ampsail limited Company Information
Company Number
08159185
Website
www.ampsail.comRegistered Address
c/o evelyn partners llp (rrs), 45 gresham street, london, EC2V 7BG
Industry
Electrical installation
Telephone
02072568224
Next Accounts Due
April 2025
Group Structure
View All
Directors
Michael McCarthy11 Years
Shareholders
ampsail holdings ltd 100%
ampsail limited Estimated Valuation
The estimated valuation range for ampsail limited, derived from financial data as of July 2023 and the most recent industry multiples, is between £0 to £11.2m
ampsail limited Estimated Valuation
The estimated valuation range for ampsail limited, derived from financial data as of July 2023 and the most recent industry multiples, is between £0 to £11.2m
ampsail limited Estimated Valuation
The estimated valuation range for ampsail limited, derived from financial data as of July 2023 and the most recent industry multiples, is between £0 to £11.2m
Get a detailed valuation report, edit figures and unlock valuation multiples.
Ampsail 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.
Ampsail Limited Overview
Ampsail Limited is a live company located in london, EC2V 7BG with a Companies House number of 08159185. It operates in the electrical installation sector, SIC Code 43210. Founded in July 2012, it's largest shareholder is ampsail holdings ltd with a 100% stake. Ampsail Limited is a established, large sized company, Pomanda has estimated its turnover at £20.2m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Ampsail Limited Health Check
Pomanda's financial health check has awarded Ampsail Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
4 Weak
Size
annual sales of £20.2m, make it larger than the average company (£793.5k)
- Ampsail Limited
£793.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (7.3%)
- Ampsail Limited
7.3% - Industry AVG
Production
with a gross margin of 25.1%, this company has a comparable cost of product (25.1%)
- Ampsail Limited
25.1% - Industry AVG
Profitability
an operating margin of -1.8% make it less profitable than the average company (6.5%)
- Ampsail Limited
6.5% - Industry AVG
Employees
with 28 employees, this is above the industry average (10)
28 - Ampsail Limited
10 - Industry AVG
Pay Structure
on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)
- Ampsail Limited
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £719.7k, this is more efficient (£133.2k)
- Ampsail Limited
£133.2k - Industry AVG
Debtor Days
it gets paid by customers after 25 days, this is earlier than average (59 days)
- Ampsail Limited
59 days - Industry AVG
Creditor Days
its suppliers are paid after 83 days, this is slower than average (42 days)
- Ampsail Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 71 days, this is more than average (7 days)
- Ampsail Limited
7 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (22 weeks)
2 weeks - Ampsail Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 90.5%, this is a higher level of debt than the average (62.5%)
90.5% - Ampsail Limited
62.5% - Industry AVG
ampsail limited Credit Report and Business Information
Ampsail Limited Competitor Analysis
Perform a competitor analysis for ampsail limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
ampsail limited Ownership
AMPSAIL LIMITED group structure
Ampsail Limited has no subsidiary companies.
ampsail limited directors
Ampsail Limited currently has 1 director, Mr Michael McCarthy serving since Nov 2012.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Michael McCarthy | England | 60 years | Nov 2012 | - | Director |
AMPSAIL LIMITED financials
Ampsail Limited's latest turnover from July 2023 is estimated at £20.2 million and the company has net assets of £481.9 thousand. According to their latest financial statements, Ampsail Limited has 28 employees and maintains cash reserves of £203.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 11,985,933 | 7,717,192 | 4,006,377 | 1,349,961 | |||||||
Other Income Or Grants | 0 | 0 | 0 | 0 | |||||||
Cost Of Sales | 10,062,236 | 6,205,166 | 3,253,591 | 1,193,876 | |||||||
Gross Profit | 1,923,697 | 1,512,026 | 752,786 | 156,085 | |||||||
Admin Expenses | 1,081,006 | 789,067 | |||||||||
Operating Profit | 842,691 | 722,959 | |||||||||
Interest Payable | 1,336 | 1,160 | 0 | ||||||||
Interest Receivable | 0 | 0 | 0 | 0 | |||||||
Pre-Tax Profit | 841,355 | 721,799 | 342,275 | 64,985 | |||||||
Tax | -170,349 | -153,389 | -44,000 | -13,697 | |||||||
Profit After Tax | 671,006 | 568,410 | 298,275 | 51,288 | |||||||
Dividends Paid | 185,621 | 110,425 | 120,000 | 0 | |||||||
Retained Profit | 485,385 | 457,985 | 178,275 | 51,288 | |||||||
Employee Costs | |||||||||||
Number Of Employees | 28 | 47 | 35 | 28 | 21 | 21 | 31 | 22 | |||
EBITDA* | 875,020 | 765,305 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 220,843 | 223,969 | 137,745 | 141,824 | 121,443 | 94,376 | 90,668 | 108,573 | 145,430 | 16,795 | 17,032 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 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 |
Total Fixed Assets | 220,843 | 223,969 | 137,745 | 141,824 | 121,443 | 94,376 | 90,668 | 108,573 | 145,430 | 16,795 | 17,032 |
