Powered By Integra Limited

POWER SEARCH PRICING

SOLUTIONS

powered by integra limited Company Information

Live

EstablishedSmallDeclining

Company Number

SC377917

Website

http://freelance-euro.com

Registered Address

2nd floor thistle house, 24 thistle street, aberdeen, AB10 1XD

Industry

Other business support service activities n.e.c.

Telephone

01224585599

Next Accounts Due

March 2025

Group Structure

View All

Directors

Michael Butchart11 Years

Shareholders

qaccounting holdings ltd 100%

powered by integra limited Estimated Valuation

£559.1k

Pomanda estimates the enterprise value of POWERED BY INTEGRA LIMITED at £559.1k based on a Turnover of £983.9k and 0.57x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Powered By Integra Limited is a live company located in aberdeen, AB10 1XD with a Companies House number of SC377917. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2010, it's largest shareholder is qaccounting holdings ltd with a 100% stake. Powered By Integra Limited is a established, small sized company, Pomanda has estimated its turnover at £983.9k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Powered By Integra Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

2 Regular

7 Weak

Size

annual sales of £983.9k, make it smaller than the average company (£3.6m)

Growth

3 year (CAGR) sales growth of -54%, show it is growing at a slower rate (4.6%)

EXPORT

Powered By Integra Limited's latest turnover from June 2023 is estimated at £983.9 thousand and the company has net assets of -£283.9 thousand. According to their latest financial statements, Powered By Integra Limited has 17 employees and maintains cash reserves of £124.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Apr 2011
Turnover	983,852	986,641	5,795,480	10,217,058	17,237,156	19,234,301	13,513,989	13,861,799	48,065,610	54,054,577	49,428,607	16,349	63,217
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	612,315	606,992	3,656,117	6,350,230	10,845,822	12,089,213	8,368,278	8,611,085	30,512,969	34,795,208	31,628,781	10,199	38,365
Gross Profit	371,538	379,649	2,139,363	3,866,828	6,391,333	7,145,088	5,145,711	5,250,714	17,552,642	19,259,370	17,799,826	6,150	24,852
Admin Expenses	1,568,803	634,152	2,025,658	3,614,280	6,268,538	7,676,902	5,210,142	5,157,915	17,204,828	19,250,561	16,806,888	-14,167	27,397
Operating Profit	-1,197,265	-254,503	113,705	252,548	122,795	-531,814	-64,431	92,799	347,814	8,809	992,938	20,317	-2,545
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	23,818	23,687	2,892	3,533	33,161	21,988	10,723	31,058	45,741	49,331	23,732	60	24
Pre-Tax Profit	-1,173,447	-230,816	116,596	256,081	155,956	-509,826	-53,708	123,858	393,555	58,141	1,016,670	20,376	-2,521
Tax	0	0	-22,153	-48,655	-29,632	0	0	-24,771	-78,711	-12,210	-233,834	-4,890	0
Profit After Tax	-1,173,447	-230,816	94,443	207,426	126,324	-509,826	-53,708	99,086	314,844	45,931	782,836	15,486	-2,521
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-1,173,447	-230,816	94,443	207,426	126,324	-509,826	-53,708	99,086	314,844	45,931	782,836	15,486	-2,521
Employee Costs	809,785	851,093	894,569	1,175,573	5,312,000	5,614,741	991,768	959,442	13,177,694	15,263,400	13,756,630	36,834	36,359
Number Of Employees	17	19	21	28	128	143	26	25	346	400	369	1	1
EBITDA*	-1,153,162	-186,178	192,409	336,971	190,316	-470,266	-11,106	150,242	433,495	109,378	1,133,375	21,217	-2,095

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Apr 2011
Tangible Assets	2,160	1,793	6,103	10,882	12,875	22,936	32,692	22,988	26,311	42,784	86,422	0	0
Intangible Assets	272,250	313,965	373,780	430,259	468,953	463,300	468,552	486,313	525,954	572,653	611,561	3,150	4,050
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	274,410	315,758	379,883	441,141	481,828	486,236	501,244	509,301	552,265	615,437	697,983	3,150	4,050
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	1,620	2,050	2,134	3,268	4,004	7,651	5,437	11,257	3,506,381	3,243,719	2,947,454	632	3,389
Group Debtors	0	2,633,705	2,439,705	2,822,045	2,816,309	2,288,776	2,800,808	2,873,089	0	0	0	0	0
Misc Debtors	250,700	250,394	211,402	205,772	296,769	876,369	636,312	642,221	0	0	0	0	0
Cash	124,327	828,408	2,961,506	2,821,837	4,244,965	4,597,916	4,197,233	4,380,905	8,042,383	10,253,983	9,478,516	14,334	9,513
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	376,647	3,714,557	5,614,747	5,852,922	7,362,047	7,770,712	7,639,790	7,907,472	11,548,764	13,497,702	12,425,970	14,966	12,902
total assets	651,057	4,030,315	5,994,630	6,294,063	7,843,875	8,256,948	8,141,034	8,416,773	12,101,029	14,113,139	13,123,953	18,116	16,952
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	94,416	106,767	2,735,322	4,630,832	6,287,872	7,009,435	6,732,912	6,978,116	10,944,451	13,271,405	12,316,183	5,149	19,471
Group/Directors Accounts	774,935	2,848,225	1,971,680	468,856	540,126	299,313	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	65,646	185,816	167,305	168,495	197,423	256,070	206,166	182,993	0	0	0	0	0
total current liabilities	934,997	3,140,808	4,874,307	5,268,183	7,025,421	7,564,818	6,939,078	7,161,109	10,944,451	13,271,405	12,316,183	5,149	19,471
loans	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	11,967	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	11,967	0	0
total liabilities	934,997	3,140,808	4,874,307	5,268,183	7,025,421	7,564,818	6,939,078	7,161,109	10,944,451	13,271,405	12,328,150	5,149	19,471
net assets	-283,940	889,507	1,120,323	1,025,880	818,454	692,130	1,201,956	1,255,664	1,156,578	841,734	795,803	12,967	-2,519
total shareholders funds	-283,940	889,507	1,120,323	1,025,880	818,454	692,130	1,201,956	1,255,664	1,156,578	841,734	795,803	12,967	-2,519

