institution of fire engineers (the)

institution of fire engineers (the) Company Information

Share INSTITUTION OF FIRE ENGINEERS (THE)
Live 
MatureSmallHealthy

Company Number

SC013267

Industry

Educational support activities

 

Activities of professional membership organisations

 

Directors

Hao Tay

Christopher Bilby

View All

Shareholders

-

Group Structure

View All

Contact

Registered Address

scottish fire & rescue service, edinburgh area headquarters, edinburgh, EH7 4NS

institution of fire engineers (the) Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of INSTITUTION OF FIRE ENGINEERS (THE) at £1.3m based on a Turnover of £2m and 0.63x industry multiple (adjusted for size and gross margin).

institution of fire engineers (the) Estimated Valuation

£844.2k

Pomanda estimates the enterprise value of INSTITUTION OF FIRE ENGINEERS (THE) at £844.2k based on an EBITDA of £227.7k and a 3.71x industry multiple (adjusted for size and gross margin).

institution of fire engineers (the) Estimated Valuation

£5.2m

Pomanda estimates the enterprise value of INSTITUTION OF FIRE ENGINEERS (THE) at £5.2m based on Net Assets of £2m and 2.57x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Institution Of Fire Engineers (the) Overview

Institution Of Fire Engineers (the) is a live company located in edinburgh, EH7 4NS with a Companies House number of SC013267. It operates in the educational support services sector, SIC Code 85600. Founded in July 1924, it's largest shareholder is unknown. Institution Of Fire Engineers (the) is a mature, small sized company, Pomanda has estimated its turnover at £2m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Institution Of Fire Engineers (the) Health Check

Pomanda's financial health check has awarded Institution Of Fire Engineers (The) a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

5 Regular

positive_score

1 Weak

size

Size

annual sales of £2m, make it larger than the average company (£630.8k)

£2m - Institution Of Fire Engineers (the)

£630.8k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (5.8%)

5% - Institution Of Fire Engineers (the)

5.8% - Industry AVG

production

Production

with a gross margin of 70%, this company has a comparable cost of product (70%)

70% - Institution Of Fire Engineers (the)

70% - Industry AVG

profitability

Profitability

an operating margin of 7.6% make it more profitable than the average company (2.4%)

7.6% - Institution Of Fire Engineers (the)

2.4% - Industry AVG

employees

Employees

with 25 employees, this is above the industry average (11)

25 - Institution Of Fire Engineers (the)

11 - Industry AVG

paystructure

Pay Structure

on an average salary of £46.8k, the company has a higher pay structure (£38.5k)

£46.8k - Institution Of Fire Engineers (the)

£38.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £80.1k, this is equally as efficient (£83.5k)

£80.1k - Institution Of Fire Engineers (the)

£83.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 12 days, this is earlier than average (22 days)

12 days - Institution Of Fire Engineers (the)

22 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 74 days, this is slower than average (27 days)

74 days - Institution Of Fire Engineers (the)

27 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is less than average (28 days)

4 days - Institution Of Fire Engineers (the)

28 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 107 weeks, this is average cash available to meet short term requirements (95 weeks)

107 weeks - Institution Of Fire Engineers (the)

95 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 29.1%, this is a similar level of debt than the average (29.8%)

29.1% - Institution Of Fire Engineers (the)

