rocksavage power company, ltd.

rocksavage power company, ltd. Company Information

Share ROCKSAVAGE POWER COMPANY, LTD.
Live 
MatureMegaDeclining

Company Number

FC018868

Industry

Production of electricity

 

Wholesale of computers, computer peripheral equipment and software

 
View All 

Shareholders

-

Group Structure

View All

Contact

Registered Address

maples & calder ugland house, po box 309 george town, grand cayman, cayman islands british west ind.

rocksavage power company, ltd. Estimated Valuation

£73.1m

Pomanda estimates the enterprise value of ROCKSAVAGE POWER COMPANY, LTD. at £73.1m based on a Turnover of £100.6m and 0.73x industry multiple (adjusted for size and gross margin).

rocksavage power company, ltd. Estimated Valuation

£61.6m

Pomanda estimates the enterprise value of ROCKSAVAGE POWER COMPANY, LTD. at £61.6m based on an EBITDA of £15.2m and a 4.07x industry multiple (adjusted for size and gross margin).

rocksavage power company, ltd. Estimated Valuation

£114.4m

Pomanda estimates the enterprise value of ROCKSAVAGE POWER COMPANY, LTD. at £114.4m based on Net Assets of £56.1m and 2.04x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Rocksavage Power Company, Ltd. Overview

Rocksavage Power Company, Ltd. is a live company located in grand cayman. Founded in October 1995, it's largest shareholder is unknown. Rocksavage Power Company, Ltd. is a mature, mega sized company, Pomanda has estimated its turnover at £100.6m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Rocksavage Power Company, Ltd. Health Check

Pomanda's financial health check has awarded Rocksavage Power Company, Ltd. a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

5 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £100.6m, make it larger than the average company (£14.6m)

£100.6m - Rocksavage Power Company, Ltd.

£14.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (9%)

-6% - Rocksavage Power Company, Ltd.

9% - Industry AVG

production

Production

with a gross margin of -4.6%, this company has a higher cost of product (38%)

-4.6% - Rocksavage Power Company, Ltd.

38% - Industry AVG

profitability

Profitability

an operating margin of 12% make it less profitable than the average company (19.7%)

12% - Rocksavage Power Company, Ltd.

19.7% - Industry AVG

employees

Employees

with 267 employees, this is above the industry average (43)

267 - Rocksavage Power Company, Ltd.

43 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - Rocksavage Power Company, Ltd.

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £376.9k, this is equally as efficient (£422.8k)

£376.9k - Rocksavage Power Company, Ltd.

£422.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 19 days, this is earlier than average (35 days)

19 days - Rocksavage Power Company, Ltd.

35 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 59 days, this is slower than average (29 days)

59 days - Rocksavage Power Company, Ltd.

29 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Rocksavage Power Company, Ltd.

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (13 weeks)

7 weeks - Rocksavage Power Company, Ltd.

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 50.8%, this is a lower level of debt than the average (63.7%)

50.8% - Rocksavage Power Company, Ltd.

