Extreme Rigging Limited

POWER SEARCH PRICING

SOLUTIONS

extreme rigging limited Company Information

Company Number

05783924

Next Accounts

Dec 2025

Directors

Robin Earle

Shareholders

robin earle

Group Structure

View All

Industry

Technical testing and analysis

Registered Address

unit 6a lodgeway, severn bridge industrial estate, caldicot, NP26 5PS

Website

www.extremerigging.co.uk

extreme rigging limited Estimated Valuation

£81.4k

Pomanda estimates the enterprise value of EXTREME RIGGING LIMITED at £81.4k based on a Turnover of £193.2k and 0.42x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Extreme Rigging Limited is a live company located in caldicot, NP26 5PS with a Companies House number of 05783924. It operates in the engineering related scientific and technical consulting activities sector, SIC Code 71122. Founded in April 2006, it's largest shareholder is robin earle with a 100% stake. Extreme Rigging Limited is a established, micro sized company, Pomanda has estimated its turnover at £193.2k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Extreme Rigging Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

2 Regular

7 Weak

Size

annual sales of £193.2k, make it smaller than the average company (£1.7m)

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (10.2%)

EXPORT

Extreme Rigging Limited's latest turnover from March 2024 is estimated at £193.2 thousand and the company has net assets of -£4.6 thousand. According to their latest financial statements, Extreme Rigging Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Turnover	193,222	120,919	205,536	224,923	273,177	361,073	366,789	236,355	137,817	187,777	566,893	271,650	354,338	363,715	361,494
Other Income Or Grants
Cost Of Sales	151,041	94,666	162,183	177,864	207,401	270,303	277,865	170,426	95,930	136,683	389,762	191,969	253,771	259,245	249,924
Gross Profit	42,181	26,253	43,353	47,059	65,776	90,770	88,924	65,928	41,886	51,093	177,131	79,680	100,567	104,470	111,570
Admin Expenses	95,294	-61,422	-71,296	111,935	125,952	94,126	88,441	82,063	10,036	58,443	179,841	87,768	101,193	42,383	248,948	-157,066
Operating Profit	-53,113	87,675	114,649	-64,876	-60,176	-3,356	483	-16,135	31,850	-7,350	-2,710	-8,088	-626	62,087	-137,378	157,066
Interest Payable
Interest Receivable										25	25	33	142	113	95	91
Pre-Tax Profit	-53,113	87,675	114,649	-64,876	-60,176	-3,356	483	-16,135	31,850	-7,325	-2,685	-8,055	-484	62,200	-137,283	157,157
Tax		-16,658	-21,783				-92		-6,370					-16,172		-44,004
Profit After Tax	-53,113	71,017	92,866	-64,876	-60,176	-3,356	391	-16,135	25,480	-7,325	-2,685	-8,055	-484	46,028	-137,283	113,153
Dividends Paid
Retained Profit	-53,113	71,017	92,866	-64,876	-60,176	-3,356	391	-16,135	25,480	-7,325	-2,685	-8,055	-484	46,028	-137,283	113,153
Employee Costs	79,062	72,836	74,686	35,677	36,411	78,197	77,298	73,795	37,316	75,911	149,384	70,918	105,191	101,381	96,623
Number Of Employees	2	2	2	1	1	2	2	2	1	2	4	2	3	3	3
EBITDA*	-53,113	87,675	114,649	-64,876	-60,176	-3,356	483	-16,135	49,908	9,434	14,111	21,887	29,559	103,916	-96,735	197,267

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Tangible Assets	56,594	106,922	105,208	75,696	88,335	94,151	118,999	97,553	56,635	33,170	46,840	58,502	27,772	64,091	83,499	118,391
Intangible Assets									19,950	21,000	22,750	24,500	26,250	28,000	29,750	31,500
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	56,594	106,922	105,208	75,696	88,335	94,151	118,999	97,553	76,585	54,170	69,590	83,002	54,022	92,091	113,249	149,891
Stock & work in progress									39,819	25,501	20,371	21,973	24,414	20,000
Trade Debtors	40,493	21,940	47,042	44,153	63,631	109,261	107,080	69,138	20,084	34,615	132,606	57,397	79,961	68,985	74,992	51,651
Group Debtors
Misc Debtors	8,908	7,561	7,648	7,006	8,100	6,847
Cash										41	9,802	41	13,327	43,471	1,617	36,459
misc current assets							11,592	9,942
total current assets	49,401	29,501	54,690	51,159	71,731	116,108	118,672	79,080	59,903	60,157	162,779	79,411	117,702	132,456	76,609	88,110
total assets	105,995	136,423	159,898	126,855	160,066	210,259	237,671	176,633	136,488	114,327	232,369	162,413	171,724	224,547	189,858	238,001
Bank overdraft
Bank loan
Trade Creditors	96,481	63,796	148,288	188,808	204,796	192,416	212,291	161,439	99,606	108,263	217,375	138,659	140,376	183,359	186,413	113,299
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	96,481	63,796	148,288	188,808	204,796	192,416	212,291	161,439	99,606	108,263	217,375	138,659	140,376	183,359	186,413	113,299
loans
hp & lease commitments
Accruals and Deferred Income	2,400	2,400	2,400	2,750	2,650	2,650	5,262	2,500
other liabilities	11,667	21,667	31,667	50,620	3,067	5,464	7,033					4,761	9,834	14,317	20,671
provisions									7,953	2,615	4,220	5,534		4,873	6,804	11,449
total long term liabilities	14,067	24,067	34,067	53,370	5,717	8,114	12,295	2,500	7,953	2,615	4,220	10,295	9,834	19,190	27,475	11,449
total liabilities	110,548	87,863	182,355	242,178	210,513	200,530	224,586	163,939	107,559	110,878	221,595	148,954	150,210	202,549	213,888	124,748
net assets	-4,553	48,560	-22,457	-115,323	-50,447	9,729	13,085	12,694	28,929	3,449	10,774	13,459	21,514	21,998	-24,030	113,253
total shareholders funds	-4,553	48,560	-22,457	-115,323	-50,447	9,729	13,085	12,694	28,929	3,449	10,774	13,459	21,514	21,998	-24,030	113,253

