the embassy of cornwall and the isles of scilly cic

Live YoungMicro

the embassy of cornwall and the isles of scilly cic Company Information

Share THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC

Company Number

11076756

Shareholders

simon james staughton

richard brooking trant

View All

Group Structure

View All

Industry

Activities of business and employers membership organisations

 

Registered Address

park house st clement, truro, cornwall, TR1 1SX

the embassy of cornwall and the isles of scilly cic Estimated Valuation

£861

Pomanda estimates the enterprise value of THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC at £861 based on a Turnover of £1.3k and 0.68x industry multiple (adjusted for size and gross margin).

the embassy of cornwall and the isles of scilly cic Estimated Valuation

£3.2k

Pomanda estimates the enterprise value of THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC at £3.2k based on an EBITDA of £960 and a 3.38x industry multiple (adjusted for size and gross margin).

the embassy of cornwall and the isles of scilly cic Estimated Valuation

£4.6k

Pomanda estimates the enterprise value of THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC at £4.6k based on Net Assets of £1.9k and 2.45x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Embassy Of Cornwall And The Isles Of Scilly Cic Overview

The Embassy Of Cornwall And The Isles Of Scilly Cic is a live company located in cornwall, TR1 1SX with a Companies House number of 11076756. It operates in the activities of business and employers membership organizations sector, SIC Code 94110. Founded in November 2017, it's largest shareholder is simon james staughton with a 25% stake. The Embassy Of Cornwall And The Isles Of Scilly Cic is a young, micro sized company, Pomanda has estimated its turnover at £1.3k with unknown growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Embassy Of Cornwall And The Isles Of Scilly Cic Health Check

Pomanda's financial health check has awarded The Embassy Of Cornwall And The Isles Of Scilly Cic a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating1out of 5
positive_score

1 Strong

positive_score

2 Regular

positive_score

6 Weak

size

Size

annual sales of £1.3k, make it smaller than the average company (£1.2m)

£1.3k - The Embassy Of Cornwall And The Isles Of Scilly Cic

£1.2m - Industry AVG

growth

Growth

There is insufficient data available for this Key Performance Indicator!

- - The Embassy Of Cornwall And The Isles Of Scilly Cic

- - Industry AVG

production

Production

with a gross margin of 75.5%, this company has a comparable cost of product (75.5%)

75.5% - The Embassy Of Cornwall And The Isles Of Scilly Cic

75.5% - Industry AVG

profitability

Profitability

an operating margin of -3.2% make it less profitable than the average company (1.4%)

-3.2% - The Embassy Of Cornwall And The Isles Of Scilly Cic

1.4% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (15)

1 - The Embassy Of Cornwall And The Isles Of Scilly Cic

15 - Industry AVG

paystructure

Pay Structure

on an average salary of £45.7k, the company has an equivalent pay structure (£45.7k)

£45.7k - The Embassy Of Cornwall And The Isles Of Scilly Cic

£45.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.3k, this is less efficient (£106k)

£1.3k - The Embassy Of Cornwall And The Isles Of Scilly Cic

£106k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - The Embassy Of Cornwall And The Isles Of Scilly Cic

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 808 days, this is slower than average (48 days)

808 days - The Embassy Of Cornwall And The Isles Of Scilly Cic

48 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - The Embassy Of Cornwall And The Isles Of Scilly Cic

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (65 weeks)

2 weeks - The Embassy Of Cornwall And The Isles Of Scilly Cic

65 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 74.4%, this is a higher level of debt than the average (43.6%)

74.4% - The Embassy Of Cornwall And The Isles Of Scilly Cic

43.6% - Industry AVG

THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC financials

EXPORTms excel logo

The Embassy Of Cornwall And The Isles Of Scilly Cic's latest turnover from November 2023 is estimated at £1.3 thousand and the company has net assets of £1.9 thousand. According to their latest financial statements, we estimate that The Embassy Of Cornwall And The Isles Of Scilly Cic has 1 employee and maintains cash reserves of £264 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018
Turnover1,25912,2256,386274,067
Other Income Or Grants
Cost Of Sales30990,978
Gross Profit95012,2256,386183,089
Admin Expenses9905838,7231,2175,058183,123
Operating Profit-40-5833,502-1,2171,328-34
Interest Payable51125230
Interest Receivable40105334
Pre-Tax Profit-4783,451-1,3391,098
Tax-211
Profit After Tax-4783,451-1,339887
Dividends Paid
Retained Profit-4783,451-1,339887
Employee Costs45,73442,80343,36042,697127,771
Number Of Employees11113
EBITDA*9604173,502-1,2171,328-34

