integra (yorkshire) ltd

3.5

integra (yorkshire) ltd Company Information

Share INTEGRA (YORKSHIRE) LTD
Live 
YoungMicroLow

Company Number

11454695

Registered Address

47 market street, hemsworth, pontefract, WF9 4LR

Industry

Accounting, and auditing activities

 

Telephone

01977609609

Next Accounts Due

March 2025

Group Structure

View All

Directors

Alison Cocliff6 Years

Robert Balcam6 Years

Shareholders

alison cocliff 100%

integra (yorkshire) ltd Estimated Valuation

£112k

Pomanda estimates the enterprise value of INTEGRA (YORKSHIRE) LTD at £112k based on a Turnover of £167.8k and 0.67x industry multiple (adjusted for size and gross margin).

integra (yorkshire) ltd Estimated Valuation

£93.9k

Pomanda estimates the enterprise value of INTEGRA (YORKSHIRE) LTD at £93.9k based on an EBITDA of £24.8k and a 3.78x industry multiple (adjusted for size and gross margin).

integra (yorkshire) ltd Estimated Valuation

£306.9k

Pomanda estimates the enterprise value of INTEGRA (YORKSHIRE) LTD at £306.9k based on Net Assets of £101.2k and 3.03x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Integra (yorkshire) Ltd Overview

Integra (yorkshire) Ltd is a live company located in pontefract, WF9 4LR with a Companies House number of 11454695. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in July 2018, it's largest shareholder is alison cocliff with a 100% stake. Integra (yorkshire) Ltd is a young, micro sized company, Pomanda has estimated its turnover at £167.8k with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Integra (yorkshire) Ltd Health Check

Pomanda's financial health check has awarded Integra (Yorkshire) Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £167.8k, make it larger than the average company (£138.9k)

£167.8k - Integra (yorkshire) Ltd

£138.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6%)

0% - Integra (yorkshire) Ltd

6% - Industry AVG

production

Production

with a gross margin of 45.4%, this company has a higher cost of product (73.8%)

45.4% - Integra (yorkshire) Ltd

73.8% - Industry AVG

profitability

Profitability

an operating margin of 14.8% make it as profitable than the average company (15%)

14.8% - Integra (yorkshire) Ltd

15% - Industry AVG

employees

Employees

with 4 employees, this is above the industry average (3)

4 - Integra (yorkshire) Ltd

3 - Industry AVG

paystructure

Pay Structure

on an average salary of £19.7k, the company has an equivalent pay structure (£19.7k)

£19.7k - Integra (yorkshire) Ltd

£19.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £41.9k, this is less efficient (£71.5k)

£41.9k - Integra (yorkshire) Ltd

£71.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 191 days, this is later than average (96 days)

191 days - Integra (yorkshire) Ltd

96 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 306 days, this is slower than average (23 days)

306 days - Integra (yorkshire) Ltd

23 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Integra (yorkshire) Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Integra (yorkshire) Ltd

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 52.3%, this is a lower level of debt than the average (62%)

52.3% - Integra (yorkshire) Ltd

62% - Industry AVG

INTEGRA (YORKSHIRE) LTD financials

EXPORTms excel logo

Integra (Yorkshire) Ltd's latest turnover from June 2023 is estimated at £167.8 thousand and the company has net assets of £101.2 thousand. According to their latest financial statements, Integra (Yorkshire) Ltd has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2023Jun 2022Jun 2021Jun 2020Aug 2019
Turnover167,772133,53689,222167,01711,975
Other Income Or Grants00000
Cost Of Sales91,59073,31445,39580,1405,753
Gross Profit76,18260,22343,82886,8776,223
Admin Expenses51,34147,101-83249,024-51
Operating Profit24,84113,12244,66037,8536,274
Interest Payable00000
Interest Receivable00000
Pre-Tax Profit24,84113,12244,66037,8536,274
Tax-6,210-2,493-8,485-7,192-1,192
Profit After Tax18,63110,62936,17530,6615,082
Dividends Paid00000
Retained Profit18,63110,62936,17530,6615,082
Employee Costs78,71889,33890,04392,12524,234
Number Of Employees44441
EBITDA*24,84113,12244,66037,8536,274