Stock & work in progress | 2,951,430 | 779,487 | 1,530,232 | 1,039,726 | 120,565 | 275,000 | 211,155 | 335,612 | 142,230 | 48,443 | 0 |
Trade Debtors | 1,390,626 | 2,359,822 | 3,083,178 | 1,403,325 | 1,266,078 | 1,597,789 | 1,701,192 | 862,558 | 193,238 | 286,198 | 119,163 |
Group Debtors | 0 | 269,809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 330,052 | 564,661 | 1,121,238 | 867,743 | 1,176,854 | 746,543 | 619,129 | 233,151 | 294,394 | 0 | 0 |
Cash | 203,766 | 784,640 | 1,794,271 | 1,498,886 | 591,004 | 1,035,333 | 1,355,680 | 727,683 | 847,430 | 0 | 15,288 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 4,875,874 | 4,758,419 | 7,528,919 | 4,809,680 | 3,154,501 | 3,654,665 | 3,887,156 | 2,159,004 | 1,477,292 | 334,641 | 134,451 |
total assets | 5,096,717 | 4,982,388 | 7,666,664 | 4,951,504 | 3,275,944 | 3,749,041 | 3,977,824 | 2,267,577 | 1,622,722 | 351,436 | 151,483 |
Bank overdraft | 90,000 | 90,000 | 90,000 | 0 | 0 | 0 | 119 | 263 | 0 | 18,536 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 3,452,596 | 3,046,390 | 4,169,598 | 2,425,838 | 1,257,089 | 2,143,896 | 2,270,366 | 1,191,634 | 817,095 | 168,002 | 127,900 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 36,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,054 | 1,667 | 0 |
other current liabilities | 897,438 | 815,028 | 1,744,016 | 687,192 | 721,820 | 433,533 | 513,879 | 367,605 | 549,706 | 89,703 | 0 |
total current liabilities | 4,476,290 | 3,951,418 | 6,003,614 | 3,113,030 | 1,978,909 | 2,577,429 | 2,784,364 | 1,559,502 | 1,370,855 | 277,908 | 127,900 |
loans | 97,500 | 187,500 | 340,000 | 450,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 40,994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,777 | 1,713 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,056 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 138,494 | 187,500 | 340,000 | 450,000 | 0 | 0 | 0 | 0 | 1,777 | 1,713 | 3,056 |
total liabilities | 4,614,784 | 4,138,918 | 6,343,614 | 3,563,030 | 1,978,909 | 2,577,429 | 2,784,364 | 1,559,502 | 1,372,632 | 279,621 | 130,956 |
net assets | 481,933 | 843,470 | 1,323,050 | 1,388,474 | 1,297,035 | 1,171,612 | 1,193,460 | 708,075 | 250,090 | 71,815 | 20,527 |
total shareholders funds | 481,933 | 843,470 | 1,323,050 | 1,388,474 | 1,297,035 | 1,171,612 | 1,193,460 | 708,075 | 250,090 | 71,815 | 20,527 |
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||
Operating Profit | 842,691 | 722,959 | |||||||||
Depreciation | 64,656 | 54,109 | 41,174 | 46,813 | 52,294 | 37,347 | 32,329 | 42,346 | 15,057 | 2,891 | 1,385 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -170,349 | -153,389 | -44,000 | -13,697 | |||||||
Stock | 2,171,943 | -750,745 | 490,506 | 919,161 | -154,435 | 63,845 | -124,457 | 193,382 | 93,787 | 48,443 | 0 |
Debtors | -1,473,614 | -1,010,124 | 1,933,348 | -171,864 | 98,600 | 24,011 | 1,224,612 | 608,077 | 201,434 | 167,035 | 119,163 |
Creditors | 406,206 | -1,123,208 | 1,743,760 | 1,168,749 | -886,807 | -126,470 | 1,078,732 | 374,539 | 649,093 | 40,102 | 127,900 |
Accruals and Deferred Income | 82,410 | -928,988 | 1,056,824 | -34,628 | 288,287 | -80,346 | 146,274 | -182,101 | 460,003 | 89,703 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 829,522 | 2,895 | |||||||||
Investing Activities | |||||||||||
capital expenditure | |||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||
Financing Activities | |||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -90,000 | -152,500 | -110,000 | 450,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 77,250 | 0 | 0 | 0 | 0 | 0 | 0 | -5,831 | 2,451 | 3,380 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,056 | 3,056 |
share issue | |||||||||||
interest | -1,336 | -1,160 | 0 | ||||||||
cash flow from financing | -1,336 | -6,991 | 2,451 | ||||||||
cash and cash equivalents | |||||||||||
cash | -580,874 | -1,009,631 | 295,385 | 907,882 | -444,329 | -320,347 | 627,997 | -119,747 | 847,430 | -15,288 | 15,288 |
overdraft | 0 | 0 | 90,000 | 0 | 0 | -119 | -144 | 263 | -18,536 | 18,536 | 0 |
change in cash | -580,874 | -1,009,631 | 205,385 | 907,882 | -444,329 | -320,228 | 628,141 | -120,010 | 865,966 | -33,824 | 15,288 |
P&L
July 2023turnover
20.2m
+30%
operating profit
-360.7k
0%
gross margin
25.2%
+0.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
481.9k
-0.43%
total assets
5.1m
+0.02%
cash
203.8k
-0.74%
net assets
Total assets minus all liabilities
ampsail limited company details
company number
08159185
Type
Private limited with Share Capital
industry
43210 - Electrical installation
incorporation date
July 2012
age
12
accounts
Total Exemption Full
ultimate parent company
previous names
ampsail environmental engineering services limited (August 2012)
incorporated
UK
address
c/o evelyn partners llp (rrs), 45 gresham street, london, EC2V 7BG
last accounts submitted
July 2023
ampsail 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 found 2 charges/mortgages relating to ampsail limited. Currently there are 1 open charges and 1 have been satisfied in the past.
ampsail limited Companies House Filings - See Documents
date | description | view/download |
---|