authentic power ltd
authentic power ltd Company Information
Company Number
07090086
Website
therapportmethod.comRegistered Address
3rd floor lawford house, albert place, london, N3 1QA
Industry
Other business support service activities n.e.c.
Telephone
02070181919
Next Accounts Due
June 2024
Group Structure
View All
Directors
Geoffrey Owen14 Years
Shareholders
mr geoffrey martin owen 100%
authentic power ltd Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC POWER LTD at £739.4k based on a Turnover of £1.8m and 0.41x industry multiple (adjusted for size and gross margin).
authentic power ltd Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC POWER LTD at £0 based on an EBITDA of £-62k and a 3.24x industry multiple (adjusted for size and gross margin).
authentic power ltd Estimated Valuation
Pomanda estimates the enterprise value of AUTHENTIC POWER LTD at £0 based on Net Assets of £-200.5k and 2.27x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Authentic Power Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Authentic Power Ltd Overview
Authentic Power Ltd is a dissolved company that was located in london, N3 1QA with a Companies House number of 07090086. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2009, it's largest shareholder was mr geoffrey martin owen with a 100% stake. The last turnover for Authentic Power Ltd was estimated at £1.8m.
Upgrade for unlimited company reports & a free credit check
Authentic Power Ltd Health Check
Pomanda's financial health check has awarded Authentic Power Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £1.8m, make it in line with the average company (£1.6m)
- Authentic Power Ltd
£1.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 138%, show it is growing at a faster rate (4.1%)
- Authentic Power Ltd
4.1% - Industry AVG
Production
with a gross margin of 17.9%, this company has a higher cost of product (38.6%)
- Authentic Power Ltd
38.6% - Industry AVG
Profitability
an operating margin of -3.5% make it less profitable than the average company (6.9%)
- Authentic Power Ltd
6.9% - Industry AVG
Employees
with 7 employees, this is below the industry average (20)
- Authentic Power Ltd
20 - Industry AVG
Pay Structure
on an average salary of £38.2k, the company has an equivalent pay structure (£38.2k)
- Authentic Power Ltd
£38.2k - Industry AVG
Efficiency
resulting in sales per employee of £255.5k, this is more efficient (£130.7k)
- Authentic Power Ltd
£130.7k - Industry AVG
Debtor Days
it gets paid by customers after 79 days, this is later than average (42 days)
- Authentic Power Ltd
42 days - Industry AVG
Creditor Days
its suppliers are paid after 147 days, this is slower than average (34 days)
- Authentic Power Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Authentic Power Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (24 weeks)
0 weeks - Authentic Power Ltd
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 151%, this is a higher level of debt than the average (67.7%)
151% - Authentic Power Ltd
67.7% - Industry AVG
authentic power ltd Credit Report and Business Information
Authentic Power Ltd Competitor Analysis
Perform a competitor analysis for authentic power ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
authentic power ltd Ownership
AUTHENTIC POWER LTD group structure
Authentic Power Ltd has no subsidiary companies.
Ultimate parent company
AUTHENTIC POWER LTD
07090086
authentic power ltd directors
Authentic Power Ltd currently has 1 director, Mr Geoffrey Owen serving since Nov 2009.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Geoffrey Owen | England | 68 years | Nov 2009 | - | Director |
AUTHENTIC POWER LTD financials
Authentic Power Ltd's latest turnover from November 2016 is estimated at £1.8 million and the company has net assets of -£200.5 thousand. According to their latest financial statements, we estimate that Authentic Power Ltd has 7 employees and maintains cash reserves of £1.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|
| Turnover | |||||||
| Other Income Or Grants | |||||||
| Cost Of Sales | |||||||
| Gross Profit | |||||||
| Admin Expenses | |||||||
| Operating Profit | |||||||
| Interest Payable | |||||||
| Interest Receivable | |||||||
| Pre-Tax Profit | |||||||
| Tax | |||||||
| Profit After Tax | |||||||
| Dividends Paid | |||||||
| Retained Profit | |||||||
| Employee Costs | |||||||
| Number Of Employees | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 391,598 | 31,526 | 10 | 4,880 | 4,962 | 2,962 | 1,837 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 126,063 | 0 | 0 | 0 | 0 | 0 |
| Cash | 1,526 | 861 | 975 | 8 | 290 | 552 | 801 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 393,124 | 158,450 | 985 | 4,888 | 5,252 | 3,514 | 2,638 |
| total assets | 393,124 | 158,450 | 985 | 4,888 | 5,252 | 3,514 | 2,638 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 593,659 | 297,018 | 104,196 | 87,603 | 71,735 | 64,215 | 60,663 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 593,659 | 297,018 | 104,196 | 87,603 | 71,735 | 64,215 | 60,663 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 593,659 | 297,018 | 104,196 | 87,603 | 71,735 | 64,215 | 60,663 |
| net assets | -200,535 | -138,568 | -103,211 | -82,715 | -66,483 | -60,701 | -58,025 |
| total shareholders funds | -200,535 | -138,568 | -103,211 | -82,715 | -66,483 | -60,701 | -58,025 |
| Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 234,009 | 157,579 | -4,870 | -82 | 2,000 | 1,125 | 1,837 |
| Creditors | 296,641 | 192,822 | 16,593 | 15,868 | 7,520 | 3,552 | 60,663 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | 665 | -114 | 967 | -282 | -262 | -249 | 801 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 665 | -114 | 967 | -282 | -262 | -249 | 801 |
P&L
November 2016turnover
1.8m
+281%
operating profit
-62k
0%
gross margin
18%
+6.69%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2016net assets
-200.5k
+0.45%
total assets
393.1k
+1.48%
cash
1.5k
+0.77%
net assets
Total assets minus all liabilities
authentic power ltd company details
company number
07090086
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
November 2009
age
15
accounts
Total Exemption Small
ultimate parent company
previous names
smart wp limited (January 2013)
incorporated
UK
address
3rd floor lawford house, albert place, london, N3 1QA
last accounts submitted
November 2016
authentic power 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 authentic power ltd.
authentic power ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
