npower commercial gas limited
npower commercial gas limited Company Information
Company Number
03768856
Website
http://www.eonnext.comRegistered Address
westwood way, westwood business park, coventry, CV4 8LG
Industry
Trade of electricity
Trade of gas through mains
Telephone
08085015661
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
npower limited 100%
npower commercial gas limited Estimated Valuation
Pomanda estimates the enterprise value of NPOWER COMMERCIAL GAS LIMITED at £15.7b based on a Turnover of £6.6b and 2.36x industry multiple (adjusted for size and gross margin).
npower commercial gas limited Estimated Valuation
Pomanda estimates the enterprise value of NPOWER COMMERCIAL GAS LIMITED at £1.6b based on an EBITDA of £206.6m and a 7.58x industry multiple (adjusted for size and gross margin).
npower commercial gas limited Estimated Valuation
Pomanda estimates the enterprise value of NPOWER COMMERCIAL GAS LIMITED at £781.3m based on Net Assets of £269.6m and 2.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Npower Commercial Gas Limited Overview
Npower Commercial Gas Limited is a live company located in coventry, CV4 8LG with a Companies House number of 03768856. It operates in the trade of electricity sector, SIC Code 35140. Founded in May 1999, it's largest shareholder is npower limited with a 100% stake. Npower Commercial Gas Limited is a mature, mega sized company, Pomanda has estimated its turnover at £6.6b with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Npower Commercial Gas Limited Health Check
Pomanda's financial health check has awarded Npower Commercial Gas Limited a 3.5 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
4 Strong
2 Regular
5 Weak
Size
annual sales of £6.6b, make it larger than the average company (£70m)
£6.6b - Npower Commercial Gas Limited
£70m - Industry AVG
Growth
3 year (CAGR) sales growth of 357%, show it is growing at a faster rate (25.7%)
357% - Npower Commercial Gas Limited
25.7% - Industry AVG
Production
with a gross margin of 7%, this company has a higher cost of product (16.4%)
7% - Npower Commercial Gas Limited
16.4% - Industry AVG
Profitability
an operating margin of 2.8% make it less profitable than the average company (6.2%)
2.8% - Npower Commercial Gas Limited
6.2% - Industry AVG
Employees
with 1006 employees, this is above the industry average (34)
1006 - Npower Commercial Gas Limited
34 - Industry AVG
Pay Structure
on an average salary of £60.2k, the company has an equivalent pay structure (£59.8k)
£60.2k - Npower Commercial Gas Limited
£59.8k - Industry AVG
Efficiency
resulting in sales per employee of £6.6m, this is more efficient (£2m)
£6.6m - Npower Commercial Gas Limited
£2m - Industry AVG
Debtor Days
it gets paid by customers after 58 days, this is later than average (24 days)
58 days - Npower Commercial Gas Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (8 days)
3 days - Npower Commercial Gas Limited
8 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Npower Commercial Gas Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (8 weeks)
0 weeks - Npower Commercial Gas Limited
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.8%, this is a similar level of debt than the average (79%)
83.8% - Npower Commercial Gas Limited
79% - Industry AVG
NPOWER COMMERCIAL GAS LIMITED financials
Npower Commercial Gas Limited's latest turnover from December 2023 is £6.6 billion and the company has net assets of £269.6 million. According to their latest financial statements, Npower Commercial Gas Limited has 1,006 employees and maintains cash reserves of £2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 6,639,652,000 | 6,246,918,000 | 1,905,970,000 | 69,563,000 | 82,110,000 | 87,272,000 | 77,651,000 | 91,989,000 | 97,665,000 | 70,230,000 | 65,537,000 | 63,269,000 | 65,540,000 | 101,586,000 | 138,580,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 6,174,669,000 | 5,929,737,000 | 1,780,359,000 | 58,366,000 | 74,486,000 | 77,685,000 | 66,309,000 | 81,759,000 | 87,165,000 | 65,964,000 | 56,767,000 | 55,442,000 | 51,326,000 | 85,677,000 | 131,593,000 |
