live wire electrical services (yorkshire) limitedEstimated Valuation
£106k
Pomanda estimates the enterprise value of LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED at £106k based on a Turnover of £340k and 0.31x industry multiple (adjusted for size and gross margin).
live wire electrical services (yorkshire) limitedEstimated Valuation
£171.6k
Pomanda estimates the enterprise value of LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED at £171.6k based on an EBITDA of £55.6k and a 3.08x industry multiple (adjusted for size and gross margin).
live wire electrical services (yorkshire) limitedEstimated Valuation
£97.8k
Pomanda estimates the enterprise value of LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED at £97.8k based on Net Assets of £44.5k and 2.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Live Wire Electrical Services (yorkshire) LimitedOverview
Live Wire Electrical Services (yorkshire) Limited is a live company located in bingley, BD16 2EX with a Companies House number of 08740091. It operates in the electrical installation sector, SIC Code 43210. Founded in October 2013, it's largest shareholder is
benjamin hinchcliffe
with a 95% stake. Live Wire Electrical Services (yorkshire) Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£340k with
declining
growth in recent years.
Live Wire Electrical Services (yorkshire) Limited Health Check
Pomanda's financial health check has awarded Live Wire Electrical Services (Yorkshire) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £340k, make it smaller than the average company (£1.7m)
£340k - Live Wire Electrical Services (yorkshire) Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (8.4%)
-12% - Live Wire Electrical Services (yorkshire) Limited
8.4% - Industry AVG
Production
with a gross margin of 16.6%, this company has a higher cost of product (26%)
16.6% - Live Wire Electrical Services (yorkshire) Limited
26% - Industry AVG
Profitability
an operating margin of 16.4% make it more profitable than the average company (6.7%)
16.4% - Live Wire Electrical Services (yorkshire) Limited
6.7% - Industry AVG
Employees
with 5 employees, this is below the industry average (16)
5 - Live Wire Electrical Services (yorkshire) Limited
16 - Industry AVG
Pay Structure
on an average salary of £43.1k, the company has an equivalent pay structure (£43.1k)
£43.1k - Live Wire Electrical Services (yorkshire) Limited
£43.1k - Industry AVG
Efficiency
resulting in sales per employee of £68k, this is less efficient (£144.4k)
£68k - Live Wire Electrical Services (yorkshire) Limited
£144.4k - Industry AVG
Debtor Days
it gets paid by customers after 108 days, this is later than average (57 days)
108 days - Live Wire Electrical Services (yorkshire) Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 62 days, this is slower than average (42 days)
62 days - Live Wire Electrical Services (yorkshire) Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Live Wire Electrical Services (yorkshire) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Live Wire Electrical Services (yorkshire) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.8%, this is a higher level of debt than the average (58.8%)
68.8% - Live Wire Electrical Services (yorkshire) Limited
58.8% - Industry AVG
LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED financials
EXPORT
Live Wire Electrical Services (Yorkshire) Limited's latest turnover from October 2023 is estimated at £340 thousand and the company has net assets of £44.5 thousand. According to their latest financial statements, Live Wire Electrical Services (Yorkshire) Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Turnover
339,987
269,239
390,183
497,789
196,630
148,813
172,289
168,256
347,221
139,547
Other Income Or Grants
Cost Of Sales
283,646
223,821
327,956
415,391
162,731
122,780
141,730
137,121
281,917
114,680
Gross Profit
56,342
45,418
62,227
82,398
33,899
26,032
30,559
31,135
65,305
24,867
Admin Expenses
702
45,122
93,948
61,847
32,897
41,660
51,881
38,196
15,805
-1,624
Operating Profit
55,640
296
-31,721
20,551
1,002
-15,628
-21,322
-7,061
49,500
26,491
Interest Payable
Interest Receivable
23
86
177
52
Pre-Tax Profit
55,640
296
-31,721
20,551
1,002
-15,628
-21,299
-6,975
49,678
26,543
Tax
-13,910
-56
-3,905
-190
-9,935
-5,574
Profit After Tax
41,730
240
-31,721
16,646
812
-15,628
-21,299
-6,975
39,742
20,969
Dividends Paid
Retained Profit
41,730
240
-31,721
16,646
812
-15,628
-21,299
-6,975
39,742
20,969
Employee Costs
215,710
163,287
121,086
117,162
120,683
82,229
39,121
39,821
80,628
39,321
Number Of Employees
5
4
3
3
3
2
1
1
2
1
EBITDA*
55,640
296
-31,721
20,551
1,002
-15,628
-21,322
-5,257
51,893
29,629
