International Energy Crops Limited

POWER SEARCH PRICING

SOLUTIONS

international energy crops limited Company Information

Live

EstablishedMidDeclining

Company Number

07068348

Next Accounts

Sep 2025

Industry

Wholesale of fuels and related products (other than petroleum and petroleum products)

Support activities for crop production

Directors

Harry Wilson

Ian Wilson

Shareholders

iec holdings limited

Group Structure

View All

Contact

Registered Address

iec house, old springs, market drayton, shropshire, TF9 2PG

Website

http://energycrops.com

international energy crops limited Estimated Valuation

£24.8m

Pomanda estimates the enterprise value of INTERNATIONAL ENERGY CROPS LIMITED at £24.8m based on Net Assets of £15.4m and 1.61x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

International Energy Crops Limited is a live company located in market drayton, TF9 2PG with a Companies House number of 07068348. It operates in the support activities for crop production sector, SIC Code 01610. Founded in November 2009, it's largest shareholder is iec holdings limited with a 100% stake. International Energy Crops Limited is a established, mid sized company, Pomanda has estimated its turnover at £9.3m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded International Energy Crops Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

1 Regular

5 Weak

Size

annual sales of £9.3m, make it smaller than the average company (£57.9m)

Growth

3 year (CAGR) sales growth of -28%, show it is growing at a slower rate (12.8%)

EXPORT

International Energy Crops Limited's latest turnover from December 2023 is £9.3 million and the company has net assets of £15.4 million. According to their latest financial statements, International Energy Crops Limited has 23 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Turnover	9,307,730	12,028,399	14,093,835	25,023,584	12,469,962	10,607,959	20,748,895	13,162,129	11,235,952	9,954,063	14,637,829	3,377,546	2,007,467	437,204
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	5,182,074	7,171,727	8,741,615	19,304,824	9,099,843	6,914,793	14,821,947	10,498,155	9,489,044	8,286,870	12,432,764	2,839,778	1,670,657	369,736
Gross Profit	4,125,656	4,856,672	5,352,220	5,718,760	3,370,119	3,693,166	5,926,948	2,663,974	1,746,908	1,667,193	2,205,065	537,768	336,810	67,469
Admin Expenses	2,469,564	1,803,847	1,729,106	1,604,783	2,246,030	2,177,649	2,781,835	1,574,561	1,047,844	684,787	1,892,142	540,048	331,673	573,133
Operating Profit	1,656,092	3,052,825	3,623,114	4,113,977	1,124,089	1,515,517	3,145,113	1,089,413	699,064	982,406	312,923	-2,280	5,137	-505,664
Interest Payable	321,958	239,828	153,718	194,422	232,154	226,789	195,956	89,332	4,303	8,591	0	0	0	0
Interest Receivable	25,640	0	0	0	1,072	142	668	600	5,336	0	1,600	327	385	153
Pre-Tax Profit	1,359,774	2,812,997	3,468,492	4,224,917	893,007	1,288,870	2,949,825	1,024,719	706,147	973,815	314,523	-1,953	5,522	-505,511
Tax	-326,432	-337,386	-1,163,737	-739,768	-82,378	-319,068	-291,645	-73,559	-144,215	-142,228	-72,340	0	-1,436	0
Profit After Tax	1,033,342	2,475,611	2,304,755	3,485,149	810,629	969,802	2,658,180	951,160	561,932	831,587	242,183	-1,953	4,086	-505,511
Dividends Paid	200,000	50,000	25,000	23,500	2,000	15,400	26,000	0	0	0	0	0	0	0
Retained Profit	833,342	2,425,611	2,279,755	3,461,649	808,629	954,402	2,632,180	951,160	561,932	831,587	242,183	-1,953	4,086	-505,511
Employee Costs	828,314	527,537	457,793	532,902	351,190	479,909	689,519	659,726	436,758	204,926	998,216	229,785	156,023	36,642
Number Of Employees	23	19	18	18	11	13	18	17	14	10	25	6	4	1
EBITDA*	2,904,618	4,069,235	4,437,698	4,893,579	1,801,679	2,141,063	3,715,702	1,359,934	841,403	1,141,879	325,343	4,813	10,122	-497,889