29.8% - Industry AVG

INSTITUTION OF FIRE ENGINEERS (THE) financials

EXPORTms excel logo

Institution Of Fire Engineers (The)'s latest turnover from December 2023 is £2 million and the company has net assets of £2 million. According to their latest financial statements, Institution Of Fire Engineers (The) has 25 employees and maintains cash reserves of £1.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover2,003,6111,888,3671,796,3401,714,5431,560,1341,403,0051,253,8581,157,7111,094,4011,059,6581,011,544957,905921,909920,530922,247
Other Income Or Grants000000000000000
Cost Of Sales600,635600,767576,263603,764571,103479,581425,732405,549449,665473,262485,815409,479397,113411,306737,798
Gross Profit1,402,9761,287,6001,220,0771,110,779989,031923,424828,126752,162644,736586,396525,729548,426524,796509,224184,449
Admin Expenses1,250,3801,243,6631,094,809864,062809,055874,349865,696643,955623,328557,401355,915436,730493,699464,971106,399
Operating Profit152,59643,937125,268246,717179,97649,075-37,570108,20721,40828,995169,814111,69631,09744,25378,050
Interest Payable000000000000000
Interest Receivable000000000000000
Pre-Tax Profit179,85379,130104,355200,758150,78343,886-34,08188,31920,86826,515133,92788,16126,74835,67958,135
Tax000000000000000
Profit After Tax179,85379,130104,355200,758150,78343,886-34,08188,31920,86826,515133,92788,16126,74835,67958,135
Dividends Paid000000000000000
Retained Profit179,85379,130104,355200,758150,78343,886-34,08188,31920,86826,515133,92788,16126,74835,67958,135
Employee Costs1,168,8341,102,8591,054,197918,871807,625718,264679,257526,875485,826523,864433,768408,963379,200363,317299,909
Number Of Employees253328242922231513131211121010
EBITDA*227,675122,430242,059294,318224,610142,47643,831134,54847,70751,678182,522123,78534,97046,50581,130

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets546,401561,346586,341617,340639,240654,478632,248632,02924,00567,52956,46334,39543,4604,2574,218
Intangible Assets397,983269,485195,047272,278340,476115,676158,154172,28677,842000000
Investments & Other15,00015,00015,00015,00015,00015,00015,00015,000464,098462,618461,112457,62731,00356,52356,557
Debtors (Due After 1 year)000000000000000
Total Fixed Assets959,384845,831796,388904,618994,716785,154805,402819,315565,945530,147517,575492,02274,46360,78060,775
Stock & work in progress7,7228,0151,7496,2445,3726,1297,2906,9538,1627,7627,4987,6819,6885,61812,159
Trade Debtors67,13745,62223,14010,97925,04941,76238,84232,91713,91517,65935,6223,24569,25540,76316,649
Group Debtors000000000000000
Misc Debtors96,19163,09264,46459,70447,56137,99646,12326,127105,71144,79142,49254,19734,95813,01921,624
Cash1,711,2601,610,9371,460,7491,391,529872,318774,706586,724808,960944,839925,799901,662745,396976,5641,043,1761,077,258
misc current assets000000000000000
total current assets1,882,3101,727,6661,550,1021,468,456950,300860,593678,979874,9571,072,627996,011987,274810,5191,090,4651,102,5761,127,690
total assets2,841,6942,573,4972,346,4902,373,0741,945,0161,645,7471,484,3811,694,2721,638,5721,526,1581,504,8491,302,5411,164,9281,163,3561,188,465
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 122,10159,13877,03460,546105,49940,94052,42622,73768,40629,041156,16995,987118,974123,38838,679
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities704,582679,201513,428660,855388,602304,675175,709381,208368,158315,977194,055185,856113,417134,179279,676
total current liabilities826,683738,339590,462721,401494,101345,615228,135403,945436,564345,018350,224281,843232,391257,567318,355
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions000000000000000
total long term liabilities000000000000000
total liabilities826,683738,339590,462721,401494,101345,615228,135403,945436,564345,018350,224281,843232,391257,567318,355
net assets2,015,0111,835,1581,756,0281,651,6731,450,9151,300,1321,256,2461,290,3271,202,0081,181,1401,154,6251,020,698932,537905,789870,110
total shareholders funds2,015,0111,835,1581,756,0281,651,6731,450,9151,300,1321,256,2461,290,3271,202,0081,181,1401,154,6251,020,698932,537905,789870,110
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit152,59643,937125,268246,717179,97649,075-37,570108,20721,40828,995169,814111,69631,09744,25378,050
Depreciation21,23527,62134,72239,40921,52122,71720,30515,03226,29922,68312,70812,0893,8732,2523,080
Amortisation53,84450,87282,0698,19223,11370,68461,09611,3090000000
Tax000000000000000
Stock-2936,266-4,495872-757-1,161337-1,209400264-183-2,0074,070-6,54112,159
Debtors54,61421,11016,921-1,927-7,148-5,20725,921-60,58257,176-15,66420,672-46,77150,43115,50938,273
Creditors62,963-17,89616,488-44,95364,559-11,48629,689-45,66939,365-127,12860,182-22,987-4,41484,70938,679
Accruals and Deferred Income25,381165,773-147,427272,25383,927128,966-205,49913,05052,181121,9228,19972,439-20,762-145,497279,676
Deferred Taxes & Provisions000000000000000
Cash flow from operations261,698242,93198,694522,673381,001266,324-158,237163,72081,67761,872230,414222,015-44,707-23,251349,053
Investing Activities
capital expenditure00000-73,153-67,488-728,809-60,617-33,749-34,776-3,024-43,076-2,291-7,298
Change in Investments0000000-449,0981,4801,5063,485426,624-25,520-3456,557
cash flow from investments00000-73,153-67,488-279,711-62,097-35,255-38,261-429,648-17,556-2,257-63,855
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue00000000000000811,975
interest000000000000000
cash flow from financing00000000000000811,975
cash and cash equivalents
cash100,323150,18869,220519,21197,612187,982-222,236-135,87919,04024,137156,266-231,168-66,612-34,0821,077,258
overdraft000000000000000
change in cash100,323150,18869,220519,21197,612187,982-222,236-135,87919,04024,137156,266-231,168-66,612-34,0821,077,258

