Pomanda estimates the enterprise value of EMPOWERED PROJECTS LTD at £198k based on a Turnover of £577.2k and 0.34x industry multiple (adjusted for size and gross margin).
empowered projects ltdEstimated Valuation
£122.5k
Pomanda estimates the enterprise value of EMPOWERED PROJECTS LTD at £122.5k based on an EBITDA of £42.6k and a 2.87x industry multiple (adjusted for size and gross margin).
empowered projects ltdEstimated Valuation
£173.3k
Pomanda estimates the enterprise value of EMPOWERED PROJECTS LTD at £173.3k based on Net Assets of £85.6k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Empowered Projects LtdOverview
Empowered Projects Ltd is a live company located in wiltshire, SN13 9BL with a Companies House number of 12261057. It operates in the engineering related scientific and technical consulting activities sector, SIC Code 71122. Founded in October 2019, it's largest shareholder is
john david rawlins
with a 37.5% stake. Empowered Projects Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£577.2k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Empowered Projects Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £577.2k, make it smaller than the average company (£843.6k)
£577.2k - Empowered Projects Ltd
£843.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 80%, show it is growing at a faster rate (9%)
80% - Empowered Projects Ltd
9% - Industry AVG
Production
with a gross margin of 22.7%, this company has a higher cost of product (38.1%)
22.7% - Empowered Projects Ltd
38.1% - Industry AVG
Profitability
an operating margin of 7.4% make it as profitable than the average company (6.8%)
7.4% - Empowered Projects Ltd
6.8% - Industry AVG
Employees
with 11 employees, this is above the industry average (9)
11 - Empowered Projects Ltd
9 - Industry AVG
Pay Structure
on an average salary of £51.6k, the company has an equivalent pay structure (£51.6k)
£51.6k - Empowered Projects Ltd
£51.6k - Industry AVG
Efficiency
resulting in sales per employee of £52.5k, this is less efficient (£100.2k)
£52.5k - Empowered Projects Ltd
£100.2k - Industry AVG
Debtor Days
it gets paid by customers after 103 days, this is later than average (71 days)
103 days - Empowered Projects Ltd
71 days - Industry AVG
Creditor Days
its suppliers are paid after 80 days, this is slower than average (25 days)
80 days - Empowered Projects Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Empowered Projects Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Empowered Projects Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 54%, this is a similar level of debt than the average (57.2%)
54% - Empowered Projects Ltd
57.2% - Industry AVG
EMPOWERED PROJECTS LTD financials
EXPORT
Empowered Projects Ltd's latest turnover from March 2024 is estimated at £577.2 thousand and the company has net assets of £85.6 thousand. According to their latest financial statements, Empowered Projects Ltd has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Turnover
577,229
395,468
214,905
98,400
Other Income Or Grants
Cost Of Sales
446,041
307,466
161,777
77,100
Gross Profit
131,188
88,002
53,129
21,299
Admin Expenses
88,548
22,135
64,160
7,403
Operating Profit
42,640
65,867
-11,031
13,896
Interest Payable
Interest Receivable
Pre-Tax Profit
42,640
65,867
-11,031
13,896
Tax
-10,660
-12,515
-2,640
Profit After Tax
31,980
53,352
-11,031
11,256
Dividends Paid
Retained Profit
31,980
53,352
-11,031
11,256
Employee Costs
568,112
409,654
209,983
100,264
Number Of Employees
11
8
4
2
EBITDA*
42,640
65,867
-11,031
13,896
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Tangible Assets
10,424
10,091
2,198
1,721
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
10,424
10,091
2,198
1,721
Stock & work in progress
Trade Debtors
163,624
117,450
68,496
30,857
Group Debtors
Misc Debtors
11,807
Cash
misc current assets
total current assets
175,431
117,450
68,496
30,857
total assets
185,855
127,541
70,694
32,578
Bank overdraft
Bank loan
Trade Creditors
98,794
69,756
60,552
17,872
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
98,794
69,756
60,552
17,872
loans
hp & lease commitments
Accruals and Deferred Income
1,504
4,208
9,917
3,450
other liabilities
provisions
total long term liabilities
1,504
4,208
9,917
3,450
total liabilities
100,298
73,964
70,469
21,322
net assets
85,557
53,577
225
11,256
total shareholders funds
85,557
53,577
225
11,256
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Activities
Operating Profit
42,640
65,867
-11,031
13,896
Depreciation
Amortisation
Tax
-10,660
-12,515
-2,640
Stock
Debtors
57,981
48,954
37,639
30,857
Creditors
29,038
9,204
42,680
17,872
Accruals and Deferred Income
-2,704
-5,709
6,467
3,450
Deferred Taxes & Provisions
Cash flow from operations
333
7,893
477
1,721
Investing Activities
capital expenditure
-333
-7,893
-477
-1,721
Change in Investments
cash flow from investments
-333
-7,893
-477
-1,721
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
interest
cash flow from financing
cash and cash equivalents
cash
overdraft
change in cash
empowered projects 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 empowered projects ltd. Get real-time insights into empowered projects ltd's credit score, group structure and payment trends.
Perform a competitor analysis for empowered projects ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SN13 area or any other competitors across 12 key performance metrics.
empowered projects ltd Ownership
EMPOWERED PROJECTS LTD group structure
Empowered Projects Ltd has no subsidiary companies.
Ultimate parent company
EMPOWERED PROJECTS LTD
12261057
EMPOWERED PROJECTS LTD Shareholders
The largest shareholders in Empowered Projects Ltd include John David Rawlins and Alex Richard Lockton.
john david rawlins
37.5%
alex richard lockton
37.5%
claire michelle lockton
9%
shelley ann rawlins
9%
bath & west community energy limited
5%
graham robert renwick
1%
peter jeremy rawlins
1%
empowered projects ltd directors
Empowered Projects Ltd currently has 4 directors.
The longest serving directors include
Mrs Claire Lockton (Oct 2019) and
Mr Alex Lockton (Oct 2019).
71122 - Engineering related scientific and technical consulting activities
incorporation date
October 2019
age
6
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
renewev ltd (January 2025)
accountant
-
auditor
-
address
the mansion house pickwick road, corsham, wiltshire, SN13 9BL
Bank
-
Legal Advisor
-
empowered projects 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 did not find charges/mortgages relating to empowered projects ltd.
empowered projects 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 EMPOWERED PROJECTS LTD. This can take several minutes, an email will notify you when this has completed.
empowered projects ltdCompanies House Filings - See Documents
