Pomanda estimates the enterprise value of AFRICA POWER LTD at £8.3m based on a Turnover of £5.2m and 1.61x industry multiple (adjusted for size and gross margin).
africa power ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of AFRICA POWER LTD at £0 based on an EBITDA of £-173.5k and a 4.53x industry multiple (adjusted for size and gross margin).
africa power ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of AFRICA POWER LTD at £0 based on Net Assets of £-238.3k and 2.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Africa Power LtdOverview
Africa Power Ltd is a live company located in cowfold, RH13 8AH with a Companies House number of 07935518. It operates in the distribution of electricity sector, SIC Code 35130. Founded in February 2012, it's largest shareholder is
alaister livesey
with a 34.7% stake. Africa Power Ltd is a established,
mid sized company, Pomanda has estimated its turnover at
£5.2m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Africa Power Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
6 Weak
Size
annual sales of £5.2m, make it in line with the average company (£5m)
£5.2m - Africa Power Ltd
£5m - Industry AVG
Growth
3 year (CAGR) sales growth of 138%, show it is growing at a faster rate (10.9%)
138% - Africa Power Ltd
10.9% - Industry AVG
Production
with a gross margin of 40%, this company has a comparable cost of product (40%)
40% - Africa Power Ltd
40% - Industry AVG
Profitability
an operating margin of -3.3% make it less profitable than the average company (23%)
-3.3% - Africa Power Ltd
23% - Industry AVG
Employees
with 2 employees, this is below the industry average (72)
2 - Africa Power Ltd
72 - Industry AVG
Pay Structure
on an average salary of £64.1k, the company has an equivalent pay structure (£64.1k)
£64.1k - Africa Power Ltd
£64.1k - Industry AVG
Efficiency
resulting in sales per employee of £2.6m, this is more efficient (£338.5k)
£2.6m - Africa Power Ltd
£338.5k - Industry AVG
Debtor Days
it gets paid by customers after 57 days, this is later than average (28 days)
57 days - Africa Power Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 7 days, this is quicker than average (23 days)
7 days - Africa Power Ltd
23 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (4 days)
0 days - Africa Power Ltd
4 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (5 weeks)
0 weeks - Africa Power Ltd
5 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 125%, this is a higher level of debt than the average (79.6%)
125% - Africa Power Ltd
79.6% - Industry AVG
AFRICA POWER LTD financials
EXPORT
Africa Power Ltd's latest turnover from February 2024 is estimated at £5.2 million and the company has net assets of -£238.3 thousand. According to their latest financial statements, Africa Power Ltd has 2 employees and maintains cash reserves of £18 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Turnover
5,182,565
611,828
6,158,075
386,698
1,284,995
849,672
268,940
705
98,896
47,993
234
126,380
Other Income Or Grants
Cost Of Sales
3,109,539
322,264
3,213,691
265,201
815,165
545,469
120,338
17,853
43,598
173
79,433
Gross Profit
2,073,026
289,564
2,944,384
121,497
469,830
304,203
148,602
-17,148
55,298
47,993
61
46,947
Admin Expenses
2,246,523
256,032
3,025,211
77,079
452,537
289,167
98,761
30,928
37,298
34,513
8,539
67,566
Operating Profit
-173,497
33,532
-80,827
44,418
17,293
15,036
49,841
-48,076
18,000
13,480
-8,478
-20,619
Interest Payable
61,350
1,895
1,625
1,525
5,883
7,524
3,915
Interest Receivable
483
688
199
45
244
291
233
3
Pre-Tax Profit
-234,365
32,325
-82,253
42,938
11,654
7,804
46,159
-48,076
18,000
13,480
-8,472
-20,616
Tax
-6,142
-8,158
-2,214
-1,483
-8,770
478
-478
Profit After Tax
-234,365
26,183
-82,253
34,780
9,440
6,321
37,389
-47,598
17,522
13,480
-8,472
-20,616
Dividends Paid
Retained Profit
-234,365
26,183
-82,253
34,780
9,440
6,321
37,389
-47,598
17,522
13,480
-8,472
-20,616
Employee Costs
128,176
128,640
262,238
120,541
67,181
164,761
60,514
59,258
57,187
54,218
Number Of Employees
2
2
5
2
1
3
1
1
1
1
1
1
EBITDA*
-173,497
33,532
-80,827
44,418
17,682
15,425
50,230
-48,076
18,000
13,480
-8,478
-20,619
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Tangible Assets
389
778
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
389
778
Stock & work in progress
2,592
2,592
2,592
32,676
1,730
18,092
Trade Debtors
819,356
869,541
156,746
156,246
Group Debtors
330,849
87,298
Misc Debtors
113,354
782,408
168,648
28,368
