pyroplast energy ltd
pyroplast energy ltd Company Information
Company Number
11498774
Next Accounts
Sep 2025
Shareholders
andrew odjo
bertie stephens
View AllGroup Structure
View All
Industry
Remediation activities and other waste management services.
Registered Address
124 city road, london, EC1V 2NX
Website
pyroplastenergy.compyroplast energy ltd Estimated Valuation
Pomanda estimates the enterprise value of PYROPLAST ENERGY LTD at £374.9k based on a Turnover of £671.3k and 0.56x industry multiple (adjusted for size and gross margin).
pyroplast energy ltd Estimated Valuation
Pomanda estimates the enterprise value of PYROPLAST ENERGY LTD at £3.4m based on an EBITDA of £802.1k and a 4.2x industry multiple (adjusted for size and gross margin).
pyroplast energy ltd Estimated Valuation
Pomanda estimates the enterprise value of PYROPLAST ENERGY LTD at £0 based on Net Assets of £-41.6k and 2.44x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pyroplast Energy Ltd Overview
Pyroplast Energy Ltd is a live company located in london, EC1V 2NX with a Companies House number of 11498774. It operates in the remediation activities and other waste management services sector, SIC Code 39000. Founded in August 2018, it's largest shareholder is andrew odjo with a 17.8% stake. Pyroplast Energy Ltd is a young, small sized company, Pomanda has estimated its turnover at £671.3k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pyroplast Energy Ltd Health Check
Pomanda's financial health check has awarded Pyroplast Energy Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
5 Weak
Size
annual sales of £671.3k, make it smaller than the average company (£13.3m)
- Pyroplast Energy Ltd
£13.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (8.4%)
- Pyroplast Energy Ltd
8.4% - Industry AVG
Production
with a gross margin of 22.7%, this company has a comparable cost of product (22.7%)
- Pyroplast Energy Ltd
22.7% - Industry AVG
Profitability
an operating margin of 119.1% make it more profitable than the average company (5%)
- Pyroplast Energy Ltd
5% - Industry AVG
Employees
with 13 employees, this is below the industry average (54)
13 - Pyroplast Energy Ltd
54 - Industry AVG
Pay Structure
on an average salary of £47.3k, the company has an equivalent pay structure (£47.3k)
- Pyroplast Energy Ltd
£47.3k - Industry AVG
Efficiency
resulting in sales per employee of £51.6k, this is less efficient (£199.9k)
- Pyroplast Energy Ltd
£199.9k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (51 days)
- Pyroplast Energy Ltd
51 days - Industry AVG
Creditor Days
its suppliers are paid after 11 days, this is quicker than average (37 days)
- Pyroplast Energy Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pyroplast Energy Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 370 weeks, this is more cash available to meet short term requirements (9 weeks)
370 weeks - Pyroplast Energy Ltd
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 105.7%, this is a higher level of debt than the average (67.9%)
105.7% - Pyroplast Energy Ltd
67.9% - Industry AVG
PYROPLAST ENERGY LTD financials
Pyroplast Energy Ltd's latest turnover from December 2023 is estimated at £671.3 thousand and the company has net assets of -£41.6 thousand. According to their latest financial statements, Pyroplast Energy Ltd has 13 employees and maintains cash reserves of £452.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Jun 2022 | Jun 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|---|
| Turnover | ||||||
| Other Income Or Grants | ||||||
| Cost Of Sales | ||||||
| Gross Profit | ||||||
| Admin Expenses | ||||||
| Operating Profit | ||||||
| Interest Payable | ||||||
| Interest Receivable | ||||||
| Pre-Tax Profit | ||||||
| Tax | ||||||
| Profit After Tax | ||||||
| Dividends Paid | ||||||
| Retained Profit | ||||||
| Employee Costs | ||||||
| Number Of Employees | 13 | 10 | 7 | 7 | 2 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Jun 2022 | Jun 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 6,357 | 9,127 | 9,572 | 7,072 | 7,485 | |
| Intangible Assets | ||||||
| Investments & Other | ||||||
| Debtors (Due After 1 year) | 263,068 | 263,011 | 741,947 | 199,377 | ||
| Total Fixed Assets | 269,425 | 272,138 | 751,519 | 206,449 | 7,485 | |
