eclipse digital solutions limited

Live MatureSmall

eclipse digital solutions limited Company Information

Share ECLIPSE DIGITAL SOLUTIONS LIMITED

Company Number

04146087

Shareholders

alan john drinkwater

mark a. almond

View All

Group Structure

View All

Industry

Security systems service activities

 

Registered Address

pera business park, nottingham road, melton mowbray, LE13 0PB

eclipse digital solutions limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of ECLIPSE DIGITAL SOLUTIONS LIMITED at £1.4m based on a Turnover of £2.3m and 0.59x industry multiple (adjusted for size and gross margin).

eclipse digital solutions limited Estimated Valuation

£162.2k

Pomanda estimates the enterprise value of ECLIPSE DIGITAL SOLUTIONS LIMITED at £162.2k based on an EBITDA of £36.4k and a 4.46x industry multiple (adjusted for size and gross margin).

eclipse digital solutions limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of ECLIPSE DIGITAL SOLUTIONS LIMITED at £2.9m based on Net Assets of £1.3m and 2.15x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Eclipse Digital Solutions Limited Overview

Eclipse Digital Solutions Limited is a live company located in melton mowbray, LE13 0PB with a Companies House number of 04146087. It operates in the security systems service activities sector, SIC Code 80200. Founded in January 2001, it's largest shareholder is alan john drinkwater with a 62.4% stake. Eclipse Digital Solutions Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with unknown growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Eclipse Digital Solutions Limited Health Check

Pomanda's financial health check has awarded Eclipse Digital Solutions Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

3 Strong

positive_score

6 Regular

positive_score

2 Weak

size

Size

annual sales of £2.3m, make it in line with the average company (£2.1m)

£2.3m - Eclipse Digital Solutions Limited

£2.1m - Industry AVG

growth

Growth

There is insufficient data available for this Key Performance Indicator!

- - Eclipse Digital Solutions Limited

- - Industry AVG

production

Production

with a gross margin of 37.2%, this company has a comparable cost of product (37.2%)

37.2% - Eclipse Digital Solutions Limited

37.2% - Industry AVG

profitability

Profitability

an operating margin of -2.9% make it less profitable than the average company (6.4%)

-2.9% - Eclipse Digital Solutions Limited

6.4% - Industry AVG

employees

Employees

with 23 employees, this is similar to the industry average (22)

23 - Eclipse Digital Solutions Limited

22 - Industry AVG

paystructure

Pay Structure

on an average salary of £39.4k, the company has an equivalent pay structure (£39.4k)

£39.4k - Eclipse Digital Solutions Limited

£39.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £100.1k, this is equally as efficient (£109.1k)

£100.1k - Eclipse Digital Solutions Limited

£109.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 57 days, this is near the average (67 days)

57 days - Eclipse Digital Solutions Limited

67 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 107 days, this is slower than average (46 days)

107 days - Eclipse Digital Solutions Limited

46 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 82 days, this is more than average (22 days)

82 days - Eclipse Digital Solutions Limited

22 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 32 weeks, this is more cash available to meet short term requirements (11 weeks)

32 weeks - Eclipse Digital Solutions Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 43.1%, this is a lower level of debt than the average (66.5%)

43.1% - Eclipse Digital Solutions Limited

66.5% - Industry AVG

ECLIPSE DIGITAL SOLUTIONS LIMITED financials

EXPORTms excel logo

Eclipse Digital Solutions Limited's latest turnover from March 2024 is estimated at £2.3 million and the company has net assets of £1.3 million. According to their latest financial statements, Eclipse Digital Solutions Limited has 23 employees and maintains cash reserves of £528.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover2,302,3012,741,6733,343,1131,702,5072,579,43531,595,5371,297,7231,909,7682,365,2791,121,7861,787,923761,990937,099
Other Income Or Grants
Cost Of Sales1,446,1341,733,7372,106,9031,100,6781,628,8442973,846773,7361,127,8351,366,365652,9321,055,105439,569530,787
Gross Profit856,1671,007,9361,236,209601,829950,5921621,691523,986781,933998,915468,854732,818322,421406,312
Admin Expenses922,1231,026,017-141,630534,0451,028,140-82,702337,095639,095536,514954,693195,428632,197263,812322,450-435,628
Operating Profit-65,956-18,0811,377,83967,784-77,54882,703284,596-115,109245,41944,222273,426100,62158,60983,862435,628
Interest Payable6,1546,3802,2308,0336,0806,6196,8936,3297,031
Interest Receivable29,71917,3217936694,0244,7702,0957953,2233,7683,6263,0961,8951,577825
Pre-Tax Profit-42,391-7,1401,376,40260,420-79,60380,854279,798-121,430244,81947,990277,052103,71760,50485,439436,453
Tax-261,516-11,480-15,362-53,162-48,964-10,078-63,722-24,892-15,731-23,923-122,207
Profit After Tax-42,391-7,1401,114,88648,940-79,60365,492226,636-121,430195,85537,912213,33078,82544,77361,516314,246
Dividends Paid
Retained Profit-42,391-7,1401,114,88648,940-79,60365,492226,636-121,430195,85537,912213,33078,82544,77361,516314,246
Employee Costs905,524825,176816,098829,224783,436772,088629,214538,664447,561869,996346,890631,135281,231288,299
Number Of Employees23222323222118191626101789
EBITDA*36,390-13,8291,449,721128,307-3,026147,297346,290-64,759293,77279,202296,808123,79984,354105,080449,997

