p.a.c. electrical services limited
p.a.c. electrical services limited Company Information
Company Number
02117640
Next Accounts
Dec 2025
Shareholders
pac employee ownership trust ltd
john edward collacott
View AllGroup Structure
View All
Industry
Electrical installation
Registered Address
shortacre works, beach road, cottenham, cambridge, cambridgeshire, CB24 8BW
Website
www.pacollacott.comp.a.c. electrical services limited Estimated Valuation
Pomanda estimates the enterprise value of P.A.C. ELECTRICAL SERVICES LIMITED at £3.3m based on a Turnover of £7.2m and 0.46x industry multiple (adjusted for size and gross margin).
p.a.c. electrical services limited Estimated Valuation
Pomanda estimates the enterprise value of P.A.C. ELECTRICAL SERVICES LIMITED at £535.2k based on an EBITDA of £110.2k and a 4.86x industry multiple (adjusted for size and gross margin).
p.a.c. electrical services limited Estimated Valuation
Pomanda estimates the enterprise value of P.A.C. ELECTRICAL SERVICES LIMITED at £2.4m based on Net Assets of £988.7k and 2.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
P.a.c. Electrical Services Limited Overview
P.a.c. Electrical Services Limited is a live company located in cambridge, CB24 8BW with a Companies House number of 02117640. It operates in the electrical installation sector, SIC Code 43210. Founded in March 1987, it's largest shareholder is pac employee ownership trust ltd with a 52% stake. P.a.c. Electrical Services Limited is a mature, mid sized company, Pomanda has estimated its turnover at £7.2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
P.a.c. Electrical Services Limited Health Check
Pomanda's financial health check has awarded P.A.C. Electrical Services Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
3 Weak
Size
annual sales of £7.2m, make it larger than the average company (£2.4m)
- P.a.c. Electrical Services Limited
£2.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (11.7%)
- P.a.c. Electrical Services Limited
11.7% - Industry AVG
Production
with a gross margin of 25.7%, this company has a comparable cost of product (25.7%)
- P.a.c. Electrical Services Limited
25.7% - Industry AVG
Profitability
an operating margin of 0.7% make it less profitable than the average company (6.7%)
- P.a.c. Electrical Services Limited
6.7% - Industry AVG
Employees
with 73 employees, this is above the industry average (20)
73 - P.a.c. Electrical Services Limited
20 - Industry AVG
Pay Structure
on an average salary of £45k, the company has an equivalent pay structure (£45k)
- P.a.c. Electrical Services Limited
£45k - Industry AVG
Efficiency
resulting in sales per employee of £98.4k, this is less efficient (£151.1k)
- P.a.c. Electrical Services Limited
£151.1k - Industry AVG
Debtor Days
it gets paid by customers after 63 days, this is near the average (56 days)
- P.a.c. Electrical Services Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 31 days, this is quicker than average (41 days)
- P.a.c. Electrical Services Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- P.a.c. Electrical Services Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 27 weeks, this is more cash available to meet short term requirements (23 weeks)
27 weeks - P.a.c. Electrical Services Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 52.2%, this is a lower level of debt than the average (60.6%)
52.2% - P.a.c. Electrical Services Limited
60.6% - Industry AVG
P.A.C. ELECTRICAL SERVICES LIMITED financials
