wharf power limited
wharf power limited Company Information
Company Number
09752795
Website
https://ferntrading.com/Registered Address
6th floor 33 holborn, london, EC1N 2HT
Industry
Production of electricity
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
the fern power company limited 100%
wharf power limited Estimated Valuation
Pomanda estimates the enterprise value of WHARF POWER LIMITED at £7.6m based on a Turnover of £7.1m and 1.07x industry multiple (adjusted for size and gross margin).
wharf power limited Estimated Valuation
Pomanda estimates the enterprise value of WHARF POWER LIMITED at £4.2m based on an EBITDA of £1.3m and a 3.24x industry multiple (adjusted for size and gross margin).
wharf power limited Estimated Valuation
Pomanda estimates the enterprise value of WHARF POWER LIMITED at £10.5m based on Net Assets of £3.9m and 2.69x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Wharf Power 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.
Wharf Power Limited Overview
Wharf Power Limited is a live company located in london, EC1N 2HT with a Companies House number of 09752795. It operates in the production of electricity sector, SIC Code 35110. Founded in August 2015, it's largest shareholder is the fern power company limited with a 100% stake. Wharf Power Limited is a young, mid sized company, Pomanda has estimated its turnover at £7.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Wharf Power Limited Health Check
Pomanda's financial health check has awarded Wharf Power 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
0 Regular
4 Weak
Size
annual sales of £7.1m, make it larger than the average company (£1.5m)
£7.1m - Wharf Power Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 104%, show it is growing at a faster rate (8.3%)
104% - Wharf Power Limited
8.3% - Industry AVG
Production
with a gross margin of 14.2%, this company has a higher cost of product (67.5%)
14.2% - Wharf Power Limited
67.5% - Industry AVG
Profitability
an operating margin of 11.6% make it less profitable than the average company (49.4%)
11.6% - Wharf Power Limited
49.4% - Industry AVG
Employees
with 6 employees, this is above the industry average (2)
- Wharf Power Limited
2 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Wharf Power Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £1.2m, this is more efficient (£387.2k)
- Wharf Power Limited
£387.2k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (14 days)
2 days - Wharf Power Limited
14 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (19 days)
2 days - Wharf Power Limited
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Wharf Power Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (12 weeks)
7 weeks - Wharf Power Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 51.3%, this is a lower level of debt than the average (90.7%)
51.3% - Wharf Power Limited
90.7% - Industry AVG
wharf power limited Credit Report and Business Information
Wharf Power Limited Competitor Analysis
Perform a competitor analysis for wharf power limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
wharf power limited Ownership
WHARF POWER LIMITED group structure
Wharf Power Limited has no subsidiary companies.
Ultimate parent company
2 parents
WHARF POWER LIMITED
09752795
wharf power limited directors
Wharf Power Limited currently has 2 directors. The longest serving directors include Dr Michael Bullard (Aug 2018) and Mr Edward Fellows (Jan 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Michael Bullard | United Kingdom | 58 years | Aug 2018 | - | Director |
| Mr Edward Fellows | 46 years | Jan 2023 | - | Director |
WHARF POWER LIMITED financials
Wharf Power Limited's latest turnover from June 2023 is £7.1 million and the company has net assets of £3.9 million. According to their latest financial statements, we estimate that Wharf Power Limited has 6 employees and maintains cash reserves of £603.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 7,126,409 | 6,078,980 | 1,745,018 | 839,256 | 1,811,342 | 1,007,212 | 12,280 | 0 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 6,111,804 | 5,009,385 | 1,657,883 | 1,287,253 | 1,801,634 | 496,298 | 11,764 | 0 |
| Gross Profit | 1,014,605 | 1,069,595 | 87,135 | -447,997 | 9,708 | 510,914 | 516 | 0 |
| Admin Expenses | 186,122 | 283,716 | -9,230,855 | 293,502 | 390,368 | 579,330 | 134,228 | 239,813 |
| Operating Profit | 828,483 | 785,879 | 9,317,990 | -741,499 | -380,660 | -68,416 | -133,712 | -239,813 |
| Interest Payable | 315,728 | 398,949 | 952,066 | 1,063,789 | 1,006,879 | 872,944 | 725,650 | 142,937 |
| Interest Receivable | 0 | 0 | 0 | 1 | 0 | 90 | 465 | 0 |
| Pre-Tax Profit | 512,755 | 386,930 | 8,365,924 | -1,805,287 | -1,518,774 | -941,270 | -858,897 | -382,750 |
| Tax | 231,146 | -77,875 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 743,901 | 309,055 | 8,365,924 | -1,805,287 | -1,518,774 | -941,270 | -858,897 | -382,750 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 743,901 | 309,055 | 8,365,924 | -1,805,287 | -1,518,774 | -941,270 | -858,897 | -382,750 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | 1 | 1 | 3 | 3 | ||||
