ep shb limited

Live MatureMegaHigh

ep shb limited Company Information

Share EP SHB LIMITED

Company Number

02571241

Directors

Pavel Horsky

Tarloke Bains

View All

Shareholders

ep uk investments ltd

Group Structure

View All

Industry

Production of electricity

 

Registered Address

byron house, 7 - 9 st. james's street, london, SW1A 1EE

ep shb limited Estimated Valuation

£2b

Pomanda estimates the enterprise value of EP SHB LIMITED at £2b based on a Turnover of £815.2m and 2.44x industry multiple (adjusted for size and gross margin).

ep shb limited Estimated Valuation

£1.1b

Pomanda estimates the enterprise value of EP SHB LIMITED at £1.1b based on an EBITDA of £159.1m and a 6.94x industry multiple (adjusted for size and gross margin).

ep shb limited Estimated Valuation

£385m

Pomanda estimates the enterprise value of EP SHB LIMITED at £385m based on Net Assets of £146.5m and 2.63x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Ep Shb Limited Overview

Ep Shb Limited is a live company located in london, SW1A 1EE with a Companies House number of 02571241. It operates in the production of electricity sector, SIC Code 35110. Founded in January 1991, it's largest shareholder is ep uk investments ltd with a 100% stake. Ep Shb Limited is a mature, mega sized company, Pomanda has estimated its turnover at £815.2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Ep Shb Limited Health Check

Pomanda's financial health check has awarded Ep Shb Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

7 Strong

positive_score

0 Regular

positive_score

5 Weak

size

Size

annual sales of £815.2m, make it larger than the average company (£1.8m)

£815.2m - Ep Shb Limited

£1.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (10.8%)

26% - Ep Shb Limited

10.8% - Industry AVG

production

Production

with a gross margin of 24.5%, this company has a higher cost of product (71%)

24.5% - Ep Shb Limited

71% - Industry AVG

profitability

Profitability

an operating margin of 17.3% make it less profitable than the average company (51.1%)

17.3% - Ep Shb Limited

51.1% - Industry AVG

employees

Employees

with 67 employees, this is above the industry average (3)

67 - Ep Shb Limited

3 - Industry AVG

paystructure

Pay Structure

on an average salary of £96.4k, the company has a higher pay structure (£78.6k)

£96.4k - Ep Shb Limited

£78.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £12.2m, this is more efficient (£449.7k)

£12.2m - Ep Shb Limited

£449.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 2 days, this is earlier than average (16 days)

2 days - Ep Shb Limited

16 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (21 days)

0 days - Ep Shb Limited

21 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is less than average (17 days)

4 days - Ep Shb Limited

17 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)

0 weeks - Ep Shb Limited

9 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 53%, this is a lower level of debt than the average (90%)