24,037
420
387
Cash
17,988
407
33,974
45,807
45,181
19,760
57,925
35,393
31,558
31,664
972
1,275
misc current assets
total current assets
953,290
785,407
903,515
545,304
317,593
202,635
91,021
37,510
49,650
31,664
972
1,275
total assets
953,290
785,407
903,515
545,304
317,593
203,024
91,799
37,510
49,650
31,664
972
1,275
Bank overdraft
826,008
6,667
Bank loan
Trade Creditors
65,033
60,547
151,118
16,032
48,808
18,839
39,956
20,201
12,031
Group/Directors Accounts
48,000
8,528
other short term finances
hp & lease commitments
other current liabilities
73,803
690,934
124,015
13,835
2,001
1,499
1,499
5,560
13,624
total current liabilities
964,844
751,481
151,118
194,714
62,643
20,840
41,455
1,499
14,088
13,624
20,201
12,031
loans
226,776
37,891
43,333
174,299
48,632
71,836
23,789
hp & lease commitments
Accruals and Deferred Income
other liabilities
740,456
255,152
237,625
23,789
provisions
148
total long term liabilities
226,776
37,891
740,456
298,485
237,625
174,299
48,780
71,836
23,789
23,789
total liabilities
1,191,620
789,372
891,574
493,199
300,268
195,139
90,235
73,335
37,877
37,413
20,201
12,031
net assets
-238,330
-3,965
11,941
52,105
17,325
7,885
1,564
-35,825
11,773
-5,749
-19,229
-10,756
total shareholders funds
-238,330
-3,965
11,941
52,105
17,325
7,885
1,564
-35,825
11,773
-5,749
-19,229
-10,756
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Operating Activities
Operating Profit
-173,497
33,532
-80,827
44,418
17,293
15,036
49,841
-48,076
18,000
13,480
-8,478
-20,619
Depreciation
389
389
389
Amortisation
Tax
-6,142
-8,158
-2,214
-1,483
-8,770
478
-478
Stock
2,592
-2,592
-30,084
30,946
-16,362
18,092
Debtors
150,302
-87,133
370,044
227,085
92,129
179,863
33
387
Creditors
4,486
-90,571
135,086
-32,776
29,969
-21,117
39,956
-20,201
8,170
12,031
Accruals and Deferred Income
-617,131
690,934
-124,015
110,180
11,834
502
-4,061
-8,064
13,624
Deferred Taxes & Provisions
-148
148
Cash flow from operations
-936,444
712,294
-439,800
-113,421
-32,266
-156,600
50,585
-35,684
-8,634
6,903
-308
-8,588
Investing Activities
capital expenditure
-1,167
Change in Investments
cash flow from investments
-1,167
Financing Activities
Bank loans
Group/Directors Accounts
-48,000
48,000
-8,528
8,528
Other Short Term Loans
Long term loans
188,885
37,891
-43,333
43,333
-174,299
125,667
-23,204
48,047
23,789
Hire Purchase and Lease Commitments
other long term liabilities
-740,456
485,304
17,527
237,625
-23,789
23,789
share issue
-42,089
42,089
-1
9,860
interest
-60,867
-1,207
-1,426
-1,480
-5,639
-7,233
-3,682
3
cash flow from financing
128,018
-745,861
434,634
107,380
57,687
118,434
-26,886
39,519
8,528
23,789
-1
9,863
cash and cash equivalents
cash
17,581
-33,567
-11,833
626
25,421
-38,165
22,532
3,835
-106
30,692
-303
1,275
overdraft
826,008
-6,667
6,667
change in cash
-808,427
-33,567
-5,166
-6,041
25,421
-38,165
22,532
3,835
-106
30,692
-303
1,275
africa power ltd 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 africa power ltd. Get real-time insights into africa power ltd's credit score, group structure and payment trends.
Perform a competitor analysis for africa power ltd by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other mid companies, companies in RH13 area or any other competitors across 12 key performance metrics.
africa power ltd Ownership
AFRICA POWER LTD group structure
Africa Power Ltd has no subsidiary companies.
Ultimate parent company
AFRICA POWER LTD
07935518
AFRICA POWER LTD Shareholders
The largest shareholders in Africa Power Ltd include Alaister Livesey and Irbaris Nominees Ltd.
alaister livesey
34.69%
irbaris nominees ltd
18.26%
jonathan treacher
11.16%
george brenan
11.16%
alastair livesey
10.14%
doug batchelor
2.84%
john tennent
2.84%
jeff hebden
2.84%
ian humphery-smith
1.62%
rob priest
1.62%
africa power ltd directors
Africa Power Ltd currently has 4 directors.
The longest serving directors include
Mr George Brenen (Feb 2012) and
Dr Alastair Livesey (Feb 2012).
unit 1 brook farm business park, horsham road, brook hill, cowfold, RH13 8AH
Bank
-
Legal Advisor
-
africa power ltd 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 found 1 charges/mortgages relating to africa power ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
africa power ltd 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 AFRICA POWER LTD. This can take several minutes, an email will notify you when this has completed.
africa power ltdCompanies House Filings - See Documents
