trailertek limited

Live MatureSmallRapid

trailertek limited Company Information

Share TRAILERTEK LIMITED

Company Number

02353072

Directors

John Arney

David Horton

View All

Shareholders

digital economy group limited

Group Structure

View All

Industry

Retail trade of motor vehicle parts and accessories

 

Registered Address

the barn, warren farm, andover road, winchester, SO21 3AS

trailertek limited Estimated Valuation

£366.8k

Pomanda estimates the enterprise value of TRAILERTEK LIMITED at £366.8k based on a Turnover of £1.4m and 0.26x industry multiple (adjusted for size and gross margin).

trailertek limited Estimated Valuation

£0

Pomanda estimates the enterprise value of TRAILERTEK LIMITED at £0 based on an EBITDA of £-85.1k and a 3.15x industry multiple (adjusted for size and gross margin).

trailertek limited Estimated Valuation

£2.5m

Pomanda estimates the enterprise value of TRAILERTEK LIMITED at £2.5m based on Net Assets of £1m and 2.47x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Trailertek Limited Overview

Trailertek Limited is a live company located in winchester, SO21 3AS with a Companies House number of 02353072. It operates in the retail trade of motor vehicle parts and accessories sector, SIC Code 45320. Founded in February 1989, it's largest shareholder is digital economy group limited with a 100% stake. Trailertek Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.4m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Trailertek Limited Health Check

Pomanda's financial health check has awarded Trailertek Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £1.4m, make it smaller than the average company (£7.2m)

£1.4m - Trailertek Limited

£7.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (7.8%)

31% - Trailertek Limited

7.8% - Industry AVG

production

Production

with a gross margin of 26.8%, this company has a comparable cost of product (26.8%)

26.8% - Trailertek Limited

26.8% - Industry AVG

profitability

Profitability

an operating margin of -7.3% make it less profitable than the average company (4.3%)

-7.3% - Trailertek Limited

4.3% - Industry AVG

employees

Employees

with 8 employees, this is below the industry average (51)

8 - Trailertek Limited

51 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)

£30.9k - Trailertek Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £175.7k, this is equally as efficient (£187.1k)

£175.7k - Trailertek Limited

£187.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 14 days, this is earlier than average (37 days)

14 days - Trailertek Limited

37 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 106 days, this is slower than average (47 days)

106 days - Trailertek Limited

47 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 160 days, this is more than average (63 days)

160 days - Trailertek Limited

63 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (8 weeks)

1 weeks - Trailertek Limited

8 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 36.8%, this is a lower level of debt than the average (64.2%)

36.8% - Trailertek Limited

64.2% - Industry AVG

TRAILERTEK LIMITED financials

EXPORTms excel logo

Trailertek Limited's latest turnover from December 2023 is estimated at £1.4 million and the company has net assets of £1 million. According to their latest financial statements, we estimate that Trailertek Limited has 8 employees and maintains cash reserves of £15.9 thousand 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
Turnover1,405,4051,059,418808,521628,170427,503662,686804,725563,575530,746744,437847,662674,183558,934471,892
Other Income Or Grants
Cost Of Sales1,028,752776,859566,770453,451298,469458,254554,593392,299370,440519,197612,597468,982391,126333,045
Gross Profit376,653282,559241,751174,720129,034204,433250,132171,276160,306225,240235,065205,201167,808138,847
Admin Expenses478,761295,509-13,012159,59869,633369,855314,73762,301-162,42841,538118,64364,92211,86757,870-337,121
Operating Profit-102,108-12,950254,76315,12259,401-165,422-64,605108,975322,734183,702116,422140,279155,94180,977337,121
Interest Payable3,3253,7682,9531,525
Interest Receivable1,3682,209210441773482991,2424,1643,3002,5671,8021,204756250
Pre-Tax Profit-104,064-14,509252,02013,64159,578-165,074-64,306110,218326,898187,003118,988142,082157,14581,733337,371
Tax-47,884-2,592-11,320-22,043-65,379-39,271-27,367-34,100-40,858-22,885-94,464
Profit After Tax-104,064-14,509204,13611,04948,258-165,074-64,30688,174261,518147,73291,621107,982116,28758,848242,907
Dividends Paid
Retained Profit-104,064-14,509204,13611,04948,258-165,074-64,30688,174261,518147,73291,621107,982116,28758,848242,907
Employee Costs247,086144,269190,526112,913113,115134,442223,644149,09675,221102,578126,65795,52694,05670,201
Number Of Employees85744596345443
EBITDA*-85,072-4,676261,63523,38465,132-161,872-61,239111,280325,580185,603124,440150,534166,60886,095341,239