53% - Ep Shb Limited

90% - Industry AVG

EP SHB LIMITED financials

EXPORTms excel logo

Ep Shb Limited's latest turnover from December 2023 is £815.2 million and the company has net assets of £146.5 million. According to their latest financial statements, Ep Shb Limited has 67 employees and maintains cash reserves of £2.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Aug 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover815,198,000788,130,000222,255,000408,387,000329,577,000287,789,00019,929,00027,707,00019,002,00032,619,00034,226,000162,260,000163,265,000162,062,00089,181,000
Other Income Or Grants
Cost Of Sales615,272,000657,951,000142,428,000301,989,000255,219,000232,188,00022,057,00035,699,00031,044,00061,601,00061,662,00056,329,00055,333,00062,405,00060,775,000
Gross Profit199,926,000130,179,00079,827,000106,398,00074,358,00055,601,000-2,128,000-7,992,000-12,042,000-28,982,000-27,436,000105,931,000107,932,00099,657,00028,406,000
Admin Expenses58,765,000-12,679,000103,851,65448,480,53651,141,34259,355,241-7,093,00012,830,0009,050,000227,596,00010,541,000-40,537,00010,159,0009,445,0008,150,000
Operating Profit141,161,000142,858,000-24,024,65457,917,46423,216,658-3,754,2414,965,000-20,822,000-21,092,000-256,578,000-37,977,000146,468,00097,773,00090,212,00020,256,000
Interest Payable360,000261,000159,0003,637,0004,819,0005,068,00011,575,00016,348,00077,00046,348,00048,143,00049,392,00050,422,00051,504,00052,510,000
Interest Receivable604,000403,000282,000112,00012,765,0009,222,00010,869,00016,775,00016,750,0008,601,0004,673,0009,000
Pre-Tax Profit140,801,000143,201,000-25,665,00059,022,00021,282,000-8,716,0006,155,000-37,170,000-11,947,00058,555,000-69,345,000113,826,00055,952,00043,381,000-32,245,000
Tax-39,487,000-28,886,0001,673,000-12,101,000-4,346,0002,599,000-6,332,000-2,787,000-794,00037,929,00015,875,000-1,122,000-334,0001,350,000-1,982,000
Profit After Tax101,314,000114,315,000-23,992,00046,921,00016,936,000-6,117,000-177,000-39,957,000-12,741,00096,484,000-53,470,000112,704,00055,618,00044,731,000-34,227,000
Dividends Paid143,960,000
Retained Profit101,314,000114,315,000-23,992,00046,921,00016,936,000-6,117,000-144,137,000-39,957,000-12,741,00096,484,000-53,470,000112,704,00055,618,00044,731,000-34,227,000
Employee Costs6,462,0006,380,0005,851,0006,422,0006,038,0008,847,0004,232,0004,488,0004,360,0005,111,0008,464,0005,808,0004,527,0005,344,0005,826,000
Number Of Employees676868777981778348856367706563
EBITDA*159,121,000161,352,000-5,478,65478,878,46431,346,65820,761,75910,193,000-5,744,000-12,225,000-224,133,000-5,007,000176,784,000130,109,000123,104,00051,478,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Aug 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets128,588,000142,078,000128,194,000144,671,000152,211,000179,162,000158,590,000127,330,000134,295,000133,434,000331,916,000348,368,000347,387,000336,695,000365,076,000
Intangible Assets269,0004,925,00019,426,000
Investments & Other5,928,0008,751,000
Debtors (Due After 1 year)838,000
Total Fixed Assets128,857,000147,003,000128,194,000163,259,000152,211,000179,162,000158,590,000127,330,000134,295,000133,434,000331,916,000348,368,000347,387,000336,695,000365,076,000
Stock & work in progress6,785,0005,152,0006,279,0006,125,0006,420,0006,925,0007,401,0007,688,0007,665,0007,530,0007,659,0007,646,0008,160,0007,658,0007,403,000
Trade Debtors4,481,0002,787,0002,397,0005,974,00032,171,000433,000607,368,000
Group Debtors163,792,000176,878,000248,525,00062,769,00017,911,00011,179,000533,726,000555,126,000653,426,000635,346,000465,547,000366,578,000269,522,000
Misc Debtors5,282,0007,827,00014,050,0003,878,0004,180,0005,300,00010,390,00017,266,0001,200,0001,436,0006,910,0001,504,0006,665,00019,316,0001,391,000
Cash2,574,0005,609,00021,908,0004,215,00015,178,00014,102,000580,000150,000538,000353,000
misc current assets5,342,00013,820,000
total current assets182,914,000198,253,000293,159,00082,961,00075,860,00037,939,00018,371,000564,022,000563,991,000630,154,000667,995,000644,496,000480,522,000394,090,000278,669,000
total assets311,771,000345,256,000421,353,000246,220,000228,071,000217,101,000176,961,000691,352,000698,286,000763,588,000999,911,000992,864,000827,909,000730,785,000643,745,000
Bank overdraft1,0009,00052,000
Bank loan
Trade Creditors 898,0002,087,0001,310,000803,000313,0004,640,0003,887,000666,000594,000741,000615,000881,000958,000458,000735,000
Group/Directors Accounts9,292,0008,255,000358,044,000301,429,000239,468,000176,366,000113,356,000
