Pomanda estimates the enterprise value of IM2 SOLAR PROJECT 1 LTD at £818.4k based on a Turnover of £449.4k and 1.82x industry multiple (adjusted for size and gross margin).
im2 solar project 1 ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of IM2 SOLAR PROJECT 1 LTD at £0 based on an EBITDA of £-12k and a 5.24x industry multiple (adjusted for size and gross margin).
im2 solar project 1 ltdEstimated Valuation
£79.6k
Pomanda estimates the enterprise value of IM2 SOLAR PROJECT 1 LTD at £79.6k based on Net Assets of £29.6k and 2.69x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Im2 Solar Project 1 LtdOverview
Im2 Solar Project 1 Ltd is a live company located in london, WC1N 3AX with a Companies House number of 13985147. It operates in the production of electricity sector, SIC Code 35110. Founded in March 2022, it's largest shareholder is
im2 power devco limited
with a 100% stake. Im2 Solar Project 1 Ltd is a startup,
micro sized company, Pomanda has estimated its turnover at
£449.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Im2 Solar Project 1 Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
3 Weak
Size
annual sales of £449.4k, make it smaller than the average company (£1.8m)
£449.4k - Im2 Solar Project 1 Ltd
£1.8m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Im2 Solar Project 1 Ltd
- - Industry AVG
Production
with a gross margin of 70.9%, this company has a comparable cost of product (70.9%)
70.9% - Im2 Solar Project 1 Ltd
70.9% - Industry AVG
Profitability
an operating margin of -2.7% make it less profitable than the average company (51.1%)
-2.7% - Im2 Solar Project 1 Ltd
51.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Im2 Solar Project 1 Ltd
3 - Industry AVG
Pay Structure
on an average salary of £78.5k, the company has an equivalent pay structure (£78.5k)
£78.5k - Im2 Solar Project 1 Ltd
£78.5k - Industry AVG
Efficiency
resulting in sales per employee of £449.4k, this is equally as efficient (£449.4k)
£449.4k - Im2 Solar Project 1 Ltd
£449.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Im2 Solar Project 1 Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Im2 Solar Project 1 Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Im2 Solar Project 1 Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Im2 Solar Project 1 Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 71%, this is a lower level of debt than the average (90%)
71% - Im2 Solar Project 1 Ltd
90% - Industry AVG
IM2 SOLAR PROJECT 1 LTD financials
EXPORT
Im2 Solar Project 1 Ltd's latest turnover from December 2023 is estimated at £449.4 thousand and the company has net assets of £29.6 thousand. According to their latest financial statements, Im2 Solar Project 1 Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Turnover
449,410
Other Income Or Grants
Cost Of Sales
130,602
Gross Profit
318,808
Admin Expenses
330,788
Operating Profit
-11,980
Interest Payable
Interest Receivable
Pre-Tax Profit
-11,980
Tax
Profit After Tax
-11,980
Dividends Paid
Retained Profit
-11,980
Employee Costs
78,500
Number Of Employees
1
EBITDA*
-11,980
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Tangible Assets
79,124
30,509
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
79,124
30,509
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
22,779
11,032
Cash
misc current assets
total current assets
22,779
11,032
total assets
101,903
41,541
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
72,330
41,531
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
72,330
41,531
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
72,330
41,531
net assets
29,573
10
total shareholders funds
29,573
10
Dec 2023
Dec 2022
Operating Activities
Operating Profit
-11,980
Depreciation
Amortisation
Tax
Stock
Debtors
11,747
11,032
Creditors
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-23,727
-11,032
Investing Activities
capital expenditure
-48,615
-30,509
Change in Investments
cash flow from investments
-48,615
-30,509
Financing Activities
Bank loans
Group/Directors Accounts
30,799
41,531
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
41,543
10
interest
cash flow from financing
72,342
41,541
cash and cash equivalents
cash
overdraft
change in cash
im2 solar project 1 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 im2 solar project 1 ltd. Get real-time insights into im2 solar project 1 ltd's credit score, group structure and payment trends.
Perform a competitor analysis for im2 solar project 1 ltd by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other micro companies, companies in WC1N area or any other competitors across 12 key performance metrics.
im2 solar project 1 ltd Ownership
IM2 SOLAR PROJECT 1 LTD group structure
Im2 Solar Project 1 Ltd has no subsidiary companies.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023
net assets
29.6k
+2956.3%
total assets
101.9k
+1.45%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
im2 solar project 1 ltd company details
company number
13985147
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
March 2022
age
3
incorporated
UK
ultimate parent company
UMBRELLA SOLAR INVESTMENT SA
accounts
Small Company
last accounts submitted
December 2023
previous names
N/A
accountant
HARTS LIMITED
auditor
-
address
27 old gloucester street, london, WC1N 3AX
Bank
-
Legal Advisor
-
im2 solar project 1 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 im2 solar project 1 ltd.
im2 solar project 1 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 IM2 SOLAR PROJECT 1 LTD. This can take several minutes, an email will notify you when this has completed.
im2 solar project 1 ltdCompanies House Filings - See Documents