| Gross Profit | 464,983,000 | 317,181,000 | 125,611,000 | 11,197,000 | 7,624,000 | 9,587,000 | 11,342,000 | 10,230,000 | 10,500,000 | 4,266,000 | 8,770,000 | 7,827,000 | 14,214,000 | 15,909,000 | 6,987,000 |
| Admin Expenses | 278,837,000 | 224,516,000 | 84,971,000 | 20,850,000 | 7,772,000 | 19,334,000 | 5,107,000 | 6,451,000 | 7,368,000 | 4,788,000 | 2,764,000 | 3,374,000 | 3,915,000 | 9,609,000 | |
| Operating Profit | 186,146,000 | 92,665,000 | 40,640,000 | -9,653,000 | -148,000 | -9,747,000 | 6,235,000 | 3,779,000 | 3,132,000 | -522,000 | 6,006,000 | 4,453,000 | 10,299,000 | -2,622,000 | |
| Interest Payable | 5,564,000 | 5,909,000 | 846,000 | 14,000 | 83,000 | 13,000 | 58,000 | 433,000 | 107,000 | 58,000 | 350,000 | 528,000 | 571,000 | 657,000 | 1,468,000 |
| Interest Receivable | 1,046,000 | 16,000 | 10,000 | 1,000 | 1,000 | 6,000 | 47,000 | 44,000 | 61,000 | 12,000 | 45,000 | 43,000 | 34,000 | 0 | 1,000 |
| Pre-Tax Profit | 181,628,000 | 86,772,000 | 39,804,000 | -9,666,000 | -230,000 | -9,754,000 | 6,224,000 | 3,390,000 | 3,086,000 | -568,000 | 5,701,000 | 3,968,000 | 9,762,000 | 6,824,000 | -4,089,000 |
| Tax | -53,138,000 | -9,286,000 | -9,303,000 | 1,456,000 | 3,314,000 | 1,853,000 | -1,198,000 | -678,000 | -626,000 | 118,000 | -1,326,000 | -972,000 | -2,587,000 | -1,911,000 | 739,000 |
| Profit After Tax | 128,490,000 | 77,486,000 | 30,501,000 | -8,210,000 | 3,084,000 | -7,901,000 | 5,026,000 | 2,712,000 | 2,460,000 | -450,000 | 4,375,000 | 2,996,000 | 7,175,000 | 4,913,000 | -3,350,000 |
| Dividends Paid | 30,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 98,490,000 | 77,486,000 | 30,501,000 | -8,210,000 | 3,084,000 | -7,901,000 | 5,026,000 | 2,712,000 | 2,460,000 | -450,000 | 4,375,000 | 2,996,000 | 7,175,000 | 4,913,000 | -3,350,000 |
| Employee Costs | 60,575,000 | 58,155,000 | 30,407,000 | 5,686,000 | 6,995,000 | 7,250,000 | 2,320,000 | 2,571,000 | 2,708,000 | 1,902,000 | 774,000 | 319,000 | 1,071,000 | 1,467,000 | 2,494,000 |
| Number Of Employees | 1,006 | 958 | 198 | 136 | 158 | 189 | 45 | 58 | 63 | 53 | 11 | 11 | 43 | 61 | 105 |
| EBITDA* | 206,624,000 | 111,243,000 | 43,356,000 | -9,653,000 | -148,000 | -9,747,000 | 6,235,000 | 3,779,000 | 3,132,000 | -522,000 | 6,006,000 | 4,453,000 | 10,299,000 | -2,622,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 387,000 | 501,000 | 8,831,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 67,941,000 | 214,519,000 | 137,128,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 110,934,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 4,314,000 | 14,984,000 | 6,000,000 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 4,000 | 4,000 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 183,576,000 | 230,004,000 | 151,959,000 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 4,000 | 4,000 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,062,603,000 | 819,182,000 | 577,139,000 | 29,838,000 | 29,736,000 | 38,240,000 | 27,467,000 | 27,378,000 | 27,338,000 | 24,714,000 | 8,422,000 | 11,133,000 | 13,993,000 | 17,536,000 | 16,925,000 |
| Group Debtors | 268,758,000 | 101,011,000 | 92,253,000 | 59,375,000 | 9,664,000 | 3,680,000 | 8,343,000 | 5,954,000 | 3,835,000 | 12,309,000 | 7,326,000 | 3,650,000 | 2,676,000 | 1,045,000 | 4,300,000 |
| Misc Debtors | 62,391,000 | 961,841,000 | 517,538,000 | 9,409,000 | 7,261,000 | 5,580,000 | 4,599,000 | 3,476,000 | 1,333,000 | 512,000 | 7,643,000 | 14,137,000 | 12,250,000 | 11,003,000 | 17,914,000 |
| Cash | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 895,000 | 1,430,000 | 0 | 1,777,000 | 136,000 | 0 | 650,000 | 3,383,000 |