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets740,006680,518617,301397,767433,765406,513402,924374,259375,179338,48681,63664,01568,95656,58437,001
Intangible Assets16,47616,47610,7789,1988,193
Investments & Other33,70832,68731,69628,34728,62227,06524,81416,4768,393
Debtors (Due After 1 year)164,125164,125164,125164,180164,125174,004234,526213,69630,167
Total Fixed Assets937,839877,330813,122590,294626,512607,582662,264604,431421,822354,96281,63674,79378,15464,77745,394
Stock & work in progress328,191181,407186,23832,50836,03433,5777,17533,56647,10169,78214,06832,01212,58514,5688,032
Trade Debtors365,205603,898898,784373,686647,385263,164406,843284,883513,474418,949229,303256,513139,472246,295108,862
Group Debtors34,06134,06134,06134,06134,77234,06157,39692,164
Misc Debtors150,04472,11957,74042,44249,24067,11940,16546,21544,0282,722
Cash528,469603,671211,420883,045454,526618,643653,462184,578451,056837,995669,121781,201457,143300,849329,943
misc current assets24,619
total current assets1,405,9701,495,1561,388,2431,365,7421,221,9571,016,5641,165,041641,4061,055,6591,326,726912,4921,069,726609,200561,712474,178
total assets2,343,8092,372,4862,201,3651,956,0361,848,4691,624,1461,827,3051,245,8371,477,4811,681,688994,1281,144,519687,354626,489519,572
Bank overdraft8,5348,1297,7917,7917,336
Bank loan7,6617,9728,804108,804
Trade Creditors 425,222453,417361,103117,820316,820114,53591,09975,444128,363786,770259,370617,221229,94367,07958,736
Group/Directors Accounts24,79813,19714,79453,7039,80529,81012,0918,302
other short term finances
hp & lease commitments54,71451,55734,96235,45853,30336,48539,93241,34933,82314,22010,696
other current liabilities327,827344,801316,802412,086248,084192,156468,534204,479189,298141,287131,354
total current liabilities840,222870,944736,465727,871626,741361,110637,166341,154367,122786,770259,370617,221229,943222,586200,786
loans43,32550,43857,26468,53677,51385,95894,246102,271110,290
hp & lease commitments77,09965,05624,07841,85869,42644,11427,90534,98439,5384,140
Accruals and Deferred Income
other liabilities238133,59612,18619,29528,21927,503
provisions50,46538,56728,93730,87936,83715,40915,92517,00113,43610,3209,4828,2438,257238
total long term liabilities170,889154,061110,279141,273183,776145,481138,076154,256163,502143,91621,66827,53836,47627,7414,140
total liabilities1,011,1111,025,005846,744869,144810,517506,591775,242495,410530,624930,686281,038644,759266,419250,327204,926
net assets1,332,6981,347,4811,354,6211,086,8921,037,9521,117,5551,052,063750,427946,857751,002713,090499,760420,935376,162314,646
total shareholders funds1,332,6981,347,4811,354,6211,086,8921,037,9521,117,5551,052,063750,427946,857751,002713,090499,760420,935376,162314,646
Mar 2024Mar 2023Mar 2022Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-65,956-18,0811,377,83967,784-77,54882,703284,596-115,109245,41944,222273,426100,62158,60983,862435,628
Depreciation102,3464,25271,88260,52374,52264,59461,69450,35048,35334,98023,38223,17825,74521,21814,369
Amortisation
Tax-261,516-11,480-15,362-53,162-48,964-10,078-63,722-24,892-15,731-23,923-122,207
Stock146,784-4,831186,238-3,5262,45726,402-26,391-13,535-22,68155,714-17,94419,427-1,9836,5368,032
Debtors-160,768-280,5071,154,710-281,153357,174-200,582101,97249,289168,720189,646-27,210117,041-106,823134,711111,584
Creditors-28,19592,314361,103-199,000202,28523,43615,655-52,919-658,407527,400-357,851387,278162,8648,34358,736
Accruals and Deferred Income-16,97427,999316,802164,00255,928-276,378264,05515,181189,298-141,2879,933131,354
Deferred Taxes & Provisions11,8989,63028,937-5,95821,428-516-1,0763,5653,1168381,239-148,019238
Cash flow from operations17,103401,452554,099360,550-83,01652,657496,181-134,686-367,224352,002-78,372349,703207,025-41,576398,264
Investing Activities
capital expenditure-161,834-67,469-689,183-24,525-101,774-68,183-90,359-32,954-85,046-308,306-30,225-19,817-39,122-48,994-51,370
Change in Investments1,02199131,696-2751,5572,2518,33816,476-8,3938,393
cash flow from investments-162,855-68,460-720,879-24,250-103,331-70,434-98,697-49,430-85,046-308,306-30,225-19,817-39,122-40,601-59,763
Financing Activities
Bank loans-311-8328,804108,804
Group/Directors Accounts11,601-1,59714,79453,703-9,805-20,00517,7193,7898,302
Other Short Term Loans
Long term loans-7,113-6,82657,264-8,977-8,445-8,288-8,025-8,019110,290
Hire Purchase and Lease Commitments15,20057,57359,040-45,41342,13012,762-8,4962,97273,361-14,220-61614,836
other long term liabilities-238-133,358121,410-7,109-8,92471627,503
share issue27,608239,73575,000-75,000400
interest23,56510,941-1,437-7,364-2,056-1,849-4,798-5,534-3,8083,7683,6263,0961,8951,577825
cash flow from financing70,55059,259378,200100,75321,824-17,38071,400-82,03054,787125,178-3,483-5,828-11,60928,46416,061
cash and cash equivalents
cash-75,202392,251211,420428,519-164,117-34,819468,884-266,478-386,939168,874-112,080324,058156,294-29,094329,943
overdraft-8,5344053384557,336
change in cash-75,202392,251211,420437,053-164,522-35,157468,884-266,933-394,275168,874-112,080324,058156,294-29,094329,943