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2023Jun 2022Jun 2021Jun 2020Aug 2019
Tangible Assets123,189149,026152,028163,17442,178
Intangible Assets00000
Investments & Other00000
Debtors (Due After 1 year)00000
Total Fixed Assets123,189149,026152,028163,17442,178
Stock & work in progress00000
Trade Debtors87,93565,98221,30463,3836,160
Group Debtors00000
Misc Debtors9451,3001,1104770
Cash00000
misc current assets0000163
total current assets88,88067,28222,41463,8606,323
total assets212,069216,308174,442227,03448,501
Bank overdraft00000
Bank loan00000
Trade Creditors 76,79263,52160,891132,13743,019
Group/Directors Accounts00000
other short term finances00000
hp & lease commitments00000
other current liabilities00000
total current liabilities76,79263,52160,891132,13743,019
loans00000
hp & lease commitments00000
Accruals and Deferred Income7,6017,3451,923786400
other liabilities26,49862,89539,71058,3680
provisions00000
total long term liabilities34,09970,24041,63359,154400
total liabilities110,891133,761102,524191,29143,419
net assets101,17882,54771,91835,7435,082
total shareholders funds101,17882,54771,91835,7435,082
Jun 2023Jun 2022Jun 2021Jun 2020Aug 2019
Operating Activities
Operating Profit24,84113,12244,66037,8536,274
Depreciation00000
Amortisation00000
Tax-6,210-2,493-8,485-7,192-1,192
Stock00000
Debtors21,59844,868-41,44657,7006,160
Creditors13,2712,630-71,24689,11843,019
Accruals and Deferred Income2565,4221,137386400
Deferred Taxes & Provisions00000
Cash flow from operations10,560-26,1877,51262,46542,341
Investing Activities
capital expenditure25,8373,00211,146-120,996-42,178
Change in Investments00000
cash flow from investments25,8373,00211,146-120,996-42,178
Financing Activities
Bank loans00000
Group/Directors Accounts00000
Other Short Term Loans 00000
Long term loans00000
Hire Purchase and Lease Commitments00000
other long term liabilities-36,39723,185-18,65858,3680
share issue00000
interest00000
cash flow from financing-36,39723,185-18,65858,3680
cash and cash equivalents
cash00000
overdraft00000
change in cash00000

integra (yorkshire) ltd 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 integra (yorkshire) ltd. Get real-time insights into integra (yorkshire) ltd'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

Integra (yorkshire) Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for integra (yorkshire) ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in WF9 area or any other competitors across 12 key performance metrics.

integra (yorkshire) ltd Ownership

INTEGRA (YORKSHIRE) LTD group structure

Integra (Yorkshire) Ltd has no subsidiary companies.

Ultimate parent company

INTEGRA (YORKSHIRE) LTD

11454695

INTEGRA (YORKSHIRE) LTD Shareholders

alison cocliff 100%

integra (yorkshire) ltd directors

Integra (Yorkshire) Ltd currently has 2 directors. The longest serving directors include Mrs Alison Cocliff (Jul 2018) and Mr Robert Balcam (Jul 2018).

officercountryagestartendrole
Mrs Alison CocliffEngland40 years Jul 2018- Director
Mr Robert Balcam72 years Jul 2018- Director

P&L

June 2023

turnover

167.8k

+26%

operating profit

24.8k

0%

gross margin

45.5%

+0.69%

turnover

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

Balance Sheet

June 2023

net assets

101.2k

+0.23%

total assets

212.1k

-0.02%

cash

0

0%

net assets

Total assets minus all liabilities

integra (yorkshire) ltd company details

company number

11454695

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

incorporation date

July 2018

age

6

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

June 2023

previous names

N/A

accountant

-

auditor

-

address

47 market street, hemsworth, pontefract, WF9 4LR

Bank

-

Legal Advisor

-

integra (yorkshire) 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 integra (yorkshire) ltd.

charges

integra (yorkshire) ltd Companies House Filings - See Documents

datedescriptionview/download