| misc current assets | 83,297,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,477,051,000 | 1,882,034,000 | 1,186,930,000 | 98,622,000 | 46,661,000 | 47,500,000 | 40,409,000 | 37,703,000 | 33,936,000 | 37,535,000 | 25,168,000 | 29,056,000 | 28,919,000 | 30,234,000 | 42,522,000 |
| total assets | 1,660,627,000 | 2,112,038,000 | 1,338,889,000 | 98,622,000 | 46,661,000 | 47,501,000 | 40,410,000 | 37,704,000 | 33,937,000 | 37,539,000 | 25,172,000 | 29,056,000 | 28,919,000 | 30,234,000 | 42,522,000 |
| Bank overdraft | 0 | 1,353,000 | 1,541,000 | 890,000 | 30,000 | 295,000 | 0 | 0 | 0 | 0 | 0 | 0 | 34,000 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 64,162,000 | 56,648,000 | 45,476,000 | 3,576,000 | 1,800,000 | 507,000 | 1,288,000 | 383,000 | 468,000 | 869,000 | 472,000 | 1,198,000 | 914,000 | 5,762,000 | 5,546,000 |
| Group/Directors Accounts | 302,516,000 | 789,494,000 | 452,150,000 | 21,069,000 | 28,766,000 | 34,337,000 | 21,166,000 | 25,453,000 | 12,645,000 | 29,599,000 | 20,205,000 | 28,209,000 | 23,790,000 | 31,486,000 | 44,097,000 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,564,000 | 101,000 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 1,740,000 | 1,533,000 | 2,919,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 592,710,000 | 600,797,000 | 432,622,000 | 9,738,000 | 14,491,000 | 13,862,000 | 11,624,000 | 10,455,000 | 11,648,000 | 10,777,000 | 7,855,000 | 7,456,000 | 15,052,000 | 10,991,000 | 15,705,000 |
| total current liabilities | 961,128,000 | 1,449,825,000 | 934,708,000 | 35,273,000 | 45,087,000 | 49,001,000 | 34,078,000 | 36,291,000 | 35,325,000 | 41,346,000 | 28,532,000 | 36,863,000 | 39,790,000 | 48,239,000 | 65,348,000 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 3,350,000 | 4,770,000 | 4,371,000 | 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 | 426,546,000 | 486,330,000 | 306,183,000 | 223,000 | 238,000 | 248,000 | 179,000 | 286,000 | 197,000 | 238,000 | 232,000 | 160,000 | 92,000 | 133,000 | 225,000 |
| total long term liabilities | 429,896,000 | 491,100,000 | 310,554,000 | 223,000 | 238,000 | 248,000 | 179,000 | 286,000 | 197,000 | 238,000 | 232,000 | 160,000 | 92,000 | 133,000 | 225,000 |
| total liabilities | 1,391,024,000 | 1,940,925,000 | 1,245,262,000 | 35,496,000 | 45,325,000 | 49,249,000 | 34,257,000 | 36,577,000 | 35,522,000 | 41,584,000 | 28,764,000 | 37,023,000 | 39,882,000 | 48,372,000 | 65,573,000 |
| net assets | 269,603,000 | 171,113,000 | 93,627,000 | 63,126,000 | 1,336,000 | -1,748,000 | 6,153,000 | 1,127,000 | -1,585,000 | -4,045,000 | -3,592,000 | -7,967,000 | -10,963,000 | -18,138,000 | -23,051,000 |
| total shareholders funds | 269,603,000 | 171,113,000 | 93,627,000 | 63,126,000 | 1,336,000 | -1,748,000 | 6,153,000 | 1,127,000 | -1,585,000 | -4,045,000 | -3,592,000 | -7,967,000 | -10,963,000 | -18,138,000 | -23,051,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 186,146,000 | 92,665,000 | 40,640,000 | -9,653,000 | -148,000 | -9,747,000 | 6,235,000 | 3,779,000 | 3,132,000 | -522,000 | 6,006,000 | 4,453,000 | 10,299,000 | -2,622,000 | |
| Depreciation | 114,000 | 36,000 | 43,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 20,364,000 | 18,542,000 | 2,673,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -53,138,000 | -9,286,000 | -9,303,000 | 1,456,000 | 3,314,000 | 1,853,000 | -1,198,000 | -678,000 | -626,000 | 118,000 | -1,326,000 | -972,000 | -2,587,000 | -1,911,000 | 739,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -498,952,000 | 704,088,000 | 1,094,308,000 | 51,961,000 | -840,000 | 7,091,000 | 3,601,000 | 4,302,000 | -5,032,000 | 14,144,000 | -5,525,000 | 1,000 | -665,000 | -9,555,000 | 39,139,000 |
| Creditors | 7,514,000 | 11,172,000 | 41,900,000 | 1,776,000 | 1,293,000 | -781,000 | 905,000 | -85,000 | -401,000 | 397,000 | -726,000 | 284,000 | -4,848,000 | 216,000 | 5,546,000 |