institution of fire engineers (the) 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 institution of fire engineers (the). Get real-time insights into institution of fire engineers (the)'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

Institution Of Fire Engineers (the) Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for institution of fire engineers (the) by selecting its closest rivals, whether from the EDUCATION sector, other small companies, companies in EH7 area or any other competitors across 12 key performance metrics.

institution of fire engineers (the) Ownership

INSTITUTION OF FIRE ENGINEERS (THE) group structure

Institution Of Fire Engineers (The) has 1 subsidiary company.

Ultimate parent company

INSTITUTION OF FIRE ENGINEERS (THE)

SC013267

1 subsidiary

INSTITUTION OF FIRE ENGINEERS (THE) Shareholders

--

institution of fire engineers (the) directors

Institution Of Fire Engineers (The) currently has 10 directors. The longest serving directors include Hao Tay (Jul 2006) and Mr Christopher Bilby (Jul 2019).

officercountryagestartendrole
Hao TayScotland72 years Jul 2006- Director
Mr Christopher Bilby63 years Jul 2019- Director
Mr James LaneScotland57 years Jul 2019- Director
Mr Peter WilkinsonScotland51 years Nov 2020- Director
Mr Shephard Ndlovu47 years Nov 2021- Director
Mrs Hayley BurgessScotland48 years Nov 2021- Director
Dr Parina PriorScotland38 years Oct 2022- Director
Mr Nicholas CollinsEngland65 years Oct 2023- Director
Dr Paul StollardEngland68 years Apr 2024- Director
Miss Angela FearnleyEngland27 years Oct 2024- Director

P&L

December 2023

turnover

2m

+6%

operating profit

152.6k

0%

gross margin

70.1%

+2.69%

turnover

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

Balance Sheet

December 2023

net assets

2m

+0.1%

total assets

2.8m

+0.1%

cash

1.7m

+0.06%

net assets

Total assets minus all liabilities

institution of fire engineers (the) company details

company number

SC013267

Type

Private Ltd By Guarantee w/o Share Cap

industry

85600 - Educational support activities

94120 - Activities of professional membership organisations

incorporation date

July 1924

age

100

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

CROWE UK LLP

address

scottish fire & rescue service, edinburgh area headquarters, edinburgh, EH7 4NS

Bank

LLOYDS TSB BANK PLC

Legal Advisor

LODDERS SOLICITORS

institution of fire engineers (the) 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 institution of fire engineers (the).

institution of fire engineers (the) 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 INSTITUTION OF FIRE ENGINEERS (THE). This can take several minutes, an email will notify you when this has completed.

institution of fire engineers (the) Companies House Filings - See Documents

datedescriptionview/download