| EBITDA* | 1,305,397 | 1,262,792 | 9,804,883 | -247,882 | 117,797 | 120,972 | -133,712 | -239,813 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,840,691 | 7,317,605 | 7,794,518 | 8,532,929 | 9,026,546 | 9,345,314 | 7,711,197 | 4,035,560 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 6,840,691 | 7,317,605 | 7,794,518 | 8,532,929 | 9,026,546 | 9,345,314 | 7,711,197 | 4,035,560 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 51,474 | 222,973 | 4,413 | 0 | 2,588 | 39,537 | 2,814 | 0 |
| Group Debtors | 153,272 | 76,189 | 0 | 11,993 | 9,185 | 6,650 | 17,674 | 70,327 |
| Misc Debtors | 376,440 | 809,035 | 260,426 | 176,706 | 324,876 | 845,312 | 209,379 | 899,907 |
| Cash | 603,424 | 1,223,224 | 753,656 | 329,850 | 807,122 | 475,310 | 51,956 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,184,610 | 2,331,421 | 1,018,495 | 518,549 | 1,143,771 | 1,366,809 | 281,823 | 970,234 |
| total assets | 8,025,301 | 9,649,026 | 8,813,013 | 9,051,478 | 10,170,317 | 10,712,123 | 7,993,020 | 5,005,794 |
| Bank overdraft | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 40,561 | 319 | 136,620 | 45,841 | 111,048 | 25,717 | 16,877 | 12,654 |
| Group/Directors Accounts | 3,488,834 | 5,204,090 | 5,409,627 | 4,744,536 | 0 | 0 | 0 | 30,750 |
| other short term finances | 0 | 0 | 0 | 6,168,988 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 584,003 | 1,122,551 | 407,819 | 3,599,058 | 979,691 | 1,955,798 | 845,253 | 147,603 |
| total current liabilities | 4,113,398 | 6,326,960 | 5,954,066 | 14,558,455 | 1,090,739 | 1,981,515 | 862,130 | 191,007 |
| loans | 0 | 0 | 0 | 0 | 10,913,524 | 10,913,524 | 8,372,536 | 5,197,536 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 1,867,744 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 154,064 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 154,064 | 0 | 0 | 12,781,268 | 10,913,524 | 8,372,536 | 5,197,536 |
| total liabilities | 4,113,398 | 6,481,024 | 5,954,066 | 14,558,455 | 13,872,007 | 12,895,039 | 9,234,666 | 5,388,543 |
| net assets | 3,911,903 | 3,168,002 | 2,858,947 | -5,506,977 | -3,701,690 | -2,182,916 | -1,241,646 | -382,749 |
| total shareholders funds | 3,911,903 | 3,168,002 | 2,858,947 | -5,506,977 | -3,701,690 | -2,182,916 | -1,241,646 | -382,749 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | 828,483 | 785,879 | 9,317,990 | -741,499 | -380,660 | -68,416 | -133,712 | -239,813 |
| Depreciation | 476,914 | 476,913 | 486,893 | 493,617 | 498,457 | 189,388 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 231,146 | -77,875 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -527,011 | 843,358 | 76,140 | -147,950 | -554,850 | 661,632 | -740,367 | 970,234 |
| Creditors | 40,242 | -136,301 | 90,779 | -65,207 | 85,331 | 8,840 | 4,223 | 12,654 |
| Accruals and Deferred Income | -538,548 | 714,732 | -3,191,239 | 751,623 | 891,637 | 1,110,545 | 697,650 | 147,603 |
| Deferred Taxes & Provisions | -154,064 | 154,064 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 1,411,184 | 1,074,054 | 6,628,283 | 586,484 | 1,649,615 | 578,725 | 1,308,528 | -1,049,790 |
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -1,715,256 | -205,537 | 665,091 | 4,744,536 | 0 | 0 | -30,750 | 30,750 |
| Other Short Term Loans | 0 | 0 | -6,168,988 | 6,168,988 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | -10,913,524 | 0 | 2,540,988 | 3,175,000 | 5,197,536 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | -315,728 | -398,949 | -952,066 | -1,063,788 | -1,006,879 | -872,854 | -725,185 | -142,937 |
| cash flow from financing | -2,030,984 | -604,486 | -6,455,963 | -1,063,788 | -1,006,879 | 1,668,134 | 2,419,065 | 5,085,350 |
| cash and cash equivalents | ||||||||
| cash | -619,800 | 469,568 | 423,806 | -477,272 | 331,812 | 423,354 | 51,956 | 0 |
| overdraft | 0 | 0 | -32 | 32 | 0 | 0 | 0 | 0 |
| change in cash | -619,800 | 469,568 | 423,838 | -477,304 | 331,812 | 423,354 | 51,956 | 0 |
P&L
June 2023turnover
7.1m
+17%
operating profit
828.5k
+5%
gross margin
14.3%
-19.08%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
3.9m
+0.23%
total assets
8m
-0.17%
cash
603.4k
-0.51%
net assets
Total assets minus all liabilities
Similar Companies
wharf power limited company details
company number
09752795
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
August 2015
age
9
accounts
Audit Exemption Subsidiary
ultimate parent company
previous names
N/A
incorporated
UK
address
6th floor 33 holborn, london, EC1N 2HT
last accounts submitted
June 2023
wharf power 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 1 charges/mortgages relating to wharf power limited. Currently there are 0 open charges and 1 have been satisfied in the past.
wharf power limited Companies House Filings - See Documents
| date | description | view/download |
|---|