other short term finances93,0002,000
hp & lease commitments15,722,00014,218,00012,725,00011,641,00010,527,000
other current liabilities140,273,000116,379,000319,175,000123,650,000152,719,00082,646,000111,148,000493,374,000461,172,000513,753,00017,184,0001,320,000794,0009,507,00019,475,000
total current liabilities150,463,000126,721,000320,485,000124,453,000153,032,00087,286,000115,035,000494,133,000461,768,000514,495,000391,574,000317,900,000253,945,000197,972,000144,093,000
loans71,639,000
hp & lease commitments546,000583,000453,884,000469,606,000483,823,000496,549,000508,190,000
Accruals and Deferred Income
other liabilities
provisions14,267,00012,771,00020,004,00013,818,00014,204,00014,350,0009,616,0008,670,0007,354,0007,022,0005,358,0002,793,000280,0002,021,0001,950,000
total long term liabilities14,813,00013,354,00010,002,0006,909,0007,102,00078,814,0004,808,0004,335,0003,677,0003,511,000459,242,000472,399,000484,103,000498,570,000510,140,000
total liabilities165,276,000140,075,000330,487,000131,362,000160,134,000166,100,000119,843,000498,468,000465,445,000518,006,000850,816,000790,299,000738,048,000696,542,000654,233,000
net assets146,495,000205,181,00090,866,000114,858,00067,937,00051,001,00057,118,000192,884,000232,841,000245,582,000149,095,000202,565,00089,861,00034,243,000-10,488,000
total shareholders funds146,495,000205,181,00090,866,000114,858,00067,937,00051,001,00057,118,000192,884,000232,841,000245,582,000149,095,000202,565,00089,861,00034,243,000-10,488,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Aug 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit141,161,000142,858,000-24,024,65457,917,46423,216,658-3,754,2414,965,000-20,822,000-21,092,000-256,578,000-37,977,000146,468,00097,773,00090,212,00020,256,000
Depreciation17,935,00018,494,00018,546,00020,961,0008,130,00024,516,0005,228,00015,078,0008,867,00032,445,00032,970,00030,316,00032,336,00032,892,00031,222,000
Amortisation25,000
Tax-39,487,000-28,886,0001,673,000-12,101,000-4,346,0002,599,000-6,332,000-2,787,000-794,00037,929,00015,875,000-1,122,000-334,0001,350,000-1,982,000
Stock1,633,000-1,127,000154,000-295,000-505,000-476,000-287,00023,000135,000-129,00013,000-514,000502,000255,0007,403,000
Debtors-13,937,000-77,480,000191,513,00019,197,00037,350,0006,522,000-540,602,000-5,334,000-52,478,000-51,532,00023,486,000164,638,00086,318,000114,981,000270,913,000
Creditors-1,189,000777,000507,000490,000-4,327,000753,0003,221,00072,000-147,000126,000-266,000-77,000500,000-277,000735,000
Accruals and Deferred Income23,894,000-202,796,000195,525,000-29,069,00070,073,000-28,502,000-382,226,00032,202,000-52,581,000496,569,00015,864,000526,000-8,713,000-9,968,00019,475,000
Deferred Taxes & Provisions1,496,000-7,233,0006,186,000-386,000-146,0004,734,000946,0001,316,000332,0001,664,0002,565,0002,513,000-1,741,00071,0001,950,000
Cash flow from operations156,139,0001,821,0006,745,34618,910,46455,755,658-5,700,241166,691,00030,370,000-13,072,000363,816,0005,532,00014,500,00033,001,000-956,000-206,660,000
Investing Activities
capital expenditure186,000-37,303,00017,357,000-32,847,00018,821,000-45,088,000-36,488,000-8,113,000-9,728,000166,037,000-16,518,000-31,297,000-43,028,000-4,511,000-396,298,000
Change in Investments-5,928,000-2,823,0008,751,000
cash flow from investments186,000-37,303,00017,357,000-32,847,00018,821,000-45,088,000-30,560,000-5,290,000-18,479,000166,037,000-16,518,000-31,297,000-43,028,000-4,511,000-396,298,000
Financing Activities
Bank loans
Group/Directors Accounts1,037,0008,255,000-358,044,00056,615,00061,961,00063,102,00063,010,000113,356,000
Other Short Term Loans -93,00091,0002,000
Long term loans-71,639,00071,639,000
Hire Purchase and Lease Commitments-37,000583,000-469,606,000-14,218,000-12,724,000-11,642,000-10,527,000518,717,000
other long term liabilities
share issue-160,000,0008,371,0003,00023,739,000
interest-360,000343,000244,000-3,355,000-4,707,000-5,068,0001,190,000-16,348,0009,145,000-35,479,000-31,368,000-32,642,000-41,821,000-46,831,000-52,501,000
cash flow from financing-159,360,0009,181,000244,000-3,355,000-76,346,00066,571,0009,468,000-16,257,0009,147,000-863,126,00011,029,00016,595,0009,639,0005,652,000603,311,000
cash and cash equivalents
cash-3,035,000-16,299,00017,693,000-10,963,0001,076,00013,522,000580,000-150,000-388,000185,000353,000
overdraft-1,000-8,000-43,00052,000
change in cash-3,035,000-16,299,00017,693,000-10,963,0001,076,00013,522,000580,0001,0008,00043,000-202,000-388,000185,000353,000

