inspiring others limited
inspiring others limited Company Information
Company Number
10667442
Website
-Registered Address
the retreat, 406 roding lane south, woodford green, essex, IG8 8EY
Industry
Other business support service activities n.e.c.
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Directors
Lisa Cooke7 Years
Shareholders
lisa cooke 100%
inspiring others limited Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING OTHERS LIMITED at £51k based on a Turnover of £90.5k and 0.56x industry multiple (adjusted for size and gross margin).
inspiring others limited Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING OTHERS LIMITED at £1.5k based on an EBITDA of £342 and a 4.31x industry multiple (adjusted for size and gross margin).
inspiring others limited Estimated Valuation
Pomanda estimates the enterprise value of INSPIRING OTHERS LIMITED at £451 based on Net Assets of £176 and 2.57x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Inspiring Others Limited Overview
Inspiring Others Limited is a live company located in woodford green, IG8 8EY with a Companies House number of 10667442. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in March 2017, it's largest shareholder is lisa cooke with a 100% stake. Inspiring Others Limited is a young, micro sized company, Pomanda has estimated its turnover at £90.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Inspiring Others Limited Health Check
Pomanda's financial health check has awarded Inspiring Others Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £90.5k, make it smaller than the average company (£3m)
- Inspiring Others Limited
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (4%)
- Inspiring Others Limited
4% - Industry AVG
Production
with a gross margin of 38.7%, this company has a comparable cost of product (38.7%)
- Inspiring Others Limited
38.7% - Industry AVG
Profitability
an operating margin of 0.2% make it less profitable than the average company (6.5%)
- Inspiring Others Limited
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (20)
1 - Inspiring Others Limited
20 - Industry AVG
Pay Structure
on an average salary of £43.6k, the company has an equivalent pay structure (£43.6k)
- Inspiring Others Limited
£43.6k - Industry AVG
Efficiency
resulting in sales per employee of £90.5k, this is less efficient (£137.2k)
- Inspiring Others Limited
£137.2k - Industry AVG
Debtor Days
it gets paid by customers after 24 days, this is earlier than average (39 days)
- Inspiring Others Limited
39 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Inspiring Others Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Inspiring Others Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (28 weeks)
0 weeks - Inspiring Others Limited
28 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.3%, this is a higher level of debt than the average (60.5%)
97.3% - Inspiring Others Limited
60.5% - Industry AVG
INSPIRING OTHERS LIMITED financials
Inspiring Others Limited's latest turnover from March 2023 is estimated at £90.5 thousand and the company has net assets of £176. According to their latest financial statements, Inspiring Others Limited has 1 employee and maintains cash reserves of £8 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
|---|---|---|---|---|---|---|
| Turnover | ||||||
| Other Income Or Grants | ||||||
| Cost Of Sales | ||||||
| Gross Profit | ||||||
| Admin Expenses | ||||||
| Operating Profit | ||||||
| Interest Payable | ||||||
| Interest Receivable | ||||||
| Pre-Tax Profit | ||||||
| Tax | ||||||
| Profit After Tax | ||||||
| Dividends Paid | ||||||
| Retained Profit | ||||||
| Employee Costs | ||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 470 | 626 | 1,007 | 1,315 | 1,484 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 470 | 626 | 1,007 | 1,315 | 1,484 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 6,000 | 7,472 | 12,443 | 13,117 | 11,641 | 6,743 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 1,337 | 3,896 | 1,849 | 0 | 5,804 |
| Cash | 8 | 56 | 1,716 | 513 | 0 | 85 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 6,008 | 8,865 | 18,055 | 15,479 | 11,641 | 12,632 |
| total assets | 6,478 | 9,491 | 19,062 | 16,794 | 13,125 | 12,632 |
| Bank overdraft | 0 | 0 | 0 | 0 | 5 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 6,302 | 9,467 | 19,011 | 16,724 | 12,627 | 11,810 |
| total current liabilities | 6,302 | 9,467 | 19,011 | 16,724 | 12,632 | 11,810 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 6,302 | 9,467 | 19,011 | 16,724 | 12,632 | 11,810 |
| net assets | 176 | 24 | 51 | 70 | 493 | 822 |
| total shareholders funds | 176 | 24 | 51 | 70 | 493 | 822 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 156 | 381 | 308 | 407 | 495 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -2,809 | -7,530 | 1,373 | 3,325 | -906 | 12,547 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -3,165 | -9,544 | 2,287 | 4,097 | 817 | 11,810 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -48 | -1,660 | 1,203 | 513 | -85 | 85 |
| overdraft | 0 | 0 | 0 | -5 | 5 | 0 |
| change in cash | -48 | -1,660 | 1,203 | 518 | -90 | 85 |
inspiring others limited Credit Report and Business Information
Inspiring Others Limited Competitor Analysis
Perform a competitor analysis for inspiring others limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in IG8 area or any other competitors across 12 key performance metrics.
inspiring others limited Ownership
INSPIRING OTHERS LIMITED group structure
Inspiring Others Limited has no subsidiary companies.
Ultimate parent company
INSPIRING OTHERS LIMITED
10667442
inspiring others limited directors
Inspiring Others Limited currently has 1 director, Mrs Lisa Cooke serving since Mar 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Lisa Cooke | England | 41 years | Mar 2017 | - | Director |
P&L
March 2023turnover
90.5k
0%
operating profit
186.3
0%
gross margin
38.8%
+1.51%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
176
+6.33%
total assets
6.5k
-0.32%
cash
8
-0.86%
net assets
Total assets minus all liabilities
Similar Companies
inspiring others limited company details
company number
10667442
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
March 2017
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2023
previous names
N/A
accountant
NORDENS
auditor
-
address
the retreat, 406 roding lane south, woodford green, essex, IG8 8EY
Bank
-
Legal Advisor
-
inspiring others 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 inspiring others limited.
inspiring others limited Companies House Filings - See Documents
| date | description | view/download |
|---|
