operating profit
21.2k
0%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
115.2k
+0.13%
total assets
170k
-0.82%
cash
124
-1%
net assets
Total assets minus all liabilities
n1172 limited company details
company number
08936657
Type
Private limited with Share Capital
industry
65201 - Life reinsurance
65120 - Non-life insurance
65202 - Non-life reinsurance
incorporation date
March 2014
age
10
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2022
previous names
nameco (no. 1172) limited (May 2019)
accountant
-
auditor
PKF LITTLEJOHN LLP
address
5th floor 70 gracechurch street, london, EC3V 0XL
Bank
-
Legal Advisor
-
n1172 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 n1172 limited.
n1172 limited Companies House Filings - See Documents
| date | description | view/download |
|---|