| Stock & work in progress | ||||||
| Trade Debtors | 6,980 | |||||
| Group Debtors | ||||||
| Misc Debtors | 3,235 | 25,430 | 2,146 | 9,294 | 7,118 | 6,345 |
| Cash | 452,367 | 613,886 | 87,862 | 272,071 | 399,269 | 8,117 |
| misc current assets | 5 | 5 | 5 | |||
| total current assets | 462,587 | 639,321 | 90,013 | 281,365 | 406,387 | 14,462 |
| total assets | 732,012 | 911,459 | 841,532 | 487,814 | 413,872 | 14,462 |
| Bank overdraft | ||||||
| Bank loan | ||||||
| Trade Creditors | 15,676 | 50,279 | 4,368 | 27,908 | 8,932 | |
| Group/Directors Accounts | 287 | |||||
| other short term finances | 65,000 | 50,000 | ||||
| hp & lease commitments | ||||||
| other current liabilities | 47,499 | 88,558 | 75,799 | 779,299 | 15,522 | |
| total current liabilities | 63,462 | 138,837 | 145,167 | 857,207 | 24,454 | |
| loans | 710,177 | 1,347,892 | 1,076,841 | |||
| hp & lease commitments | ||||||
| Accruals and Deferred Income | ||||||
| other liabilities | ||||||
| provisions | ||||||
| total long term liabilities | 710,177 | 1,347,892 | 1,076,841 | |||
| total liabilities | 773,639 | 1,486,729 | 1,222,008 | 857,207 | 24,454 | |
| net assets | -41,627 | -575,270 | -380,476 | -369,393 | 389,418 | 14,462 |
| total shareholders funds | -41,627 | -575,270 | -380,476 | -369,393 | 389,418 | 14,462 |
| Dec 2023 | Dec 2022 | Jun 2022 | Jun 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 2,770 | 1,931 | 6,357 | 4,160 | 3,742 | |
| Amortisation | ||||||
| Tax | ||||||
| Stock | ||||||
| Debtors | -15,158 | 79,770 | 535,422 | 201,553 | 773 | 6,345 |
| Creditors | -34,603 | 22,371 | -23,540 | 18,976 | 8,932 | |
| Accruals and Deferred Income | -41,059 | -690,741 | -703,500 | 763,777 | 15,522 | |
| Deferred Taxes & Provisions | ||||||
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | ||||||
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | ||||||
| Group/Directors Accounts | 287 | |||||
| Other Short Term Loans | -50,000 | 15,000 | 50,000 | |||
| Long term loans | -637,715 | 1,347,892 | 1,076,841 | |||
| Hire Purchase and Lease Commitments | ||||||
| other long term liabilities | ||||||
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | -161,519 | 341,815 | -184,209 | -127,198 | 391,152 | 8,117 |
| overdraft | ||||||
| change in cash | -161,519 | 341,815 | -184,209 | -127,198 | 391,152 | 8,117 |
pyroplast energy ltd Credit Report and Business Information
Pyroplast Energy Ltd Competitor Analysis
Perform a competitor analysis for pyroplast energy ltd by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other small companies, companies in EC1V area or any other competitors across 12 key performance metrics.
pyroplast energy ltd Ownership
PYROPLAST ENERGY LTD group structure
Pyroplast Energy Ltd has 5 subsidiary companies.
Ultimate parent company
PYROPLAST ENERGY LTD
11498774
5 subsidiaries
pyroplast energy ltd directors
Pyroplast Energy Ltd currently has 2 directors. The longest serving directors include Mr Andrew Odjo (Aug 2018) and Mr Bertie Stephens (Oct 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Odjo | England | 52 years | Aug 2018 | - | Director |
| Mr Bertie Stephens | United Kingdom | 38 years | Oct 2019 | - | Director |
P&L
December 2023turnover
671.3k
-39%
operating profit
799.3k
0%
gross margin
22.8%
-0.47%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-41.6k
-0.93%
total assets
732k
-0.2%
cash
452.4k
-0.26%
net assets
Total assets minus all liabilities
pyroplast energy ltd company details
company number
11498774
Type
Private limited with Share Capital
industry
39000 - Remediation activities and other waste management services.
incorporation date
August 2018
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
124 city road, london, EC1V 2NX
Bank
-
Legal Advisor
-
pyroplast energy 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 2 charges/mortgages relating to pyroplast energy ltd. Currently there are 1 open charges and 1 have been satisfied in the past.
pyroplast energy 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 PYROPLAST ENERGY LTD. This can take several minutes, an email will notify you when this has completed.
pyroplast energy ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
