Pomanda estimates the enterprise value of ECLIPSE AUTOMOTIVE TECHNOLOGY LIMITED at £2.9m based on a Turnover of £8.9m and 0.32x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of ECLIPSE AUTOMOTIVE TECHNOLOGY LIMITED at £0 based on an EBITDA of £-223.6k and a 3.97x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of ECLIPSE AUTOMOTIVE TECHNOLOGY LIMITED at £1.7m based on Net Assets of £1m and 1.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Eclipse Automotive Technology LimitedOverview
Eclipse Automotive Technology Limited is a live company located in derbyshire, DE11 9DH with a Companies House number of 05124413. It operates in the agents involved in the sale of machinery, industrial equipment, ships and aircraft sector, SIC Code 46140. Founded in May 2004, it's largest shareholder is
eclipse diagnostics group limited
with a 100% stake. Eclipse Automotive Technology Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£8.9m with
healthy
growth in recent years.
Eclipse Automotive Technology Limited Health Check
Pomanda's financial health check has awarded Eclipse Automotive Technology Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
4 Regular
3 Weak
Size
annual sales of £8.9m, make it smaller than the average company (£14.1m)
£8.9m - Eclipse Automotive Technology Limited
£14.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (6.1%)
10% - Eclipse Automotive Technology Limited
6.1% - Industry AVG
Production
with a gross margin of 25.1%, this company has a comparable cost of product (25.1%)
25.1% - Eclipse Automotive Technology Limited
25.1% - Industry AVG
Profitability
an operating margin of -2.6% make it less profitable than the average company (5.6%)
-2.6% - Eclipse Automotive Technology Limited
5.6% - Industry AVG
Employees
with 29 employees, this is similar to the industry average (29)
29 - Eclipse Automotive Technology Limited
29 - Industry AVG
Pay Structure
on an average salary of £50.8k, the company has an equivalent pay structure (£50.8k)
£50.8k - Eclipse Automotive Technology Limited
£50.8k - Industry AVG
Efficiency
resulting in sales per employee of £306.1k, this is less efficient (£365.1k)
£306.1k - Eclipse Automotive Technology Limited
£365.1k - Industry AVG
Debtor Days
it gets paid by customers after 32 days, this is earlier than average (49 days)
32 days - Eclipse Automotive Technology Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 127 days, this is slower than average (36 days)
127 days - Eclipse Automotive Technology Limited
36 days - Industry AVG
Stock Days
it holds stock equivalent to 37 days, this is less than average (83 days)
37 days - Eclipse Automotive Technology Limited
83 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 40 weeks, this is more cash available to meet short term requirements (11 weeks)
40 weeks - Eclipse Automotive Technology Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.4%, this is a similar level of debt than the average (63.5%)
69.4% - Eclipse Automotive Technology Limited
63.5% - Industry AVG
ECLIPSE AUTOMOTIVE TECHNOLOGY LIMITED financials
EXPORT
Eclipse Automotive Technology Limited's latest turnover from October 2023 is estimated at £8.9 million and the company has net assets of £1 million. According to their latest financial statements, Eclipse Automotive Technology Limited has 29 employees and maintains cash reserves of £1.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
8,877,066
8,795,990
10,446,411
6,646,104
6,842,650
5,792,325
3,619,082
3,483,842
2,383,909
1,359,733
1,143,908
1,179,930
746,453
520,080
Other Income Or Grants
Cost Of Sales