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Tangible Assets
41,655
8,075
7,884
10,039
15,486
12,261
2,467
5,411
7,175
9,411
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
41,655
8,075
7,884
10,039
15,486
12,261
2,467
5,411
7,175
9,411
Stock & work in progress
Trade Debtors
100,827
82,319
142,709
179,014
53,511
38,339
57,234
52,112
85,839
32,552
Group Debtors
Misc Debtors
17,581
Cash
18,776
50,014
20,940
misc current assets
total current assets
100,827
82,319
142,709
179,014
53,511
55,920
57,234
70,888
135,853
53,492
total assets
142,482
90,394
150,593
189,053
68,997
68,181
59,701
76,299
143,028
62,903
Bank overdraft
Bank loan
Trade Creditors
48,626
43,465
100,581
92,210
35,695
34,630
23,521
21,479
80,880
40,050
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
48,626
43,465
100,581
92,210
35,695
34,630
23,521
21,479
80,880
40,050
loans
hp & lease commitments
Accruals and Deferred Income
7,940
4,753
2,250
8,250
6,250
3,250
3,250
other liabilities
41,400
39,390
45,216
54,326
6,489
11,163
provisions
2,942
2,329
493
1,082
1,435
1,882
total long term liabilities
49,340
44,143
47,466
62,576
15,681
16,742
3,743
1,082
1,435
1,882
total liabilities
97,966
87,608
148,047
154,786
51,376
51,372
27,264
22,561
82,315
41,932
net assets
44,516
2,786
2,546
34,267
17,621
16,809
32,437
53,738
60,713
20,971
total shareholders funds
44,516
2,786
2,546
34,267
17,621
16,809
32,437
53,738
60,713
20,971
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Operating Activities
Operating Profit
55,640
296
-31,721
20,551
1,002
-15,628
-21,322
-7,061
49,500
26,491
Depreciation
1,804
2,393
3,138
Amortisation
Tax
-13,910
-56
-3,905
-190
-9,935
-5,574
Stock
Debtors
18,508
-60,390
-36,305
125,503
-2,409
-1,314
5,122
-33,727
53,287
32,552
Creditors
5,161
-57,116
8,371
56,515
1,065
11,109
2,042
-59,401
40,830
40,050
Accruals and Deferred Income
3,187
2,503
-6,000
2,000
3,000
3,250
Deferred Taxes & Provisions
-2,942
613
1,836
-589
-353
-447
1,882
Cash flow from operations
31,570
6,017
6,955
-53,284
7,899
-1,369
-21,741
-31,284
29,054
33,435
Investing Activities
capital expenditure
-33,580
-191
2,155
5,447
-3,225
-9,794
2,944
-40
-157
-12,549
Change in Investments
cash flow from investments
-33,580
-191
2,155
5,447
-3,225
-9,794
2,944
-40
-157
-12,549
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
2,010
-5,826
-9,110
47,837
-4,674
11,163
share issue
-2
2
interest
23
86
177
52
cash flow from financing
2,010
-5,826
-9,110
47,837
-4,674
11,163
21
86
177
54
cash and cash equivalents
cash
-18,776
-31,238
29,074
20,940
overdraft
change in cash
-18,776
-31,238
29,074
20,940
live wire electrical services (yorkshire) 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 live wire electrical services (yorkshire) limited. Get real-time insights into live wire electrical services (yorkshire) limited's credit score, group structure and payment trends.
Live Wire Electrical Services (yorkshire) Limited Competitor Analysis
Perform a competitor analysis for live wire electrical services (yorkshire) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in BD16 area or any other competitors across 12 key performance metrics.
live wire electrical services (yorkshire) limited Ownership
LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED group structure
Live Wire Electrical Services (Yorkshire) Limited has no subsidiary companies.
Ultimate parent company
LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED
08740091
LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED Shareholders
The largest shareholders in Live Wire Electrical Services (Yorkshire) Limited include Benjamin Hinchcliffe and Melanie Hinchcliffe.
benjamin hinchcliffe
95%
melanie hinchcliffe
5%
live wire electrical services (yorkshire) limited directors
Live Wire Electrical Services (Yorkshire) Limited currently has 1 director, Mr Benjamin Hinchcliffe serving since Oct 2013.
live wire electrical services (yorkshire) limited company details
company number
08740091
Type
Private limited with Share Capital
industry
43210 - Electrical installation
incorporation date
October 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
October 2023
previous names
N/A
accountant
ANDREW DAWSON
auditor
-
address
1 the drive, bingley, BD16 2EX
Bank
-
Legal Advisor
-
live wire electrical services (yorkshire) 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 live wire electrical services (yorkshire) limited.
live wire electrical services (yorkshire) limited 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 LIVE WIRE ELECTRICAL SERVICES (YORKSHIRE) LIMITED. This can take several minutes, an email will notify you when this has completed.
live wire electrical services (yorkshire) limitedCompanies House Filings - See Documents
