inspiring you c.i.c.
inspiring you c.i.c. Company Information
Company Number
10213814
Website
inspiringyou.clubRegistered Address
26 bramble way, leicester, LE3 2GY
Industry
Other education n.e.c.
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
sonia yvette thompson 50%
sandra pollock 50%
inspiring you c.i.c. Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING YOU C.I.C. at £15.9k based on a Turnover of £26.5k and 0.6x industry multiple (adjusted for size and gross margin).
inspiring you c.i.c. Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING YOU C.I.C. at £0 based on an EBITDA of £-813 and a 2.93x industry multiple (adjusted for size and gross margin).
inspiring you c.i.c. Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING YOU C.I.C. at £6.1k based on Net Assets of £2.7k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Inspiring You C.i.c. Overview
Inspiring You C.i.c. is a live company located in leicester, LE3 2GY with a Companies House number of 10213814. It operates in the other education n.e.c. sector, SIC Code 85590. Founded in June 2016, it's largest shareholder is sonia yvette thompson with a 50% stake. Inspiring You C.i.c. is a young, micro sized company, Pomanda has estimated its turnover at £26.5k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Inspiring You C.i.c. Health Check
Pomanda's financial health check has awarded Inspiring You C.I.C. a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £26.5k, make it smaller than the average company (£486.6k)
- Inspiring You C.i.c.
£486.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 41%, show it is growing at a faster rate (4.2%)
- Inspiring You C.i.c.
4.2% - Industry AVG
Production
with a gross margin of 30.4%, this company has a higher cost of product (56.8%)
- Inspiring You C.i.c.
56.8% - Industry AVG
Profitability
an operating margin of -3.1% make it less profitable than the average company (5.7%)
- Inspiring You C.i.c.
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
1 - Inspiring You C.i.c.
13 - Industry AVG
Pay Structure
on an average salary of £28.5k, the company has an equivalent pay structure (£28.5k)
- Inspiring You C.i.c.
£28.5k - Industry AVG
Efficiency
resulting in sales per employee of £26.5k, this is less efficient (£50.4k)
- Inspiring You C.i.c.
£50.4k - Industry AVG
Debtor Days
it gets paid by customers after 53 days, this is later than average (18 days)
- Inspiring You C.i.c.
18 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (24 days)
- Inspiring You C.i.c.
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Inspiring You C.i.c.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Inspiring You C.i.c.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 33.5%, this is a higher level of debt than the average (23.4%)
33.5% - Inspiring You C.i.c.
23.4% - Industry AVG
INSPIRING YOU C.I.C. financials
Inspiring You C.I.C.'s latest turnover from June 2023 is estimated at £26.5 thousand and the company has net assets of £2.7 thousand. According to their latest financial statements, Inspiring You C.I.C. has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Turnover | 40,156 | 9,536 | 11,240 | 10,000 | 0 | ||
| Other Income Or Grants | 0 | 0 | 0 | ||||
| Cost Of Sales | 2,347 | 8,100 | 0 | ||||
| Gross Profit | 8,893 | 1,900 | 0 | ||||
| Admin Expenses | 1,262 | 382 | |||||
| Operating Profit | 638 | -382 | |||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | ||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | ||
| Pre-Tax Profit | 3,714 | 2,412 | 529 | 638 | -382 | ||
| Tax | -676 | -488 | -98 | -56 | 0 | ||
| Profit After Tax | 3,038 | 1,924 | 431 | 582 | -382 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Retained Profit | 3,038 | 1,924 | 431 | 582 | -382 | ||
| Employee Costs | 30,843 | 4,614 | 7,740 | 8,100 | 0 | ||
| Number Of Employees | 1 | 1 | 1 | 1 | |||
| EBITDA* | 753 | -382 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 129 | 220 | 354 | 200 | 357 | 345 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 129 | 220 | 354 | 200 | 357 | 345 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 3,902 | 10,652 | 21,732 | 4,680 | 7,047 | 6 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 170 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 10,261 | 10,002 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 3,902 | 10,652 | 21,732 | 4,680 | 7,047 | 10,437 | 10,002 |
| total assets | 4,031 | 10,872 | 22,086 | 4,880 | 7,404 | 10,782 | 10,002 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 29 | 0 | 676 | 488 | 1,571 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 10,580 | 10,382 |
| total current liabilities | 29 | 0 | 676 | 488 | 1,571 | 10,580 | 10,382 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 1,300 | 15,695 | 1,715 | 5,200 | 0 | 0 |
| other liabilities | 1,320 | 6,077 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,320 | 7,377 | 15,695 | 1,715 | 5,200 | 0 | 0 |
| total liabilities | 1,349 | 7,377 | 16,371 | 2,203 | 6,771 | 10,580 | 10,382 |
| net assets | 2,682 | 3,495 | 5,715 | 2,677 | 633 | 202 | -380 |
| total shareholders funds | 2,682 | 3,495 | 5,715 | 2,677 | 633 | 202 | -380 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | 638 | -382 | |||||
| Depreciation | 211 | 158 | 158 | 115 | 0 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | ||
| Tax | -676 | -488 | -98 | -56 | 0 | ||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -6,750 | -11,080 | 17,052 | -2,367 | 6,871 | 176 | 0 |
| Creditors | 29 | -676 | 188 | -1,083 | 1,571 | 0 | 0 |
| Accruals and Deferred Income | -1,300 | -14,395 | 13,980 | -3,485 | -5,380 | 198 | 10,382 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 719 | 10,000 | |||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -4,757 | 6,077 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | 0 | 0 | 0 | 0 | 0 | ||
| cash flow from financing | 0 | 120 | 0 | 0 | 2 | ||
| cash and cash equivalents | |||||||
| cash | 0 | 0 | 0 | 0 | -10,261 | 259 | 10,002 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -10,261 | 259 | 10,002 |
inspiring you c.i.c. Credit Report and Business Information
Inspiring You C.i.c. Competitor Analysis
Perform a competitor analysis for inspiring you c.i.c. by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in LE3 area or any other competitors across 12 key performance metrics.
inspiring you c.i.c. Ownership
INSPIRING YOU C.I.C. group structure
Inspiring You C.I.C. has no subsidiary companies.
Ultimate parent company
INSPIRING YOU C.I.C.
10213814
inspiring you c.i.c. directors
Inspiring You C.I.C. currently has 4 directors. The longest serving directors include Mrs Sandra Barnett-Pollock Obe (Jun 2016) and Ms Sonia Thompson (Aug 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Sandra Barnett-Pollock Obe | 63 years | Jun 2016 | - | Director | |
| Ms Sonia Thompson | England | 64 years | Aug 2016 | - | Director |
| Miss Gifty Nmaju | England | 50 years | May 2018 | - | Director |
| Mr Sammy Nour | England | 39 years | May 2018 | - | Director |
P&L
June 2023turnover
26.5k
-44%
operating profit
-813
0%
gross margin
30.5%
+1.14%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
2.7k
-0.23%
total assets
4k
-0.63%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
inspiring you c.i.c. company details
company number
10213814
Type
Private limited with Share Capital
industry
85590 - Other education n.e.c.
incorporation date
June 2016
age
8
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
inspiring you ltd (September 2016)
accountant
ELITE ACCOUNTING SERVICES (LEICESTER) LIMITED
auditor
-
address
26 bramble way, leicester, LE3 2GY
Bank
-
Legal Advisor
-
inspiring you c.i.c. 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 inspiring you c.i.c..
inspiring you c.i.c. Companies House Filings - See Documents
| date | description | view/download |
|---|