6,647,510
6,691,969
7,871,166
5,067,547
5,247,355
4,540,643
2,760,799
2,520,654
1,766,532
1,008,784
847,128
891,804
551,542
383,796
Gross Profit
2,229,556
2,104,021
2,575,245
1,578,557
1,595,295
1,251,683
858,283
963,188
617,377
350,950
296,780
288,126
194,911
136,284
Admin Expenses
2,465,214
2,331,551
3,221,138
618,220
961,674
1,204,298
764,092
854,477
331,887
83,038
219,040
340,305
256,911
84,500
-109,234
Operating Profit
-235,658
-227,530
-645,893
960,337
633,621
47,385
94,191
108,711
285,490
267,912
77,740
-52,179
-62,000
51,784
109,234
Interest Payable
Interest Receivable
87,250
26,256
1,316
1,940
12,616
9,125
2,509
1,979
3,022
1,464
494
532
596
411
131
Pre-Tax Profit
-148,408
-201,274
-644,577
962,278
646,237
56,510
96,700
110,690
288,513
269,376
78,234
-51,647
-61,404
52,194
109,365
Tax
-182,833
-122,785
-10,737
-18,373
-22,138
-57,702
-56,569
-17,994
-14,614
-30,622
Profit After Tax
-148,408
-201,274
-644,577
779,445
523,452
45,773
78,327
88,552
230,810
212,807
60,240
-51,647
-61,404
37,580
78,743
Dividends Paid
Retained Profit
-148,408
-201,274
-644,577
779,445
523,452
45,773
78,327
88,552
230,810
212,807
60,240
-51,647
-61,404
37,580
78,743
Employee Costs
1,472,429
1,376,180
1,134,648
1,137,544
1,117,465
899,788
888,171
796,356
395,765
184,881
149,861
148,208
112,844
71,672
Number Of Employees
29
28
25
25
24
19
21
20
10
5
4
4
3
2
EBITDA*
-223,579
-215,719
-628,757
983,029
664,865
75,955
131,257
108,711
325,193
298,044
86,794
-39,779
-50,859
60,486
115,669
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
56,476
73,478
65,803
674,789
699,015
730,689
441,858
450,376
434,877
434,635
53,341
46,514
43,778
36,138
31,616
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
56,476
73,478
65,803
674,789
699,015
730,689
441,858
450,376
434,877
434,635
53,341
46,514
43,778
36,138
31,616
Stock & work in progress
683,918
485,325
612,937
250,202
25,439
27,496
29,114
30,045
29,217
25,730
22,370
21,000
19,530
15,000
11,500
Trade Debtors
794,265
1,238,570
1,961,458
1,010,501
670,056
762,077
322,761
451,419
299,272
156,978
185,641
188,510
121,310
93,586
106,837
Group Debtors
Misc Debtors
Cash
1,829,244
1,494,549
839,281
1,792,109
2,088,615
1,275,559
1,157,722
849,478
734,078
474,781
110,986
86,527
126,456
111,964
52,383
misc current assets
total current assets
3,307,427
3,218,444
3,413,676
3,052,812
2,784,110
2,065,132
1,509,597
1,330,942
1,062,567
657,489
318,997
296,037
267,296
220,550
170,720
total assets
3,363,903
3,291,922
3,479,479
3,727,601
3,483,125
2,795,821
1,951,455
1,781,318
1,497,444
1,092,124
372,338
342,551
311,074
256,688
202,336
Bank overdraft
Bank loan
Trade Creditors
2,328,331
2,105,989
2,097,536
1,414,969
1,815,944
1,629,847
1,089,681
978,832
769,518
579,129
304,394
334,847
247,066
126,632
119,271
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
2,328,331
2,105,989
2,097,536
1,414,969
1,815,944
1,629,847
1,089,681
978,832
769,518
579,129
304,394
334,847
247,066
126,632
119,271
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
131,705
150,029
167,764
185,303
201,678
217,557
3,537
7,664
provisions
7,151
9,104
3,840
5,790
8,079
12,000
20,000
21,500
19,117
19,117
4,430
4,430
5,550
6,067
4,320
total long term liabilities
7,151
9,104
3,840
5,790
139,784
162,029
187,764
206,803
220,795
236,674
4,430
4,430
9,087
13,731
4,320
total liabilities
2,335,482
2,115,093
2,101,376
1,420,759
1,955,728
1,791,876
1,277,445
1,185,635
990,313
815,803
308,824
339,277
256,153
140,363
123,591
net assets
1,028,421
1,176,829
1,378,103
2,306,842
1,527,397
1,003,945
674,010
595,683
507,131
276,321
63,514
3,274
54,921
116,325
78,745
