the carbon war limited
the carbon war limited Company Information
Company Number
03879833
Website
www.jeremyleggett.netRegistered Address
71 queen victoria street, london, EC4V 4BE
Industry
Other information service activities n.e.c.
Other business support service activities n.e.c.
Telephone
-
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
jeremy kendal leggett 50%
aki maruyama-leggett 50%
the carbon war limited Estimated Valuation
Pomanda estimates the enterprise value of THE CARBON WAR LIMITED at £145.2k based on a Turnover of £216.2k and 0.67x industry multiple (adjusted for size and gross margin).
the carbon war limited Estimated Valuation
Pomanda estimates the enterprise value of THE CARBON WAR LIMITED at £0 based on an EBITDA of £-9.9k and a 3.56x industry multiple (adjusted for size and gross margin).
the carbon war limited Estimated Valuation
Pomanda estimates the enterprise value of THE CARBON WAR LIMITED at £42k based on Net Assets of £15.9k and 2.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Carbon War Limited Overview
The Carbon War Limited is a live company located in london, EC4V 4BE with a Companies House number of 03879833. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 1999, it's largest shareholder is jeremy kendal leggett with a 50% stake. The Carbon War Limited is a mature, micro sized company, Pomanda has estimated its turnover at £216.2k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Carbon War Limited Health Check
Pomanda's financial health check has awarded The Carbon War Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £216.2k, make it smaller than the average company (£1.9m)
- The Carbon War Limited
£1.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (5.5%)
- The Carbon War Limited
5.5% - Industry AVG
Production
with a gross margin of 26.2%, this company has a higher cost of product (51.7%)
- The Carbon War Limited
51.7% - Industry AVG
Profitability
an operating margin of -4.6% make it less profitable than the average company (6.7%)
- The Carbon War Limited
6.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
- The Carbon War Limited
18 - Industry AVG
Pay Structure
on an average salary of £35k, the company has an equivalent pay structure (£35k)
- The Carbon War Limited
£35k - Industry AVG
Efficiency
resulting in sales per employee of £108.1k, this is more efficient (£91k)
- The Carbon War Limited
£91k - Industry AVG
Debtor Days
it gets paid by customers after 93 days, this is later than average (34 days)
- The Carbon War Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 139 days, this is slower than average (33 days)
- The Carbon War Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Carbon War Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Carbon War Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 79.3%, this is a higher level of debt than the average (42.4%)
79.3% - The Carbon War Limited
42.4% - Industry AVG
THE CARBON WAR LIMITED financials
The Carbon War Limited's latest turnover from March 2023 is estimated at £216.2 thousand and the company has net assets of £15.9 thousand. According to their latest financial statements, we estimate that The Carbon War Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 1 | 2 | 2 | 2 | 2 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 21,334 | 20,770 | 27,761 | 30,671 | 13,258 | 11,478 | 14,929 | 23,984 | 2,137 | 5,018 | 3,627 | 521 | 390 | 591 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 19,029 | 17,029 | 17,029 | 5,022 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 21,334 | 20,770 | 27,761 | 30,671 | 32,287 | 28,507 | 31,958 | 29,006 | 2,137 | 5,018 | 3,627 | 521 | 390 | 591 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 750 | 0 | 490 | 520 | 563 |
| Trade Debtors | 55,538 | 79,465 | 110,645 | 26,303 | 7,920 | 31,080 | 8,440 | 10,533 | 11,157 | 1,263 | 4,421 | 1,293 | 0 | 2,267 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 4,676 | 640 | 8,300 | 0 | 1,825 | 0 | 17,684 | 4,627 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 5,421 | 5,853 | 4,937 | 0 | 12,576 | 0 | 0 | 8,607 | 7,213 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 55,538 | 79,465 | 110,645 | 26,303 | 12,596 | 37,141 | 22,593 | 15,470 | 12,982 | 14,589 | 22,105 | 6,410 | 9,127 | 10,043 |