* Earnings Before Interest, Tax, Depreciation and Amortisation

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018
Tangible Assets
Intangible Assets7,0008,0009,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets7,0008,0009,000
Stock & work in progress
Trade Debtors21,82027,720
Group Debtors
Misc Debtors353,3993,9935,6831,3873
Cash2641,2605,7098,1119,4679,105
misc current assets
total current assets2994,6599,70213,79432,67436,828
total assets7,29912,65918,70213,79432,67436,828
Bank overdraft
Bank loan
Trade Creditors 684600
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities4,74610,79016,35614,24331,18436,825
total current liabilities5,43010,79016,35614,24331,78436,825
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities5,43010,79016,35614,24331,78436,825
net assets1,8691,8692,346-4498903
total shareholders funds1,8691,8692,346-4498903
Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018
Operating Activities
Operating Profit-40-5833,502-1,2171,328-34
Depreciation
Amortisation1,0001,000
Tax-211
Stock
Debtors-3,364-594-1,690-17,524-4,51627,723
Creditors684-600600
Accruals and Deferred Income-6,044-5,5662,113-16,941-5,64136,825
Deferred Taxes & Provisions
Cash flow from operations-1,036-4,5557,305-1,2345929,068
Investing Activities
capital expenditure-9,000
Change in Investments
cash flow from investments-9,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue1-6563
interest40105-51-122-23034
cash flow from financing40106-707-122-23037
cash and cash equivalents
cash-996-4,449-2,402-1,3563629,105
overdraft
change in cash-996-4,449-2,402-1,3563629,105

the embassy of cornwall and the isles of scilly cic 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 the embassy of cornwall and the isles of scilly cic. Get real-time insights into the embassy of cornwall and the isles of scilly cic's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

The Embassy Of Cornwall And The Isles Of Scilly Cic Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the embassy of cornwall and the isles of scilly cic by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in TR1 area or any other competitors across 12 key performance metrics.

the embassy of cornwall and the isles of scilly cic Ownership

THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC group structure

The Embassy Of Cornwall And The Isles Of Scilly Cic has no subsidiary companies.

Ultimate parent company

THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC

11076756

THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC Shareholders

simon james staughton 25%
richard brooking trant 25%
martin jonathon nixon 25%
robert christopher salvoni 25%

the embassy of cornwall and the isles of scilly cic directors

The Embassy Of Cornwall And The Isles Of Scilly Cic currently has 4 directors. The longest serving directors include Mr Robert Salvoni (Nov 2017) and Mr Martin Nixon (Nov 2017).

officercountryagestartendrole
Mr Robert SalvoniEngland60 years Nov 2017- Director
Mr Martin NixonUnited Kingdom60 years Nov 2017- Director
Mr Richard TrantEngland58 years Nov 2017- Director
Mr Simon Staughton66 years Mar 2021- Director

P&L

November 2023

turnover

1.3k

0%

operating profit

-40

0%

gross margin

75.5%

0%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

November 2023

net assets

1.9k

0%

total assets

7.3k

-0.42%

cash

264

-0.79%

net assets

Total assets minus all liabilities

the embassy of cornwall and the isles of scilly cic company details

company number

11076756

Type

Private limited with Share Capital

industry

94110 - Activities of business and employers membership organisations

incorporation date

November 2017

age

8

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

November 2023

previous names

N/A

accountant

HODGSONS

auditor

-

address

park house st clement, truro, cornwall, TR1 1SX

Bank

-

Legal Advisor

-

the embassy of cornwall and the isles of scilly cic 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 the embassy of cornwall and the isles of scilly cic.

the embassy of cornwall and the isles of scilly cic 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 THE EMBASSY OF CORNWALL AND THE ISLES OF SCILLY CIC. This can take several minutes, an email will notify you when this has completed.

the embassy of cornwall and the isles of scilly cic Companies House Filings - See Documents

datedescriptionview/download