eclipse digital solutions 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 eclipse digital solutions limited. Get real-time insights into eclipse digital solutions 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

Eclipse Digital Solutions Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for eclipse digital solutions limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in LE13 area or any other competitors across 12 key performance metrics.

eclipse digital solutions limited Ownership

ECLIPSE DIGITAL SOLUTIONS LIMITED group structure

Eclipse Digital Solutions Limited has no subsidiary companies.

Ultimate parent company

ECLIPSE DIGITAL SOLUTIONS LIMITED

04146087

ECLIPSE DIGITAL SOLUTIONS LIMITED Shareholders

alan john drinkwater 62.42%
mark a. almond 26.75%
scott nuttall 5.41%
martin hooley 5.41%

eclipse digital solutions limited directors

Eclipse Digital Solutions Limited currently has 4 directors. The longest serving directors include Mr Alan Drinkwater (Oct 2001) and Mr Mark Almond (Jul 2006).

officercountryagestartendrole
Mr Alan DrinkwaterEngland62 years Oct 2001- Director
Mr Mark AlmondEngland62 years Jul 2006- Director
Mr Scott NuttallEngland47 years Aug 2022- Director
Mr Martin HooleyEngland55 years Aug 2022- Director

P&L

March 2024

turnover

2.3m

-16%

operating profit

-66k

0%

gross margin

37.2%

+1.15%

turnover

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

Balance Sheet

March 2024

net assets

1.3m

-0.01%

total assets

2.3m

-0.01%

cash

528.5k

-0.12%

net assets

Total assets minus all liabilities

eclipse digital solutions limited company details

company number

04146087

Type

Private limited with Share Capital

industry

80200 - Security systems service activities

incorporation date

January 2001

age

24

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

eclipse digital software limited (February 2006)

accountant

SRB ASSOCIATES (LEICESTERSHIRE) LIMITED

auditor

-

address

pera business park, nottingham road, melton mowbray, LE13 0PB

Bank

-

Legal Advisor

-

eclipse digital solutions 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 eclipse digital solutions limited.

eclipse digital solutions 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 ECLIPSE DIGITAL SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

eclipse digital solutions limited Companies House Filings - See Documents

datedescriptionview/download