| total assets | 76,872 | 100,235 | 138,406 | 56,974 | 44,883 | 65,648 | 54,551 | 44,476 | 15,119 | 19,607 | 25,732 | 6,931 | 9,517 | 10,634 |
| Bank overdraft | 0 | 0 | 0 | 0 | 15,398 | 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 |
| Trade Creditors | 60,929 | 74,434 | 122,947 | 26,234 | 6,465 | 3,481 | 3,515 | 15,476 | 17,578 | 19,234 | 28,743 | 24,072 | 22,304 | 19,375 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 10,675 | 24,006 | 18,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 60,929 | 74,434 | 122,947 | 26,234 | 32,538 | 27,487 | 21,576 | 15,476 | 17,578 | 19,234 | 28,743 | 24,072 | 22,304 | 19,375 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 11,323 | 13,740 | 16,963 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 11,323 | 13,740 | 16,963 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 60,929 | 74,434 | 122,947 | 26,234 | 32,538 | 38,810 | 35,316 | 32,439 | 17,578 | 19,234 | 28,743 | 24,072 | 22,304 | 19,375 |
| net assets | 15,943 | 25,801 | 15,459 | 30,740 | 12,345 | 26,838 | 19,235 | 12,037 | -2,459 | 373 | -3,011 | -17,141 | -12,787 | -8,741 |
| total shareholders funds | 15,943 | 25,801 | 15,459 | 30,740 | 12,345 | 26,838 | 19,235 | 12,037 | -2,459 | 373 | -3,011 | -17,141 | -12,787 | -8,741 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 4,549 | 3,141 | 4,417 | 9,055 | 9,220 | 2,881 | 2,059 | 1,846 | 294 | 201 | 18 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -750 | 750 | -490 | -30 | -43 | 563 |
| Debtors | -23,927 | -31,180 | 84,342 | 13,707 | -19,124 | 14,980 | 16,740 | -2,449 | 11,719 | -20,842 | 16,185 | 5,920 | -2,267 | 2,267 |
| Creditors | -13,505 | -48,513 | 96,713 | 19,769 | 2,984 | -34 | 3,515 | -2,102 | -1,656 | -9,509 | 4,671 | 1,768 | 2,929 | 19,375 |
| Accruals and Deferred Income | 0 | 0 | 0 | -10,675 | -13,331 | 5,945 | 18,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | -19,029 | 2,000 | 0 | 17,029 | 5,022 | 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 |
| Group/Directors Accounts | 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 |
| Long term loans | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | -11,323 | -2,417 | 13,740 | 16,963 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | -5,421 | -432 | 5,853 | 4,937 | -12,576 | 12,576 | 0 | -8,607 | 1,394 | 7,213 |
| overdraft | 0 | 0 | 0 | -15,398 | 15,398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 15,398 | -20,819 | -432 | 5,853 | 4,937 | -12,576 | 12,576 | 0 | -8,607 | 1,394 | 7,213 |
the carbon war limited Credit Report and Business Information
The Carbon War Limited Competitor Analysis
Perform a competitor analysis for the carbon war limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in EC4V area or any other competitors across 12 key performance metrics.
the carbon war limited Ownership
THE CARBON WAR LIMITED group structure
The Carbon War Limited has no subsidiary companies.
Ultimate parent company
THE CARBON WAR LIMITED
03879833
the carbon war limited directors
The Carbon War Limited currently has 2 directors. The longest serving directors include Mr Jeremy Leggett (Nov 1999) and Mrs Aki Maruyama-Leggett (Mar 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jeremy Leggett | England | 70 years | Nov 1999 | - | Director |
| Mrs Aki Maruyama-Leggett | United Kingdom | 56 years | Mar 2017 | - | Director |
P&L
March 2023turnover
216.2k
-26%
operating profit
-9.9k
0%
gross margin
26.2%
+1.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
15.9k
-0.38%
total assets
76.9k
-0.23%
cash
0
0%
net assets
Total assets minus all liabilities
the carbon war limited company details
company number
03879833
Type
Private limited with Share Capital
industry
63990 - Other information service activities n.e.c.
82990 - Other business support service activities n.e.c.
incorporation date
November 1999
age
25
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
March 2023
address
71 queen victoria street, london, EC4V 4BE
accountant
-
auditor
-
the carbon war 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 the carbon war limited.
the carbon war limited Companies House Filings - See Documents
| date | description | view/download |
|---|
