pwr europe limited

5

pwr europe limited Company Information

Share PWR EUROPE LIMITED
Live 
EstablishedLargeHigh

Company Number

06314126

Registered Address

unit c valley point, valley drive, rugby, CV21 1TN

Industry

Manufacture of other parts and accessories for motor vehicles

 

Telephone

01327362940

Next Accounts Due

March 2025

Group Structure

View All

Directors

Kees Weel16 Years

Jeffrey Forbes8 Years

View All

Shareholders

pwr holdings ltd 100%

pwr europe limited Estimated Valuation

£17.9m

Pomanda estimates the enterprise value of PWR EUROPE LIMITED at £17.9m based on a Turnover of £37.8m and 0.47x industry multiple (adjusted for size and gross margin).

pwr europe limited Estimated Valuation

£13.4m

Pomanda estimates the enterprise value of PWR EUROPE LIMITED at £13.4m based on an EBITDA of £2.6m and a 5.09x industry multiple (adjusted for size and gross margin).

pwr europe limited Estimated Valuation

£13.9m

Pomanda estimates the enterprise value of PWR EUROPE LIMITED at £13.9m based on Net Assets of £7m and 1.97x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from June 2023 

Pwr Europe Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Pwr Europe Limited Overview

Pwr Europe Limited is a live company located in rugby, CV21 1TN with a Companies House number of 06314126. It operates in the manufacture of other parts and accessories for motor vehicles sector, SIC Code 29320. Founded in July 2007, it's largest shareholder is pwr holdings ltd with a 100% stake. Pwr Europe Limited is a established, large sized company, Pomanda has estimated its turnover at £37.8m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Pwr Europe Limited Health Check

Pomanda's financial health check has awarded Pwr Europe Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £37.8m, make it larger than the average company (£17.9m)

£37.8m - Pwr Europe Limited

£17.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (0.1%)

21% - Pwr Europe Limited

0.1% - Industry AVG

production

Production

with a gross margin of 12.9%, this company has a higher cost of product (19.9%)

12.9% - Pwr Europe Limited

19.9% - Industry AVG

profitability

Profitability

an operating margin of 6.3% make it more profitable than the average company (3.3%)

6.3% - Pwr Europe Limited

3.3% - Industry AVG

employees

Employees

with 21 employees, this is below the industry average (116)

21 - Pwr Europe Limited

116 - Industry AVG

paystructure

Pay Structure

on an average salary of £52.4k, the company has a higher pay structure (£39.9k)

£52.4k - Pwr Europe Limited

£39.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.8m, this is more efficient (£168.9k)

£1.8m - Pwr Europe Limited

£168.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 57 days, this is near the average (52 days)

57 days - Pwr Europe Limited

52 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 10 days, this is quicker than average (43 days)

10 days - Pwr Europe Limited

43 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 11 days, this is less than average (65 days)

11 days - Pwr Europe Limited

65 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 19 weeks, this is more cash available to meet short term requirements (7 weeks)

19 weeks - Pwr Europe Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 39.2%, this is a lower level of debt than the average (61.6%)

39.2% - Pwr Europe Limited

61.6% - Industry AVG

pwr europe 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 pwr europe limited. Get real-time insights into pwr europe 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

Pwr Europe Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for pwr europe limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

pwr europe limited Ownership

PWR EUROPE LIMITED group structure

Pwr Europe Limited has no subsidiary companies.

