Emmett's Garage Limited

POWER SEARCH PRICING

SOLUTIONS

emmett's garage limited Company Information

Live

MatureSmallLow

Company Number

00432214

Website

www.emmettsgarage.com

Registered Address

chichele street, higham ferrers, rushden, northamptonshire, NN10 8HT

Industry

Maintenance and repair of motor vehicles

Telephone

01933353029

Next Accounts Due

June 2025

Group Structure

View All

Directors

Janis Page33 Years

Dean Page2 Years

Shareholders

janis page 100%

emmett's garage limited Estimated Valuation

£3.1m

Pomanda estimates the enterprise value of EMMETT'S GARAGE LIMITED at £3.1m based on Net Assets of £1m and 3.01x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Emmett's Garage Limited is a live company located in rushden, NN10 8HT with a Companies House number of 00432214. It operates in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in March 1947, it's largest shareholder is janis page with a 100% stake. Emmett's Garage Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.4m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Emmett'S Garage Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £1.4m, make it larger than the average company (£387.4k)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (7.4%)

EXPORT

Emmett'S Garage Limited's latest turnover from September 2023 is estimated at £1.4 million and the company has net assets of £1 million. According to their latest financial statements, Emmett'S Garage Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	1,408,499	1,256,881	1,471,826	1,323,705	1,254,969	1,153,541	966,410	112,918	120,839	129,295	164,457	126,798	170,609	178,364	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,075,651	967,113	1,134,876	1,003,246	937,881	838,027	689,877	80,759	89,021	92,997	117,311	89,887	120,637	123,366	0
Gross Profit	332,849	289,768	336,950	320,459	317,088	315,514	276,533	32,159	31,818	36,299	47,146	36,911	49,972	54,998	0
Admin Expenses	301,788	364,807	337,299	274,069	230,055	203,210	173,248	-52,313	-50,792	-101	37,061	-13,310	-26,830	-51,756	-640,660
Operating Profit	31,061	-75,039	-349	46,390	87,033	112,304	103,285	84,472	82,610	36,400	10,085	50,221	76,802	106,754	640,660
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	534	953	1,485	2,155	2,994	2,844	2,667	2,529	1,218
Pre-Tax Profit	31,061	-75,039	-349	46,390	87,033	112,304	103,820	85,425	84,095	38,554	13,079	53,064	79,469	109,283	641,878
Tax	-7,765	0	0	-8,814	-16,536	-21,338	-19,726	-17,085	-16,819	-8,096	-3,008	-12,735	-20,662	-30,599	-179,726
Profit After Tax	23,296	-75,039	-349	37,576	70,497	90,966	84,094	68,340	67,276	30,458	10,071	40,329	58,807	78,684	462,152
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	23,296	-75,039	-349	37,576	70,497	90,966	84,094	68,340	67,276	30,458	10,071	40,329	58,807	78,684	462,152
Employee Costs	155,451	140,600	147,202	124,608	137,699	140,142	133,515	26,517	26,604	26,694	26,316	24,683	47,837	47,611	0
Number Of Employees	6	6	6	5	5	5	5	1	1	1	1	1	2	2	0
EBITDA*	31,061	-75,039	-349	46,390	87,033	112,304	103,285	86,168	84,575	38,484	12,051	51,855	78,544	108,548	642,606

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	518,655	518,063	514,959	638,195	638,604	640,307	641,684	19,869	21,065	20,336	21,759	23,355	22,617	22,000	23,325
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	535,000	497,120	437,120	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	518,655	518,063	514,959	638,195	638,604	640,307	641,684	554,869	518,185	457,456	21,759	23,355	22,617	22,000	23,325
Stock & work in progress	0	0	0	0	0	0	0	11,294	34,228	40,834	93,127	62,689	87,158	73,596	37,693
Trade Debtors	559,240	541,907	640,387	513,711	484,573	429,168	339,029	5,346	2,158	3,140	1,685	4,297	3,669	2,824	3,602
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	427,521	334,976	259,197	602,630	595,150	542,274	524,541	487,135
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	559,240	541,907	640,387	513,711	484,573	429,168	339,029	444,161	371,362	303,171	697,442	662,136	633,101	600,961	528,430
total assets	1,077,895	1,059,970	1,155,346	1,151,906	1,123,177	1,069,475	980,713	999,030	889,547	760,627	719,201	685,491	655,718	622,961	551,755
Bank overdraft	0	0	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	0	0
Trade Creditors	30,737	36,108	56,445	52,656	61,503	78,298	80,502	82,033	78,770	77,126	66,158	42,519	53,075	79,125	86,603
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	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	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	30,737	36,108	56,445	52,656	61,503	78,298	80,502	82,033	78,770	77,126	66,158	42,519	53,075	79,125	86,603
loans	0	0	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	0	0
Accruals and Deferred Income	0	0	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	0	0	0	0	0
provisions	0	0	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	0	0	0	0	0
total liabilities	30,737	36,108	56,445	52,656	61,503	78,298	80,502	82,033	78,770	77,126	66,158	42,519	53,075	79,125	86,603
net assets	1,047,158	1,023,862	1,098,901	1,099,250	1,061,674	991,177	900,211	916,997	810,777	683,501	653,043	642,972	602,643	543,836	465,152
total shareholders funds	1,047,158	1,023,862	1,098,901	1,099,250	1,061,674	991,177	900,211	916,997	810,777	683,501	653,043	642,972	602,643	543,836	465,152