| Accruals and Deferred Income | -8,087,000 | 168,175,000 | 422,884,000 | -4,753,000 | 629,000 | 2,238,000 | 1,169,000 | -1,193,000 | 871,000 | 2,922,000 | 399,000 | -7,596,000 | 4,061,000 | -4,714,000 | 15,705,000 |
| Deferred Taxes & Provisions | -59,784,000 | 180,147,000 | 305,960,000 | -15,000 | -10,000 | 69,000 | -107,000 | 89,000 | -41,000 | 6,000 | 72,000 | 68,000 | -41,000 | -92,000 | 225,000 |
| Cash flow from operations | 592,081,000 | -242,637,000 | -289,511,000 | -63,150,000 | 5,918,000 | -13,459,000 | 3,403,000 | -2,390,000 | 7,967,000 | -11,223,000 | 9,950,000 | -3,764,000 | 7,549,000 | -19,546,000 | |
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 110,934,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -486,978,000 | 337,344,000 | 431,081,000 | -7,697,000 | -5,571,000 | 13,171,000 | -4,287,000 | 12,808,000 | -16,954,000 | 9,394,000 | -8,004,000 | 4,419,000 | -7,696,000 | -12,611,000 | 44,097,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,564,000 | 10,463,000 | 101,000 | 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 | -1,213,000 | -987,000 | 7,290,000 | 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 | |||||||||||||||
| interest | -4,518,000 | -5,893,000 | -836,000 | -13,000 | -82,000 | -7,000 | -11,000 | -389,000 | -46,000 | -46,000 | -305,000 | -485,000 | -537,000 | -657,000 | -1,467,000 |
| cash flow from financing | -492,709,000 | 330,464,000 | 437,535,000 | 62,290,000 | -5,653,000 | 13,164,000 | -4,298,000 | 1,855,000 | -6,537,000 | 9,446,000 | -8,309,000 | 3,934,000 | -8,233,000 | -13,268,000 | 22,929,000 |
| cash and cash equivalents | |||||||||||||||
| cash | 2,000 | 0 | 0 | 0 | 0 | 0 | -895,000 | -535,000 | 1,430,000 | -1,777,000 | 1,641,000 | 136,000 | -650,000 | -2,733,000 | 3,383,000 |
| overdraft | -1,353,000 | -188,000 | 651,000 | 860,000 | -265,000 | 295,000 | 0 | 0 | 0 | 0 | 0 | -34,000 | 34,000 | 0 | 0 |
| change in cash | 1,355,000 | 188,000 | -651,000 | -860,000 | 265,000 | -295,000 | -895,000 | -535,000 | 1,430,000 | -1,777,000 | 1,641,000 | 170,000 | -684,000 | -2,733,000 | 3,383,000 |
npower commercial gas limited Credit Report and Business Information
Npower Commercial Gas Limited Competitor Analysis
Perform a competitor analysis for npower commercial gas limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other mega companies, companies in CV4 area or any other competitors across 12 key performance metrics.
npower commercial gas limited Ownership
NPOWER COMMERCIAL GAS LIMITED group structure
Npower Commercial Gas Limited has no subsidiary companies.
Ultimate parent company
E.ON SE
#0145921
2 parents
NPOWER COMMERCIAL GAS LIMITED
03768856
npower commercial gas limited directors
Npower Commercial Gas Limited currently has 3 directors. The longest serving directors include Mr Anthony Ainsworth (Jul 2020) and Mr Anthony Ainsworth (Jul 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Anthony Ainsworth | 56 years | Jul 2020 | - | Director | |
| Mr Anthony Ainsworth | 56 years | Jul 2020 | - | Director | |
| Mr David Baumber | England | 50 years | Jun 2022 | - | Director |
P&L
December 2023turnover
6.6b
+6%
operating profit
186.1m
+101%
gross margin
7.1%
+37.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
269.6m
+0.58%
total assets
1.7b
-0.21%
cash
2k
0%
net assets
Total assets minus all liabilities
npower commercial gas limited company details
company number
03768856
Type
Private limited with Share Capital
industry
35140 - Trade of electricity
35230 - Trade of gas through mains
incorporation date
May 1999
age
25
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
national power gas direct limited (December 2000)
accountant
-
auditor
KPMG LLP
address
westwood way, westwood business park, coventry, CV4 8LG
Bank
-
Legal Advisor
-
npower commercial gas 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 npower commercial gas limited.
npower commercial gas limited Companies House Filings - See Documents
| date | description | view/download |
|---|