Ultimate parent company

PWR HOLDINGS LTD

#0095387

1 parent

PWR EUROPE LIMITED

06314126

PWR EUROPE LIMITED Shareholders

pwr holdings ltd 100%

pwr europe limited directors

Pwr Europe Limited currently has 6 directors. The longest serving directors include Mr Kees Weel (Jul 2007) and Mr Jeffrey Forbes (Sep 2015).

officercountryagestartendrole
Mr Kees WeelUnited Kingdom70 years Jul 2007- Director
Mr Jeffrey ForbesAustralia71 years Sep 2015- Director
Mr Roland DaneUnited Kingdom67 years Jul 2017- Director
Mr Kym OsleyUnited Kingdom65 years Feb 2023- Director
Ms Amanda HoltUnited Kingdom47 years Sep 2023- Director
Ms Kristen PodagielUnited Kingdom44 years Feb 2024- Director

PWR EUROPE LIMITED financials

EXPORTms excel logo

Pwr Europe Limited's latest turnover from June 2023 is £37.8 million and the company has net assets of £7 million. According to their latest financial statements, Pwr Europe Limited has 21 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover37,805,54232,055,65123,592,27321,371,85923,862,1593,792,7652,909,8142,917,9022,270,4346,771,0302,834,3321,508,5231,510,008792,366
Other Income Or Grants00000000000000
Cost Of Sales32,921,83928,052,34220,908,30418,555,10320,919,3502,949,1202,294,4542,335,5261,814,3765,368,5262,233,8471,174,0341,142,362620,580
Gross Profit4,883,7034,003,3092,683,9692,816,7562,942,809843,644615,360582,376456,0581,402,504600,485334,488367,647171,786
Admin Expenses2,499,7982,334,1451,481,5481,783,7331,791,979-985,238296,705452,950156,5751,269,693440,139122,620190,061170,927
Operating Profit2,383,9051,669,1641,202,4211,033,0231,150,8301,828,882318,655129,426299,483132,811160,346211,868177,586859
Interest Payable03,2041,10600000000000
Interest Receivable336318015472,9711,0581,4841,107787657633529302
Pre-Tax Profit2,384,2411,665,9631,201,3161,033,8241,151,3771,831,853319,714130,910300,590133,597161,003212,501178,1151,161
Tax-568,280-305,325-226,573-196,082-203,482-348,052-60,746-26,182-60,118-28,055-37,031-51,000-46,310-325
Profit After Tax1,815,9611,360,638974,743837,742947,8951,483,801258,968104,728240,472105,542123,972161,501131,805836
Dividends Paid00001,500,000000000000
Retained Profit1,815,9611,360,638974,743837,742-552,1051,483,801258,968104,728240,472105,542123,972161,501131,805836
Employee Costs1,099,818508,646363,722351,067199,529138,57897,05294,313476,6941,364,595538,004287,990287,143191,559
Number Of Employees211155643315451810107
EBITDA*2,631,1061,681,8711,216,0291,036,5991,156,7071,836,683326,252136,818305,934138,524164,760216,269179,2512,235