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	31,061	-75,039	-349	46,390	87,033	112,304	103,285	84,472	82,610	36,400	10,085	50,221	76,802	106,754	640,660
Depreciation	0	0	0	0	0	0	0	1,696	1,965	2,084	1,966	1,634	1,742	1,794	1,946
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-7,765	0	0	-8,814	-16,536	-21,338	-19,726	-17,085	-16,819	-8,096	-3,008	-12,735	-20,662	-30,599	-179,726
Stock	0	0	0	0	0	0	-11,294	-22,934	-6,606	-52,293	30,438	-24,469	13,562	35,903	37,693
Debtors	17,333	-98,480	126,676	29,138	55,405	90,139	333,683	3,188	-982	1,455	-2,612	628	845	-778	3,602
Creditors	-5,371	-20,337	3,789	-8,847	-16,795	-2,204	-1,531	3,263	1,644	10,968	23,639	-10,556	-26,050	-7,478	86,603
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	592	3,104	-123,236	-409	-1,703	-1,377	-240,361	92,092	76,988	92,194	4,856	52,405	17,425	35,346	508,188
Investing Activities
capital expenditure	-592	-3,104	123,236	409	1,703	1,377	-621,815	-500	-2,694	-661	-370	-2,372	-2,359	-469	-25,271
Change in Investments	0	0	0	0	0	0	-535,000	37,880	60,000	437,120	0	0	0	0	0
cash flow from investments	-592	-3,104	123,236	409	1,703	1,377	-86,815	-38,380	-62,694	-437,781	-370	-2,372	-2,359	-469	-25,271
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	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	0	0
Hire Purchase and Lease Commitments	0	0	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	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-100,880	37,880	60,000	0	0	0	0	0	3,000
interest	0	0	0	0	0	0	534	953	1,485	2,155	2,994	2,844	2,667	2,529	1,218
cash flow from financing	0	0	0	0	0	0	-100,346	38,833	61,485	2,155	2,994	2,844	2,667	2,529	4,218
cash and cash equivalents
cash	0	0	0	0	0	0	-427,521	92,545	75,779	-343,433	7,480	52,876	17,733	37,406	487,135
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-427,521	92,545	75,779	-343,433	7,480	52,876	17,733	37,406	487,135

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for emmett's garage limited. Get real-time insights into emmett's garage 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 emmett's garage limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in NN10 area or any other competitors across 12 key performance metrics.

EMMETT'S GARAGE LIMITED group structure

Emmett'S Garage Limited has no subsidiary companies.

Ultimate parent company

EMMETT'S GARAGE LIMITED

00432214

EMMETT'S GARAGE LIMITED Shareholders

janis page

100%

Emmett'S Garage Limited currently has 2 directors. The longest serving directors include Ms Janis Page (Jun 1991) and Mr Dean Page (Sep 2021).

officer	country	age	start	end	role
Ms Janis Page		72 years	Jun 1991	-	Director
Mr Dean Page	United Kingdom	48 years	Sep 2021	-	Director

P&L

September 2023

turnover

1.4m

+12%

operating profit

31.1k

gross margin

23.7%

+2.5%

turnover

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

Balance Sheet

September 2023

net assets

+0.02%

total assets

1.1m

+0.02%

cash

net assets

Total assets minus all liabilities

Similar Companies

our ideas limited

vehicle services northampton ltd

considine motor services ltd

3.5

jtt garage services limited

3.5

pjm logistics (uk) limited

company number

00432214

Type

Private limited with Share Capital

industry

45200 - Maintenance and repair of motor vehicles

incorporation date

March 1947

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

September 2023

address

chichele street, higham ferrers, rushden, northamptonshire, NN10 8HT

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 found 1 charges/mortgages relating to emmett's garage limited. Currently there are 0 open charges and 1 have been satisfied in the past.

emmett's garage limited Company Information

emmett's garage limited Estimated Valuation

emmett's garage limited Estimated Valuation

emmett's garage limited Estimated Valuation

Emmett's Garage Limited Overview

Emmett's Garage Limited Health Check

EMMETT'S GARAGE LIMITED financials

emmett's garage limited Credit Report and Business Information

Emmett's Garage Limited Competitor Analysis

emmett's garage limited Ownership

emmett's garage limited directors

emmett's garage limited company details

emmett's garage limited Charges & Mortgages

emmett's garage limited Companies House Filings - See Documents