P.A.C. Electrical Services Limited's latest turnover from March 2024 is estimated at £7.2 million and the company has net assets of £988.7 thousand. According to their latest financial statements, P.A.C. Electrical Services Limited has 73 employees and maintains cash reserves of £535.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 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 | 73 | 75 | 71 | 67 | 66 | 64 | 55 | 57 | 57 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 214,481 | 149,689 | 228,123 | 259,632 | 276,353 | 481,525 | 505,140 | 475,648 | 494,779 | 486,131 | 416,230 | 416,769 | 368,627 | 354,763 | 363,526 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 214,481 | 149,689 | 228,123 | 259,632 | 276,353 | 481,525 | 505,140 | 475,648 | 494,779 | 486,131 | 416,230 | 416,769 | 368,627 | 354,763 | 363,526 |
| Stock & work in progress | 146,538 | 166,170 | 157,479 | 107,280 | 112,604 | 106,196 | 112,548 | 150,856 | 136,633 | ||||||
| Trade Debtors | 1,248,933 | 1,300,001 | 1,682,160 | 1,197,300 | 1,862,859 | 1,427,690 | 1,027,050 | 967,777 | 960,563 | 825,117 | 912,586 | 870,133 | 668,623 | 840,351 | 654,836 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 69,622 | 40,799 | 153,516 | 57,176 | 60,255 | 46,655 | 43,040 | 42,495 | 41,775 | ||||||
| Cash | 535,395 | 554,918 | 110,232 | 807,297 | 546,232 | 224,216 | 85,285 | 16,276 | 295,420 | 153,810 | 3,929 | 209 | 3,337 | 215 | 94,876 |
| misc current assets | |||||||||||||||
| total current assets | 1,853,950 | 1,895,718 | 1,945,908 | 2,061,773 | 2,469,346 | 1,698,561 | 1,301,913 | 1,192,718 | 1,455,237 | 1,086,207 | 1,029,119 | 976,538 | 784,508 | 991,422 | 886,345 |
| total assets | 2,068,431 | 2,045,407 | 2,174,031 | 2,321,405 | 2,745,699 | 2,180,086 | 1,807,053 | 1,668,366 | 1,950,016 | 1,572,338 | 1,445,349 | 1,393,307 | 1,153,135 | 1,346,185 | 1,249,871 |
| Bank overdraft | 21,673 | 71,962 | 49,169 | 9,124 | 230,213 | ||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 461,405 | 626,384 | 657,650 | 332,823 | 414,591 | 340,781 | 297,214 | 250,106 | 362,381 | 576,279 | 532,415 | 618,882 | 431,434 | 467,474 | 652,715 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | 5,117 | 8,821 | 6,244 | ||||||||||||
| other current liabilities | 539,304 | 471,381 | 201,261 | 265,747 | 534,124 | 501,676 | 466,792 | 418,926 | 372,278 | ||||||
| total current liabilities | 1,000,709 | 1,097,765 | 880,584 | 598,570 | 948,715 | 842,457 | 764,006 | 740,994 | 734,659 | 576,279 | 586,701 | 636,827 | 431,434 | 703,931 | 652,715 |
| loans | |||||||||||||||
| hp & lease commitments | 5,117 | 10,764 | |||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 42,166 | 7,290 | 24,054 | 19,126 | 19,947 | 49,940 | 39,233 | 13,938 | 2,874 | 36,152 | |||||
| provisions | 36,818 | 11,833 | 159,330 | 13,004 | 8,717 | 5,868 | 16,140 | 16,275 | 20,603 | 29,695 | 18,659 | 20,738 | 10,320 | 7,079 | 11,070 |
| total long term liabilities | 78,984 | 19,123 | 183,384 | 32,130 | 28,664 | 55,808 | 55,373 | 16,275 | 20,603 | 29,695 | 18,659 | 25,855 | 24,258 | 20,717 | 47,222 |
| total liabilities | 1,079,693 | 1,116,888 | 1,063,968 | 630,700 | 977,379 | 898,265 | 819,379 | 757,269 | 755,262 | 605,974 | 605,360 | 662,682 | 455,692 | 724,648 | 699,937 |
| net assets | 988,738 | 928,519 | 1,110,063 | 1,690,705 | 1,768,320 | 1,281,821 | 987,674 | 911,097 | 1,194,754 | 966,364 | 839,989 | 730,625 | 697,443 | 621,537 | 549,934 |
| total shareholders funds | 988,738 | 928,519 | 1,110,063 | 1,690,705 | 1,768,320 | 1,281,821 | 987,674 | 911,097 | 1,194,754 | 966,364 | 839,989 | 730,625 | 697,443 | 621,537 | 549,934 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 58,515 | 61,409 | 72,541 | 79,303 | 84,015 | 81,641 | 83,271 | 83,420 | 79,120 | 66,271 | 59,322 | 49,217 | 42,276 | 47,956 | 46,158 |
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | -146,538 | -19,632 | 8,691 | 50,199 | -5,324 | 6,408 | -6,352 | -38,308 | 14,223 | 136,633 | |||||
