Pomanda estimates the enterprise value of ORIGIN INTERNATIONAL LIMITED at £223 based on a Turnover of £364 and 0.61x industry multiple (adjusted for size and gross margin).
origin international limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of ORIGIN INTERNATIONAL LIMITED at £0 based on an EBITDA of £0 and a 3.66x industry multiple (adjusted for size and gross margin).
origin international limitedEstimated Valuation
£235
Pomanda estimates the enterprise value of ORIGIN INTERNATIONAL LIMITED at £235 based on Net Assets of £100 and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Origin International LimitedOverview
Origin International Limited is a live company located in accrington, BB5 5XZ with a Companies House number of 11657362. It operates in the business and domestic software development sector, SIC Code 62012. Founded in November 2018, it's largest shareholder is
peter rawlings
with a 100% stake. Origin International Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£364.1 with
healthy
growth in recent years.
Pomanda's financial health check has awarded Origin International Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
6 Weak
Size
annual sales of £364.1, make it smaller than the average company (£4.6m)
£364.1 - Origin International Limited
£4.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (10.3%)
6% - Origin International Limited
10.3% - Industry AVG
Production
with a gross margin of 42.3%, this company has a higher cost of product (71.7%)
42.3% - Origin International Limited
71.7% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Origin International Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (42)
1 - Origin International Limited
42 - Industry AVG
Pay Structure
on an average salary of £71.8k, the company has an equivalent pay structure (£71.8k)
£71.8k - Origin International Limited
£71.8k - Industry AVG
Efficiency
resulting in sales per employee of £364.1, this is less efficient (£122.9k)
£364.1 - Origin International Limited
£122.9k - Industry AVG
Debtor Days
it gets paid by customers after 100 days, this is later than average (58 days)
100 days - Origin International Limited
58 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Origin International Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Origin International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Origin International Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Origin International Limited
- - Industry AVG
ORIGIN INTERNATIONAL LIMITED financials
EXPORT
Origin International Limited's latest turnover from December 2023 is estimated at £364 and the company has net assets of £100. According to their latest financial statements, we estimate that Origin International Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Turnover
364
323
330
305
320
Other Income Or Grants
Cost Of Sales
210
186
187
174
191
Gross Profit
154
138
143
130
129
Admin Expenses
154
138
143
130
6
Operating Profit
123
Interest Payable
Interest Receivable
Pre-Tax Profit
123
Tax
-23
Profit After Tax
100
Dividends Paid
Retained Profit
100
Employee Costs
71,808
63,000
58,348
56,070
58,995
Number Of Employees
1
1
1
1
1
EBITDA*
123
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
100
100
100
100
100
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
100
100
100
100
100
total assets
100
100
100
100
100
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
net assets
100
100
100
100
100
total shareholders funds
100
100
100
100
100
Dec 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Operating Activities
Operating Profit
123
Depreciation
Amortisation
Tax
-23
Stock
Debtors
100
Creditors
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
origin international limited 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 origin international limited. Get real-time insights into origin international limited's credit score, group structure and payment trends.
Perform a competitor analysis for origin international limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in BB5 area or any other competitors across 12 key performance metrics.
origin international limited Ownership
ORIGIN INTERNATIONAL LIMITED group structure
Origin International Limited has no subsidiary companies.
Ultimate parent company
ORIGIN INTERNATIONAL LIMITED
11657362
ORIGIN INTERNATIONAL LIMITED Shareholders
The sole shareholder of Origin International Limited is Peter Rawlings.
peter rawlings
100%
origin international limited directors
Origin International Limited currently has 1 director, Mr Peter Rawlings serving since Nov 2018.
62012 - Business and domestic software development
incorporation date
November 2018
age
7
incorporated
UK
ultimate parent company
None
accounts
Dormant
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
12 holme lea, clayton le moors, accrington, BB5 5XZ
Bank
-
Legal Advisor
-
origin international 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 origin international limited.
origin international limited 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 ORIGIN INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
origin international limitedCompanies House Filings - See Documents