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets37,40540,41133,17326,60429,86311,21912,5155,2437,0864,8343,1559,85719,0179,7349,383
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets37,40540,41133,17326,60429,86311,21912,5155,2437,0864,8343,1559,85719,0179,7349,383
Stock & work in progress451,786424,711317,300199,565142,236123,161220,515177,225290,936215,800239,500202,458239,444188,887206,243
Trade Debtors54,18420,21922,92736,9627,09121,72923,67215,8989,61517,40826,9353,7392,7922,697
Group Debtors995,875995,875995,875995,875995,875995,875995,875995,875
Misc Debtors75,23151,66422,1316,13436,7251,000
Cash15,94136,19090,02177,89710,43536,76556,16563,272930,526735,065584,975441,664279,278202,327100,054
misc current assets
total current assets1,593,0171,528,6591,448,2541,310,2991,155,6371,161,9351,331,0091,261,0441,237,360960,480841,883671,057522,461394,006308,994
total assets1,630,4221,569,0701,481,4271,336,9031,185,5001,173,1541,343,5241,266,2871,244,446965,314845,038680,914541,478403,740318,377
Bank overdraft24,26434,84144,48750,000
Bank loan
Trade Creditors 301,511285,982234,526193,368140,243188,035220,46481,84330,413199,935227,391154,888123,434101,98375,468
Group/Directors Accounts198,40850,717
other short term finances
hp & lease commitments
other current liabilities75,67862,90553,280148,537111,30899,42872,29569,373187,136
total current liabilities599,861434,445332,293391,905251,551287,463292,759151,216217,549199,935227,391154,888123,434101,98375,468
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities599,861434,445332,293391,905251,551287,463292,759151,216217,549199,935227,391154,888123,434101,98375,468
net assets1,030,5611,134,6251,149,134944,998933,949885,6911,050,7651,115,0711,026,897765,379617,647526,026418,044301,757242,909
total shareholders funds1,030,5611,134,6251,149,134944,998933,949885,6911,050,7651,115,0711,026,897765,379617,647526,026418,044301,757242,909
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-102,108-12,950254,76315,12259,401-165,422-64,605108,975322,734183,702116,422140,279155,94180,977337,121
Depreciation17,0368,2746,8728,2625,7313,5503,3662,3052,8461,9018,01810,25510,6675,1184,118
Amortisation
Tax-47,884-2,592-11,320-22,043-65,379-39,271-27,367-34,100-40,858-22,885-94,464
Stock27,075107,411117,73557,32919,075-97,35443,290-113,71175,136-23,70037,042-36,98650,557-17,356206,243
Debtors57,53226,8258,09629,871957-52,32033,7821,004,6496,283-7,793-9,52723,196947952,697
Creditors15,52951,45641,15853,125-47,792-32,429138,62151,430-169,522-27,45672,50331,45421,45126,51575,468
Accruals and Deferred Income12,7739,625-95,25737,22911,88027,1332,922-117,763187,136
Deferred Taxes & Provisions
Cash flow from operations-141,377-77,83133,82123,946-2,132-17,4943,232-868,034196,396150,369142,061161,67895,697106,986113,303
Investing Activities
capital expenditure-14,030-15,512-13,441-5,003-24,375-2,254-10,638-462-5,098-3,580-1,316-1,095-19,950-5,469-13,501
Change in Investments
cash flow from investments-14,030-15,512-13,441-5,003-24,375-2,254-10,638-462-5,098-3,580-1,316-1,095-19,950-5,469-13,501
Financing Activities
Bank loans
Group/Directors Accounts147,69150,717
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue2
interest-1,957-1,559-2,743-1,4811773482991,2424,1643,3002,5671,8021,204756250
cash flow from financing145,73449,158-2,743-1,4811773482991,2424,1643,3002,5671,8021,204756252
cash and cash equivalents
cash-20,249-53,83112,12467,462-26,330-19,400-7,107-867,254195,461150,090143,311162,38676,951102,273100,054
overdraft-10,577-9,646-5,51350,000
change in cash-9,672-44,18517,63717,462-26,330-19,400-7,107-867,254195,461150,090143,311162,38676,951102,273100,054

trailertek limited 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 trailertek limited. Get real-time insights into trailertek 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

Trailertek Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for trailertek 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 SO21 area or any other competitors across 12 key performance metrics.

trailertek limited Ownership

TRAILERTEK LIMITED group structure

Trailertek Limited has no subsidiary companies.

Ultimate parent company

1 parent

TRAILERTEK LIMITED

02353072

TRAILERTEK LIMITED Shareholders

digital economy group limited 100%

trailertek limited directors

Trailertek Limited currently has 3 directors. The longest serving directors include Mr John Arney (Oct 2016) and Mr David Horton (Dec 2017).

officercountryagestartendrole
Mr John ArneyEngland57 years Oct 2016- Director
Mr David Horton59 years Dec 2017- Director
Mr Thomas Haskett-SmithEngland33 years Aug 2023- Director

P&L

December 2023

turnover

1.4m

+33%

operating profit

-102.1k

0%

gross margin

26.9%

+0.48%

turnover

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

Balance Sheet

December 2023

net assets

1m

-0.09%

total assets

1.6m

+0.04%

cash

15.9k

-0.56%

net assets

Total assets minus all liabilities

trailertek limited company details

company number

02353072

Type

Private limited with Share Capital

industry

45320 - Retail trade of motor vehicle parts and accessories

incorporation date

February 1989

age

36

incorporated

UK

ultimate parent company

accounts

Total Exemption Full

last accounts submitted

December 2023

previous names

filter-mate limited (March 2010)

accountant

SORT YOUR ACCOUNTS HAMPSHIRE LTD

auditor

-

address

the barn, warren farm, andover road, winchester, SO21 3AS

Bank

-

Legal Advisor

-

trailertek 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 did not find charges/mortgages relating to trailertek limited.

trailertek 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 TRAILERTEK LIMITED. This can take several minutes, an email will notify you when this has completed.

trailertek limited Companies House Filings - See Documents

datedescriptionview/download