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Tangible Assets	18,152,445	15,011,331	14,746,548	13,547,153	10,277,454	9,964,977	9,601,271	8,007,239	1,861,704	520,155	37,245	21,271	14,952	18,882
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	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	18,152,445	15,011,331	14,746,548	13,547,153	10,277,454	9,964,977	9,601,271	8,007,239	1,861,704	520,155	37,245	21,271	14,952	18,882
Stock & work in progress	271,764	350,318	256,425	572,661	413,965	269,588	372,341	2,850,115	783,518	1,047,273	1,134,381	0	0	0
Trade Debtors	1,489,655	2,202,910	2,239,792	2,659,344	1,841,939	2,463,866	1,849,558	2,304,761	1,446,602	1,209,774	431,135	119,650	41,447	17,839
Group Debtors	6,228,331	3,551,594	5,106,647	1,357,982	855,692	309,262	440,054	630,798	0	0	0	0	0	0
Misc Debtors	1,052,691	1,429,326	2,036,336	1,218,987	1,526,921	190,748	237,821	390,506	29,943	12,423	0	0	0	0
Cash	1,458,500	4,834,888	1,192,097	6,059,563	2,317,389	2,151,690	1,266,470	1,223,136	180,490	879,632	601,849	38,141	92,699	61,346
misc current assets	2,339	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	10,503,280	12,369,036	10,831,297	11,868,537	6,955,906	5,385,154	4,166,244	7,399,316	2,440,553	3,149,102	2,167,365	157,791	134,146	79,185
total assets	28,655,725	27,380,367	25,577,845	25,415,690	17,233,360	15,350,131	13,767,515	15,406,555	4,302,257	3,669,257	2,204,610	179,062	149,098	98,067
Bank overdraft	0	0	0	0	0	0	0	222,969	0	0	0	0	0	0
Bank loan	363,513	310,320	326,523	299,017	299,018	299,017	299,017	0	0	0	0	0	0	0
Trade Creditors	523,116	272,071	910,840	677,552	483,744	311,966	259,602	871,814	924,084	1,238,785	2,441,749	675,706	465,428	86,324
Group/Directors Accounts	3,593,120	2,866,334	742,207	3,537,817	148,008	31,375	138,839	61,189	269,570	420,932	0	0	0	0
other short term finances	0	8,499	44,600	44,177	43,392	42,419	41,517	244,392	0	0	0	0	0	0
hp & lease commitments	1,613,572	1,063,831	838,103	775,312	843,102	578,675	437,864	142,396	155,865	50,566	0	0	0	0
other current liabilities	173,938	470,046	3,016,724	2,946,034	2,450,567	1,613,160	1,451,860	5,660,007	1,024,979	1,242,613	0	0	0	0
total current liabilities	6,267,259	4,991,101	5,878,997	8,279,909	4,267,831	2,876,612	2,628,699	7,202,767	2,374,498	2,952,896	2,441,749	675,706	465,428	86,324
loans	1,573,717	1,970,509	2,262,549	2,653,668	3,008,651	3,354,626	4,073,564	5,250,664	0	68,098	0	0	0	0
hp & lease commitments	1,955,219	2,567,601	1,499,178	2,042,669	2,498,851	2,702,555	1,766,199	478,339	586,108	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	0	0	0	0	0	16,275	2,372	181,104	512,289
provisions	3,452,851	3,277,819	3,789,396	2,571,474	1,051,706	818,646	655,763	363,676	181,703	76,871	6,781	3,362	2,991	3,965
total long term liabilities	6,981,787	7,815,929	7,551,123	7,267,811	6,559,208	6,875,827	6,495,526	6,092,679	767,811	144,969	23,056	5,734	184,095	516,254
total liabilities	13,249,046	12,807,030	13,430,120	15,547,720	10,827,039	9,752,439	9,124,225	13,295,446	3,142,309	3,097,865	2,464,805	681,440	649,523	602,578
net assets	15,406,679	14,573,337	12,147,725	9,867,970	6,406,321	5,597,692	4,643,290	2,111,109	1,159,948	571,392	-260,195	-502,378	-500,425	-504,511
total shareholders funds	15,406,679	14,573,337	12,147,725	9,867,970	6,406,321	5,597,692	4,643,290	2,111,109	1,159,948	571,392	-260,195	-502,378	-500,425	-504,511