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012	Jul 2011	Jul 2010	Jul 2009
Operating Activities
Operating Profit	-53,113	87,675	114,649	-64,876	-60,176	-3,356	483	-16,135	31,850	-7,350	-2,710	-8,088	-626	62,087	-137,378	157,066
Depreciation									17,008	15,034	15,071	28,225	28,435	40,079	38,893	38,451
Amortisation									1,050	1,750	1,750	1,750	1,750	1,750	1,750	1,750
Tax		-16,658	-21,783				-92		-6,370					-16,172		-44,004
Stock								-39,819	14,318	5,130	-1,602	-2,441	4,414	20,000
Debtors	19,900	-25,189	3,531	-20,572	-44,377	9,028	37,942	49,054	-14,531	-97,991	75,209	-22,564	10,976	-6,007	23,341	51,651
Creditors	32,685	-84,492	-40,520	-15,988	12,380	-19,875	50,852	61,833	-8,657	-109,112	78,716	-1,717	-42,983	-3,054	73,114	113,299
Accruals and Deferred Income			-350	100		-2,612	2,762	2,500
Deferred Taxes & Provisions								-7,953	5,338	-1,605	-1,314	5,534	-4,873	-1,931	-4,645	11,449
Cash flow from operations	-40,328	11,714	48,465	-60,192	-3,419	-34,871	16,063	31,010	40,432	-8,422	17,906	50,709	-33,687	68,766	-51,607	226,360
Investing Activities
capital expenditure	50,328	-1,714	-29,512	12,639	5,816	24,848	-21,446	-20,968	-40,473	-1,364	-3,409	-58,955	7,884	-20,671	-4,001	-190,092
Change in Investments
cash flow from investments	50,328	-1,714	-29,512	12,639	5,816	24,848	-21,446	-20,968	-40,473	-1,364	-3,409	-58,955	7,884	-20,671	-4,001	-190,092
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	-10,000	-10,000	-18,953	47,553	-2,397	-1,569	7,033				-4,761	-5,073	-4,483	-6,354	20,671
share issue								-100								100
interest										25	25	33	142	113	95	91
cash flow from financing	-10,000	-10,000	-18,953	47,553	-2,397	-1,569	7,033	-100		25	-4,736	-5,040	-4,341	-6,241	20,766	191
cash and cash equivalents
cash									-41	-9,761	9,761	-13,286	-30,144	41,854	-34,842	36,459
overdraft
change in cash									-41	-9,761	9,761	-13,286	-30,144	41,854	-34,842	36,459

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for extreme rigging limited. Get real-time insights into extreme rigging 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

Perform a competitor analysis for extreme rigging limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NP26 area or any other competitors across 12 key performance metrics.

EXTREME RIGGING LIMITED group structure

Extreme Rigging Limited has no subsidiary companies.

Ultimate parent company

EXTREME RIGGING LIMITED

05783924

EXTREME RIGGING LIMITED Shareholders

robin earle

100%

Extreme Rigging Limited currently has 1 director, Mr Robin Earle serving since Apr 2006.

officer	country	age	start	end	role
Mr Robin Earle	Wales	54 years	Apr 2006	-	Director

P&L

March 2024

turnover

193.2k

+60%

operating profit

-53.1k

gross margin

21.9%

+0.55%

turnover

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

Balance Sheet

March 2024

net assets

-4.6k

-1.09%

total assets

106k

-0.22%

cash

net assets

Total assets minus all liabilities

Similar Companies

plaster creative communications ltd

cardiff theatrical services limited

diversity entertainment limited

2.5

showhire limited

diba art limited

2.5

company number

05783924

Type

Private limited with Share Capital

industry

71200 - Technical testing and analysis

74100 - Specialised design activities

90020 - Support activities to performing arts

incorporation date

April 2006

ultimate parent company

None

previous names

extreme locations rigging limited (February 2013)

address

unit 6a lodgeway, severn bridge industrial estate, caldicot, NP26 5PS

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 extreme rigging limited.

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 EXTREME RIGGING LIMITED. This can take several minutes, an email will notify you when this has completed.

extreme rigging limited Company Information

extreme rigging limited Estimated Valuation

extreme rigging limited Estimated Valuation

extreme rigging limited Estimated Valuation

Extreme Rigging Limited Overview

Extreme Rigging Limited Health Check

EXTREME RIGGING LIMITED financials

extreme rigging limited Credit Report and Business Information

Extreme Rigging Limited Competitor Analysis

extreme rigging limited Ownership

extreme rigging limited directors

extreme rigging limited company details

extreme rigging limited Charges & Mortgages

extreme rigging limited Capital Raised & Share Issues BETA

extreme rigging limited Companies House Filings - See Documents