sportinspired ltd
sportinspired ltd Company Information
Group Structure
View All
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Registered Address
7 albert buildings, queen victoria street, london, EC4N 4SA
Website
www.sportinspired.orgsportinspired ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTINSPIRED LTD at £498.9k based on a Turnover of £430k and 1.16x industry multiple (adjusted for size and gross margin).
sportinspired ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTINSPIRED LTD at £693.8k based on an EBITDA of £151.2k and a 4.59x industry multiple (adjusted for size and gross margin).
sportinspired ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTINSPIRED LTD at £488.6k based on Net Assets of £231k and 2.12x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sportinspired Ltd Overview
Sportinspired Ltd is a live company located in london, EC4N 4SA with a Companies House number of 09570335. It operates in the other sports activities sector, SIC Code 93199. Founded in May 2015, it's largest shareholder is unknown. Sportinspired Ltd is a established, micro sized company, Pomanda has estimated its turnover at £430k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sportinspired Ltd Health Check
Pomanda's financial health check has awarded Sportinspired Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
5 Regular
3 Weak
Size
annual sales of £430k, make it in line with the average company (£520.1k)
£430k - Sportinspired Ltd
£520.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (6.5%)
-1% - Sportinspired Ltd
6.5% - Industry AVG
Production
with a gross margin of 42.2%, this company has a comparable cost of product (42.2%)
42.2% - Sportinspired Ltd
42.2% - Industry AVG
Profitability
an operating margin of 34.5% make it more profitable than the average company (1.8%)
34.5% - Sportinspired Ltd
1.8% - Industry AVG
Employees
with 7 employees, this is below the industry average (13)
7 - Sportinspired Ltd
13 - Industry AVG
Pay Structure
on an average salary of £25.3k, the company has an equivalent pay structure (£25.3k)
£25.3k - Sportinspired Ltd
£25.3k - Industry AVG
Efficiency
resulting in sales per employee of £61.4k, this is equally as efficient (£64.4k)
£61.4k - Sportinspired Ltd
£64.4k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is near the average (16 days)
16 days - Sportinspired Ltd
16 days - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (33 days)
1 days - Sportinspired Ltd
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sportinspired Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 197 weeks, this is more cash available to meet short term requirements (69 weeks)
197 weeks - Sportinspired Ltd
69 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 21.2%, this is a lower level of debt than the average (40.2%)
21.2% - Sportinspired Ltd
40.2% - Industry AVG
SPORTINSPIRED LTD financials
Sportinspired Ltd's latest turnover from August 2023 is £430 thousand and the company has net assets of £231 thousand. According to their latest financial statements, Sportinspired Ltd has 7 employees and maintains cash reserves of £235 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 430,000 | 383,000 | 581,000 | 446,000 | 458,000 | 490,000 | 452,000 | 401,000 |
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | 121,000 | 25,000 | 5,000 | 1,000 | 8,000 | 20,000 | 3,000 | 49,000 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 121,000 | 25,000 | 5,000 | 1,000 | 8,000 | 20,000 | 3,000 | 49,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 121,000 | 25,000 | 5,000 | 1,000 | 8,000 | 20,000 | 3,000 | 49,000 |
| Employee Costs | 177,000 | 265,000 | 450,000 | 311,000 | 246,000 | 249,000 | 265,000 | 196,000 |
| Number Of Employees | 7 | 10 | 13 | 9 | 7 | 8 | 8 | 5 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,000 | 4,000 | 7,000 | 4,000 | 2,000 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,000 | 4,000 | 7,000 | 4,000 | 2,000 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 20,000 | 39,000 | 0 | 12,000 | 18,000 | 79,000 | 44,000 | 56,000 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 37,000 | 15,000 | 12,000 | 37,000 | 63,000 | 4,000 | 15,000 | 4,000 |
| Cash | 235,000 | 265,000 | 341,000 | 212,000 | 92,000 | 109,000 | 81,000 | 81,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 292,000 | 319,000 | 353,000 | 261,000 | 173,000 | 192,000 | 140,000 | 141,000 |
| total assets | 293,000 | 323,000 | 360,000 | 265,000 | 175,000 | 192,000 | 140,000 | 141,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,000 | 2,000 | 2,000 | 3,000 | 8,000 | 13,000 | 6,000 | 8,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 61,000 | 210,000 | 272,000 | 181,000 | 87,000 | 107,000 | 82,000 | 84,000 |
| total current liabilities | 62,000 | 212,000 | 274,000 | 184,000 | 95,000 | 120,000 | 88,000 | 92,000 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 62,000 | 212,000 | 274,000 | 184,000 | 95,000 | 120,000 | 88,000 | 92,000 |
| net assets | 231,000 | 111,000 | 86,000 | 81,000 | 80,000 | 72,000 | 52,000 | 49,000 |
| total shareholders funds | 231,000 | 111,000 | 86,000 | 81,000 | 80,000 | 72,000 | 52,000 | 49,000 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 3,000 | 3,000 | 4,000 | 2,000 | 2,000 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 3,000 | 42,000 | -37,000 | -32,000 | -2,000 | 24,000 | -1,000 | 60,000 |
| Creditors | -1,000 | 0 | -1,000 | -5,000 | -5,000 | 7,000 | -2,000 | 8,000 |
| Accruals and Deferred Income | -149,000 | -62,000 | 91,000 | 94,000 | -20,000 | 25,000 | -2,000 | 84,000 |
| Deferred Taxes & Provisions | 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 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from financing | -1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash and cash equivalents | ||||||||
| cash | -30,000 | -76,000 | 129,000 | 120,000 | -17,000 | 28,000 | 0 | 81,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -30,000 | -76,000 | 129,000 | 120,000 | -17,000 | 28,000 | 0 | 81,000 |
sportinspired ltd Credit Report and Business Information
Sportinspired Ltd Competitor Analysis
Perform a competitor analysis for sportinspired ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in EC4N area or any other competitors across 12 key performance metrics.
sportinspired ltd Ownership
SPORTINSPIRED LTD group structure
Sportinspired Ltd has no subsidiary companies.
Ultimate parent company
SPORTINSPIRED LTD
09570335
sportinspired ltd directors
Sportinspired Ltd currently has 7 directors. The longest serving directors include Ms Michelle Ashley (Jun 2018) and Miss Helen Scott (Dec 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Michelle Ashley | England | 56 years | Jun 2018 | - | Director |
| Miss Helen Scott | England | 57 years | Dec 2022 | - | Director |
| Mr Felix Sullivan | England | 36 years | Sep 2023 | - | Director |
| Mr Randolph Ryan | England | 57 years | Nov 2023 | - | Director |
| Mr Roger Allen | England | 61 years | Nov 2023 | - | Director |
| Mr Russell Graham | England | 47 years | Feb 2024 | - | Director |
| Mr Steve Hobbs | England | 52 years | May 2024 | - | Director |
P&L
August 2023turnover
430k
+12%
operating profit
148.2k
0%
gross margin
42.3%
-14.26%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
231k
+1.08%
total assets
293k
-0.09%
cash
235k
-0.11%
net assets
Total assets minus all liabilities
Similar Companies
sportinspired ltd company details
company number
09570335
Type
Private Ltd By Guarantee w/o Share Cap
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
May 2015
age
10
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
August 2023
previous names
N/A
accountant
-
auditor
KNOX CROPPER LLP
address
7 albert buildings, queen victoria street, london, EC4N 4SA
Bank
-
Legal Advisor
-
sportinspired ltd 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 sportinspired ltd.
sportinspired ltd 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 SPORTINSPIRED LTD. This can take several minutes, an email will notify you when this has completed.
sportinspired ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