total shareholders funds
1,028,421
1,176,829
1,378,103
2,306,842
1,527,397
1,003,945
674,010
595,683
507,131
276,321
63,514
3,274
54,921
116,325
78,745
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
-235,658
-227,530
-645,893
960,337
633,621
47,385
94,191
108,711
285,490
267,912
77,740
-52,179
-62,000
51,784
109,234
Depreciation
12,079
11,811
17,136
22,692
31,244
28,570
37,066
39,703
30,132
9,054
12,400
11,141
8,702
6,435
Amortisation
Tax
-182,833
-122,785
-10,737
-18,373
-22,138
-57,702
-56,569
-17,994
-14,614
-30,622
Stock
198,593
-127,612
362,735
224,763
-2,057
-1,618
-931
828
3,487
3,360
1,370
1,470
4,530
3,500
11,500
Debtors
-444,305
-722,888
950,957
340,445
-92,021
439,316
-128,658
152,147
142,294
-28,663
-2,869
67,200
27,724
-13,251
106,837
Creditors
222,342
8,453
682,567
-400,975
186,097
540,166
110,849
209,314
190,389
274,735
-30,453
87,781
120,434
7,361
119,271
Accruals and Deferred Income
Deferred Taxes & Provisions
-1,953
5,264
-1,950
-2,289
-3,921
-8,000
-1,500
2,383
14,687
-1,120
-517
1,747
4,320
Cash flow from operations
242,522
648,498
-1,261,832
-168,276
818,334
159,686
351,822
145,295
312,099
556,200
39,846
-21,788
36,804
64,731
90,301
Investing Activities
capital expenditure
4,923
-19,486
591,850
1,534
430
-317,401
-28,548
-15,499
-39,945
-411,426
-15,881
-15,136
-18,781
-13,224
-38,051
Change in Investments
cash flow from investments
4,923
-19,486
591,850
1,534
430
-317,401
-28,548
-15,499
-39,945
-411,426
-15,881
-15,136
-18,781
-13,224
-38,051
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-131,705
-18,324
-17,735
-17,539
-16,375
-15,879
217,557
-3,537
-4,127
7,664
share issue
-284,162
284,162
2
interest
87,250
26,256
1,316
1,940
12,616
9,125
2,509
1,979
3,022
1,464
494
532
596
411
131
cash flow from financing
87,250
26,256
-282,846
-129,765
-5,708
275,552
-15,030
-14,396
-12,857
219,021
494
-3,005
-3,531
8,075
133
cash and cash equivalents
cash
334,695
655,268
-952,828
-296,506
813,056
117,837
308,244
115,400
259,297
363,795
24,459
-39,929
14,492
59,581
52,383
overdraft
change in cash
334,695
655,268
-952,828
-296,506
813,056
117,837
308,244
115,400
259,297
363,795
24,459
-39,929
14,492
59,581
52,383
eclipse automotive technology 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 automotive technology limited. Get real-time insights into eclipse automotive technology limited's credit score, group structure and payment trends.
Perform a competitor analysis for eclipse automotive technology limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in DE11 area or any other competitors across 12 key performance metrics.
eclipse automotive technology limited Ownership
ECLIPSE AUTOMOTIVE TECHNOLOGY LIMITED group structure
Eclipse Automotive Technology Limited has no subsidiary companies.
The sole shareholder of Eclipse Automotive Technology Limited is Eclipse Diagnostics Group Limited.
eclipse diagnostics group limited
100%
eclipse automotive technology limited directors
Eclipse Automotive Technology Limited currently has 2 directors.
The longest serving directors include
Mr Richard Parkin (Mar 2005) and
Mr Mark Graham (Mar 2021).
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 5 charges/mortgages relating to eclipse automotive technology limited. Currently there are 1 open charges and 4 have been satisfied in the past.
eclipse automotive technology 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 AUTOMOTIVE TECHNOLOGY LIMITED. This can take several minutes, an email will notify you when this has completed.
eclipse automotive technology limitedCompanies House Filings - See Documents