ep shb 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 ep shb limited. Get real-time insights into ep shb 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

Ep Shb Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for ep shb limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other mega companies, companies in SW1A area or any other competitors across 12 key performance metrics.

ep shb limited Ownership

EP SHB LIMITED group structure

Ep Shb Limited has 1 subsidiary company.

Ultimate parent company

ENERGETICKY A PRUMYSLOVY HOLDING AS

#0094288

2 parents

EP SHB LIMITED

02571241

1 subsidiary

EP SHB LIMITED Shareholders

ep uk investments ltd 100%

ep shb limited directors

Ep Shb Limited currently has 6 directors. The longest serving directors include Mr Pavel Horsky (Aug 2017) and Mr Tarloke Bains (Aug 2017).

officercountryagestartendrole
Mr Pavel HorskyCzech Republic51 years Aug 2017- Director
Mr Tarloke BainsUnited Kingdom56 years Aug 2017- Director
Mrs Victoria PearsonUnited Kingdom40 years Aug 2017- Director
Mr Jan SpringlUnited Kingdom46 years Aug 2017- Director
Mrs Antonia StocktonEngland36 years Aug 2017- Director
Mr Marek SpurnyUnited Kingdom50 years Aug 2017- Director

P&L

December 2023

turnover

815.2m

+3%

operating profit

141.2m

-1%

gross margin

24.6%

+48.48%

turnover

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

Balance Sheet

December 2023

net assets

146.5m

-0.29%

total assets

311.8m

-0.1%

cash

2.6m

-0.54%

net assets

Total assets minus all liabilities

ep shb limited company details

company number

02571241

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

January 1991

age

34

incorporated

UK

ultimate parent company

ENERGETICKY A PRUMYSLOVY HOLDING AS

accounts

Full Accounts

last accounts submitted

December 2023

previous names

centrica shb limited (September 2017)

humber power limited (November 2005)

accountant

-

auditor

DELOITTE LLP

address

byron house, 7 - 9 st. james's street, london, SW1A 1EE

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

ep shb 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 13 charges/mortgages relating to ep shb limited. Currently there are 0 open charges and 13 have been satisfied in the past.

ep shb 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 EP SHB LIMITED. This can take several minutes, an email will notify you when this has completed.

ep shb limited Companies House Filings - See Documents

datedescriptionview/download