| Debtors | -22,245 | -494,876 | 581,200 | -668,638 | 448,769 | 404,255 | 59,818 | 7,934 | 177,221 | -87,469 | 42,453 | 201,510 | -171,728 | 185,515 | 654,836 |
| Creditors | -164,979 | -31,266 | 324,827 | -81,768 | 73,810 | 43,567 | 47,108 | -112,275 | -213,898 | 43,864 | -86,467 | 187,448 | -36,040 | -185,241 | 652,715 |
| Accruals and Deferred Income | 67,923 | 270,120 | -64,486 | -268,377 | 32,448 | 34,884 | 47,866 | 46,648 | 372,278 | ||||||
| Deferred Taxes & Provisions | 24,985 | -147,497 | 146,326 | 4,287 | 2,849 | -10,272 | -135 | -4,328 | -9,092 | 11,036 | -2,079 | 10,418 | 3,241 | -3,991 | 11,070 |
| 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 | -5,117 | -8,821 | 13,938 | -17,008 | 17,008 | ||||||||||
| other long term liabilities | 34,876 | -16,764 | 4,928 | -821 | -29,993 | 10,707 | 39,233 | -13,938 | 11,064 | -33,278 | 36,152 | ||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -19,523 | 444,686 | -697,065 | 261,065 | 322,016 | 138,931 | 69,009 | -279,144 | 141,610 | 149,881 | 3,720 | -3,128 | 3,122 | -94,661 | 94,876 |
| overdraft | -21,673 | 21,673 | -71,962 | 71,962 | -49,169 | 40,045 | 9,124 | -230,213 | 230,213 | ||||||
| change in cash | -19,523 | 466,359 | -718,738 | 261,065 | 322,016 | 138,931 | 140,971 | -351,106 | 141,610 | 199,050 | -36,325 | -12,252 | 233,335 | -324,874 | 94,876 |
p.a.c. electrical services limited Credit Report and Business Information
P.a.c. Electrical Services Limited Competitor Analysis
Perform a competitor analysis for p.a.c. electrical services limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in CB24 area or any other competitors across 12 key performance metrics.
p.a.c. electrical services limited Ownership
P.A.C. ELECTRICAL SERVICES LIMITED group structure
P.A.C. Electrical Services Limited has no subsidiary companies.
Ultimate parent company
P.A.C. ELECTRICAL SERVICES LIMITED
02117640
p.a.c. electrical services limited directors
P.A.C. Electrical Services Limited currently has 8 directors. The longest serving directors include Mr Geoffrey Collacott (Sep 1992) and Mr Paul Collacott (Sep 1992).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Geoffrey Collacott | 72 years | Sep 1992 | - | Director | |
| Mr Paul Collacott | 75 years | Sep 1992 | - | Director | |
| Mr John Collacott | United Kingdom | 63 years | Sep 1992 | - | Director |
| Mr Paul Fish | 56 years | Apr 2021 | - | Director | |
| Mr Simon Brand | 53 years | Apr 2022 | - | Director | |
| Mr Ian Ferguson | 59 years | Apr 2022 | - | Director | |
| Mr Tomas Fisher | 40 years | Jan 2023 | - | Director | |
| Mr Nigel Wright | United Kingdom | 61 years | Aug 2023 | - | Director |
P&L
March 2024turnover
7.2m
0%
operating profit
51.7k
0%
gross margin
25.8%
-1.05%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
988.7k
+0.06%
total assets
2.1m
+0.01%
cash
535.4k
-0.04%
net assets
Total assets minus all liabilities
p.a.c. electrical services limited company details
company number
02117640
Type
Private limited with Share Capital
industry
43210 - Electrical installation
incorporation date
March 1987
age
38
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
shortacre works, beach road, cottenham, cambridge, cambridgeshire, CB24 8BW
Bank
-
Legal Advisor
-
p.a.c. electrical services 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 found 4 charges/mortgages relating to p.a.c. electrical services limited. Currently there are 0 open charges and 4 have been satisfied in the past.
p.a.c. electrical services 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 P.A.C. ELECTRICAL SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
p.a.c. electrical services limited Companies House Filings - See Documents
| date | description | view/download |
|---|