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets1,893,991183,286151,8865,9555,8538,92516,72618,46123,54816,82116,58413,05713,0944,618
Intangible Assets369,0000000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets2,262,991183,286151,8865,9555,8538,92516,72618,46123,54816,82116,58413,05713,0944,618
Stock & work in progress1,052,4641,075,974359,938440,548724,469346,699302,739235,885211,306768,159221,289113,390132,16463,714
Trade Debtors5,982,6984,058,2412,795,9582,414,2651,756,8721,175,055873,526817,642540,562858,307511,286277,319225,46371,350
Group Debtors0217,8576,375001,204,68100000000
Misc Debtors773,721145,98885,711185,451228,42336,91037,891107,912000000
Cash1,516,060694,9574,333,4224,953,1892,806,969707,219481,180365,452228,296214,313100,337162,38490,936120,799
misc current assets00000000000000
total current assets9,324,9436,193,0177,581,4047,993,4535,516,7333,470,5641,695,3361,526,891980,1641,840,779832,912553,093448,563255,863
total assets11,587,9346,376,3037,733,2907,999,4085,522,5863,479,4891,712,0621,545,3521,003,7121,857,600849,496566,150461,657260,481
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 905,461605,851316,845459,8481,086,095410,201396,312550,441234,8761,330,662428,166269,520326,551259,408
Group/Directors Accounts2,716,14202,872,6544,238,7112,096,357000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities446,506537,808671,785403,586280,613453,970184,233122,362000000
total current liabilities4,068,1091,143,6593,861,2845,102,1453,463,065864,171580,545672,803234,8761,330,662428,166269,520326,551259,408
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities00000000000000
provisions471,22000003,6923,6923,6924,7073,2813,2152,4872,464236
total long term liabilities471,22000003,6923,6923,6924,7073,2813,2152,4872,464236
total liabilities4,539,3291,143,6593,861,2845,102,1453,463,065867,863584,237676,495239,5831,333,943431,381272,007329,015259,644
net assets7,048,6055,232,6443,872,0062,897,2632,059,5212,611,6261,127,825868,857764,129523,657418,115294,143132,642837
total shareholders funds7,048,6055,232,6443,872,0062,897,2632,059,5212,611,6261,127,825868,857764,129523,657418,115294,143132,642837
Jun 2023Jun 2022Jun 2021Jun 2020Jun 2019Jun 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit2,383,9051,669,1641,202,4211,033,0231,150,8301,828,882318,655129,426299,483132,811160,346211,868177,586859
Depreciation204,35612,70713,6083,5765,8777,8017,5977,3926,4515,7134,4144,4011,6651,376
Amortisation42,8450000000000000
Tax-568,280-305,325-226,573-196,082-203,482-348,052-60,746-26,182-60,118-28,055-37,031-51,000-46,310-325
Stock-23,510716,036-80,610-283,921377,77043,96066,85424,579-556,853546,870107,899-18,77468,45063,714
Debtors2,334,3331,534,042288,328614,421-431,3511,505,229-14,137384,992-317,745347,021233,96751,856154,11371,350
Creditors299,610289,006-143,003-626,247675,89413,889-154,129315,565-1,095,786902,496158,646-57,03167,143259,408
Accruals and Deferred Income-91,302-133,977268,199122,973-173,357269,73761,871122,362000000
Deferred Taxes & Provisions471,220000-3,69200-1,0151,42666728232,228236
Cash flow from operations431,531-718,503906,9346,7431,505,651223,068120,531137,97726,054119,140-54,76375,179-20,251126,490
Investing Activities
capital expenditure000000-5,862-2,305-13,178-5,950-7,941-4,364-10,141-5,994
Change in Investments00000000000000
cash flow from investments000000-5,862-2,305-13,178-5,950-7,941-4,364-10,141-5,994
Financing Activities
Bank loans00000000000000
Group/Directors Accounts2,716,142-2,872,654-1,366,0572,142,3542,096,357000000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000000000000
share issue00000000000001
interest336-3,201-1,1058015472,9711,0581,4841,107787657633529302
cash flow from financing2,716,478-2,875,855-1,367,1622,143,1552,096,9042,9711,0581,4841,107787657633529303
cash and cash equivalents
cash821,103-3,638,465-619,7672,146,2202,099,750226,039115,728137,15613,983113,976-62,04771,448-29,863120,799
overdraft00000000000000
change in cash821,103-3,638,465-619,7672,146,2202,099,750226,039115,728137,15613,983113,976-62,04771,448-29,863120,799

P&L

June 2023

turnover

37.8m

+18%

operating profit

2.4m

+43%

gross margin

13%

+3.44%

turnover

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

Balance Sheet

June 2023

net assets

7m

+0.35%

total assets

11.6m

+0.82%

cash

1.5m

+1.18%

net assets

Total assets minus all liabilities

pwr europe limited company details

company number

06314126

Type

Private limited with Share Capital

industry

29320 - Manufacture of other parts and accessories for motor vehicles

incorporation date

July 2007

age

17

accounts

Full Accounts

ultimate parent company

PWR HOLDINGS LTD

previous names

N/A

incorporated

UK

address

unit c valley point, valley drive, rugby, CV21 1TN

last accounts submitted

June 2023

pwr europe 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 pwr europe limited.

charges

pwr europe limited Companies House Filings - See Documents

datedescriptionview/download