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Apr 2011
Operating Activities
Operating Profit	-1,197,265	-254,503	113,705	252,548	122,795	-531,814	-64,431	92,799	347,814	8,809	992,938	20,317	-2,545
Depreciation	2,388	4,310	6,088	10,742	14,311	18,324	16,593	17,803	32,562	42,808	77,699	0	0
Amortisation	41,715	64,015	72,616	73,681	53,210	43,224	36,732	39,640	53,119	57,761	62,738	900	450
Tax	0	0	-22,153	-48,655	-29,632	0	0	-24,771	-78,711	-12,210	-233,834	-4,890	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-2,633,829	232,908	-377,844	-85,997	-55,714	-269,761	-84,010	20,186	262,662	296,265	2,946,822	-2,757	3,389
Creditors	-12,351	-2,628,555	-1,895,510	-1,657,040	-721,563	276,523	-245,204	-3,966,335	-2,326,954	955,222	12,311,034	-14,322	19,471
Accruals and Deferred Income	-120,170	18,511	-1,190	-28,928	-58,647	49,904	23,173	182,993	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	1,348,146	-3,029,130	-1,348,600	-1,311,655	-563,812	125,922	-149,127	-3,678,057	-2,234,832	756,125	10,263,753	4,762	13,987
Investing Activities
capital expenditure	-2,755	-4,200	-17,446	-43,736	-63,113	-46,540	-45,268	-14,479	-22,509	-18,023	-835,270	0	-4,500
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-2,755	-4,200	-17,446	-43,736	-63,113	-46,540	-45,268	-14,479	-22,509	-18,023	-835,270	0	-4,500
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-2,073,290	876,545	1,502,824	-71,270	240,813	299,313	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-11,967	11,967	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	23,818	23,687	2,892	3,533	33,161	21,988	10,723	31,058	45,741	49,331	23,732	60	24
cash flow from financing	-2,049,472	900,232	1,505,716	-67,737	273,974	321,301	10,723	31,058	45,741	37,364	35,699	60	26
cash and cash equivalents
cash	-704,081	-2,133,098	139,669	-1,423,128	-352,951	400,683	-183,672	-3,661,478	-2,211,600	775,467	9,464,182	4,821	9,513
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-704,081	-2,133,098	139,669	-1,423,128	-352,951	400,683	-183,672	-3,661,478	-2,211,600	775,467	9,464,182	4,821	9,513

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for powered by integra limited. Get real-time insights into powered by integra limited'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

Perform a competitor analysis for powered by integra limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in AB10 area or any other competitors across 12 key performance metrics.

Ultimate parent company

QACCOUNTING HOLDINGS LIMITED

SC380177

1 parent

SC377917

qaccounting holdings ltd

100%

officer	country	age	start	end	role
Mr Michael Butchart	England	64 years	Nov 2012	-	Director

P&L

June 2023

turnover

983.9k

operating profit

-1.2m

gross margin

37.8%

-1.86%

turnover

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

Balance Sheet

June 2023

net assets

-283.9k

-1.32%

total assets

651.1k

-0.84%

cash

124.3k

-0.85%

net assets

Total assets minus all liabilities

Similar Companies

colaren homes ltd.

3d personnel limited

jnf holdings limited

r&a group services limited

augean north sea services limited

1.5

company number

SC377917

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

May 2010

accounts

Total Exemption Full

ultimate parent company

QACCOUNTING HOLDINGS LIMITED

previous names

fw accounting ltd (July 2013)

freelance world originals limited (November 2012)

last accounts submitted

June 2023

address

2nd floor thistle house, 24 thistle street, aberdeen, AB10 1XD

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 powered by integra limited.

powered by integra limited Company Information

powered by integra limited Estimated Valuation

powered by integra limited Estimated Valuation

powered by integra limited Estimated Valuation

Powered By Integra Limited Overview

Powered By Integra Limited Health Check

POWERED BY INTEGRA LIMITED financials

powered by integra limited Credit Report and Business Information

Powered By Integra Limited Competitor Analysis

powered by integra limited Ownership

powered by integra limited directors

powered by integra limited company details

powered by integra limited Charges & Mortgages

powered by integra limited Companies House Filings - See Documents