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010
Operating Activities
Operating Profit	1,656,092	3,052,825	3,623,114	4,113,977	1,124,089	1,515,517	3,145,113	1,089,413	699,064	982,406	312,923	-2,280	5,137	-505,664
Depreciation	1,248,526	1,016,410	814,584	779,602	677,590	625,546	570,589	270,521	142,339	159,473	12,420	7,093	4,985	7,775
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-326,432	-337,386	-1,163,737	-739,768	-82,378	-319,068	-291,645	-73,559	-144,215	-142,228	-72,340	0	-1,436	0
Stock	-78,554	93,893	-316,236	158,696	144,377	-102,753	-2,477,774	2,066,597	-263,755	-87,108	1,134,381	0	0	0
Debtors	1,586,847	-2,198,945	4,146,462	1,011,761	1,260,676	436,443	-798,632	1,849,520	254,348	791,062	311,485	78,203	23,608	17,839
Creditors	251,045	-638,769	233,288	193,808	171,778	52,364	-612,212	-52,270	-314,701	-1,202,964	1,766,043	210,278	379,104	86,324
Accruals and Deferred Income	-296,108	-2,546,678	70,690	495,467	837,407	161,300	-4,208,147	4,635,028	-217,634	1,242,613	0	0	0	0
Deferred Taxes & Provisions	175,032	-511,577	1,217,922	1,519,768	233,060	162,883	292,087	181,973	104,832	70,090	3,419	371	-974	3,965
Cash flow from operations	1,199,862	2,139,877	965,635	5,192,397	1,556,493	1,864,852	2,172,191	2,134,989	279,092	405,436	576,599	137,259	363,208	-425,439
Investing Activities
capital expenditure	0	0	0	0	0	770,244	0	286,750	0	-600,626	-28,394	-13,412	-1,055	-26,657
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	770,244	0	286,750	0	-600,626	-28,394	-13,412	-1,055	-26,657
Financing Activities
Bank loans	53,193	-16,203	27,506	-1	1	0	299,017	0	0	0	0	0	0	0
Group/Directors Accounts	726,786	2,124,127	-2,795,610	3,389,809	116,633	-107,464	77,650	-208,381	-151,362	420,932	0	0	0	0
Other Short Term Loans	-8,499	-36,101	423	785	973	902	-202,875	244,392	0	0	0	0	0	0
Long term loans	-396,792	-292,040	-391,119	-354,983	-345,975	-718,938	-1,177,100	5,250,664	-68,098	68,098	0	0	0	0
Hire Purchase and Lease Commitments	-62,641	1,294,151	-480,700	-523,972	60,723	1,077,167	1,583,328	-121,238	691,407	50,566	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	-16,275	13,903	-178,732	-331,185	512,289
share issue	0	1	0	0	0	0	-99,999	1	26,624	0	0	0	0	1,000
interest	-296,318	-239,828	-153,718	-194,422	-231,082	-226,647	-195,288	-88,732	1,033	-8,591	1,600	327	385	153
cash flow from financing	15,729	2,834,107	-3,793,218	2,317,216	-398,727	25,020	284,733	5,076,706	499,604	514,730	15,503	-178,405	-330,800	513,442
cash and cash equivalents
cash	-3,376,388	3,642,791	-4,867,466	3,742,174	165,699	885,220	43,334	1,042,646	-699,142	277,783	563,708	-54,558	31,353	61,346
overdraft	0	0	0	0	0	0	-222,969	222,969	0	0	0	0	0	0
change in cash	-3,376,388	3,642,791	-4,867,466	3,742,174	165,699	885,220	266,303	819,677	-699,142	277,783	563,708	-54,558	31,353	61,346

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for international energy crops limited. Get real-time insights into international energy crops 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 international energy crops limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other mid companies, companies in TF9 area or any other competitors across 12 key performance metrics.

INTERNATIONAL ENERGY CROPS LIMITED group structure

International Energy Crops Limited has no subsidiary companies.

Ultimate parent company

INTERNATIONAL ENERGY CROPS LIMITED

07068348

INTERNATIONAL ENERGY CROPS LIMITED Shareholders

iec holdings limited

100%

International Energy Crops Limited currently has 2 directors. The longest serving directors include Mr Harry Wilson (Sep 2010) and Mr Ian Wilson (Sep 2010).

officer	country	age	start	end	role
Mr Harry Wilson	England	77 years	Sep 2010	-	Director
Mr Ian Wilson	England	43 years	Sep 2010	-	Director

P&L

December 2023

turnover

9.3m

-23%

operating profit

1.7m

-46%

gross margin

44.4%

+9.78%

turnover

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

Balance Sheet

December 2023

net assets

15.4m

+0.06%

total assets

28.7m

+0.05%

cash

1.5m

-0.7%

net assets

Total assets minus all liabilities

Similar Companies

inex home improvements limited

alucraft systems limited

hesis limited

3.5

gallagher construction (northern) limited

2.5

m and j haulage ltd

company number

07068348

Type

Private limited with Share Capital

industry

46719 - Wholesale of fuels and related products (other than petroleum and petroleum products)

01610 - Support activities for crop production

incorporation date

November 2009

ultimate parent company

None

previous names

N/A

address

iec house, old springs, market drayton, shropshire, TF9 2PG

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 international energy crops 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 INTERNATIONAL ENERGY CROPS LIMITED. This can take several minutes, an email will notify you when this has completed.

international energy crops limited Company Information

international energy crops limited Estimated Valuation

international energy crops limited Estimated Valuation

international energy crops limited Estimated Valuation

International Energy Crops Limited Overview

International Energy Crops Limited Health Check

INTERNATIONAL ENERGY CROPS LIMITED financials

international energy crops limited Credit Report and Business Information

International Energy Crops Limited Competitor Analysis

international energy crops limited Ownership

international energy crops limited directors

international energy crops limited company details

international energy crops limited Charges & Mortgages

international energy crops limited Capital Raised & Share Issues BETA

international energy crops limited Companies House Filings - See Documents