63.7% - Industry AVG

ROCKSAVAGE POWER COMPANY, LTD. financials

EXPORTms excel logo

Rocksavage Power Company, Ltd.'s latest turnover from December 2023 is £100.6 million and the company has net assets of £56.1 million. According to their latest financial statements, we estimate that Rocksavage Power Company, Ltd. has 267 employees and maintains cash reserves of £6.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover100,626,000374,643,000279,298,000123,019,000227,154,000140,022,000128,034,000196,180,00076,217,00025,466,00048,809,000118,600,000120,977,000108,744,00085,596,000
Other Income Or Grants000000000000000
Cost Of Sales105,274,000232,760,000234,718,000125,476,000211,138,000151,318,000125,754,000186,311,00088,309,00054,533,00062,469,000109,527,000105,120,00077,338,00061,088,000
Gross Profit-4,648,000141,883,00044,580,000-2,457,00016,016,000-11,296,0002,280,0009,869,000-12,092,000-29,067,000-13,660,0009,073,00015,857,00031,406,00024,508,000
Admin Expenses-16,681,00032,184,00082,822,000405,00017,095,00020,729,000-48,168,00018,513,0006,996,00094,949,0007,007,00014,129,0006,445,0006,121,0004,802,000
Operating Profit12,033,000109,699,000-38,242,000-2,862,000-1,079,000-32,025,00050,448,000-8,644,000-19,088,000-124,016,000-20,667,000-5,056,0009,412,00025,285,00019,706,000
Interest Payable627,000316,00053,0002,971,0005,663,0005,736,0005,112,0005,323,0005,360,0007,378,00010,103,00010,518,00010,632,0006,208,0006,051,000
Interest Receivable502,00093,00038,00022,00012,0001,0001,0003,0002,00027,00034,00040,00088,00066,00051,000
Pre-Tax Profit-5,889,000109,341,000-38,259,000-5,793,000-6,746,000-37,731,00045,342,000-13,953,000-24,371,000-86,473,000-30,736,000-15,534,000-1,132,00019,143,00013,706,000
Tax1,080,000-20,182,0008,833,0001,406,000-2,101,0007,327,000-7,063,0002,252,0004,511,00017,554,0008,077,0005,121,0001,609,000-4,238,000758,000
Profit After Tax-4,809,00089,159,000-29,426,000-4,387,000-8,847,000-30,404,00038,279,000-11,701,000-19,860,000-68,919,000-22,659,000-10,413,000477,00014,905,00014,464,000
Dividends Paid000000000000024,000,0000
Retained Profit-4,809,00089,159,000-29,426,000-4,387,000-8,847,000-30,404,00038,279,000-11,701,000-19,860,000-68,919,000-22,659,000-10,413,000477,000-9,095,00014,464,000
Employee Costs000000000000000
Number Of Employees2671,054864418781494457666243851633934174010
EBITDA*15,153,000114,142,000-28,498,0007,211,0008,992,000-10,333,00054,059,000-5,368,000-15,408,000-109,362,000-7,287,0008,324,00022,581,00038,559,00031,960,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets27,762,00042,630,00027,507,00036,080,00046,229,00052,000,00070,716,00030,636,00033,094,00036,438,000133,035,000145,944,000157,911,000170,930,000183,450,000
Intangible Assets87,00000000000000000
Investments & Other00072,000183,000316,000474,000632,000790,000948,00000000
Debtors (Due After 1 year)05,958,00019,866,0003,067,0001,311,0000006,973,00010,086,00000000
Total Fixed Assets27,849,00039,651,00047,373,00039,219,00046,229,00052,000,00070,716,00030,636,00040,857,00047,472,000133,035,000145,944,000157,911,000170,930,000183,450,000
Stock & work in progress0386,000474,00018,358,00025,428,0000004,743,0003,124,0005,513,00016,198,0007,001,0004,303,0002,058,000
Trade Debtors5,273,0005,133,0009,538,0008,530,00021,311,0005,761,0002,797,0002,325,0002,867,00029,379,0001,620,0009,879,0009,326,0007,418,00010,107,000
Group Debtors30,846,00075,952,000106,025,00010,809,00013,021,00033,832,00011,413,00018,857,00010,631,00001,435,0005,846,0009,555,0007,103,0006,026,000
Misc Debtors43,487,00041,955,0001,822,000956,0002,058,0002,688,00011,767,00041,667,00035,849,00001,214,0001,147,0001,117,000962,0001,140,000
Cash6,583,00010,354,0004,232,0003,883,0001,278,000497,000414,00013,686,0001,614,000927,0003,786,00010,162,0006,421,0001,506,00010,149,000
misc current assets007,514,000423,000523,00012,034,0006,813,00010,850,00000168,0000000
total current assets86,189,000133,780,000129,605,00042,959,00063,167,00054,812,00033,204,00087,385,00055,704,00033,430,00013,736,00043,232,00033,420,00021,292,00029,480,000
total assets114,038,000173,431,000176,978,00082,178,000109,396,000106,812,000103,920,000118,021,00096,561,00080,902,000146,771,000189,176,000191,331,000192,222,000212,930,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 17,036,0004,870,000475,000539,0002,203,000207,0002,366,000462,000130,0001,212,0001,236,0002,560,0001,853,000598,0001,473,000
Group/Directors Accounts28,149,000020,087,00022,354,000000010,356,0009,310,0002,581,0009,931,0008,231,0008,446,0009,105,000
other short term finances502,000090,767,0007,112,00001,781,0000035,405,00017,811,00000000
hp & lease commitments59,000243,000222,000203,000214,0000000000000
other current liabilities096,288,00086,575,00029,060,00082,632,00060,899,00038,159,00084,174,00011,501,00012,711,00010,268,00025,598,00023,577,00027,854,00021,594,000
total current liabilities45,746,000101,401,000198,126,00059,268,00085,049,00062,887,00040,525,00084,636,00057,392,00041,044,00014,085,00038,089,00033,661,00036,898,00032,172,000
loans0128,0000282,00069,623,000070,241,00074,093,00074,905,00076,318,00095,574,000112,016,000111,858,000120,701,000138,980,000
hp & lease commitments064,000314,000543,000786,0000000000000
Accruals and Deferred Income0000021,543,000009,143,00012,370,00016,431,00019,714,00011,154,00000
other liabilities0000081,549,000000000000
provisions12,182,00022,094,0006,778,0006,899,00012,324,0008,362,0009,110,00017,944,0002,868,0002,558,00010,801,00018,318,00023,206,00023,648,00021,708,000
total long term liabilities12,182,00011,111,0007,092,0007,724,00074,999,00085,730,00074,796,00083,065,00086,916,00091,246,000122,806,000150,048,000146,218,000144,349,000160,688,000
total liabilities57,928,000112,512,000205,218,00066,992,000160,048,000148,617,000115,321,000167,701,000144,308,000132,290,000136,891,000188,137,000179,879,000181,247,000192,860,000
net assets56,110,00060,919,000-28,240,00015,186,000-50,652,000-41,805,000-11,401,000-49,680,000-47,747,000-51,388,0009,880,0001,039,00011,452,00010,975,00020,070,000
total shareholders funds56,110,00060,919,000-28,240,00015,186,000-50,652,000-41,805,000-11,401,000-49,680,000-47,747,000-51,388,0009,880,0001,039,00011,452,00010,975,00020,070,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit12,033,000109,699,000-38,242,000-2,862,000-1,079,000-32,025,00050,448,000-8,644,000-19,088,000-124,016,000-20,667,000-5,056,0009,412,00025,285,00019,706,000
Depreciation2,911,0004,443,0009,744,00010,073,00010,071,00021,692,0003,611,0003,276,0003,680,00014,654,00013,380,00013,380,00013,169,00013,274,00012,254,000
Amortisation209,00000000000000000
Tax1,080,000-20,182,0008,833,0001,406,000-2,101,0007,327,000-7,063,0002,252,0004,511,00017,554,0008,077,0005,121,0001,609,000-4,238,000758,000
Stock-386,000-88,000-17,884,000-7,070,00025,428,00000-4,743,0001,619,000-2,389,000-10,685,0009,197,0002,698,0002,245,0002,058,000
Debtors-49,392,000-8,253,000113,889,000-13,887,000-5,032,00016,304,000-36,872,0006,529,00016,855,00035,196,000-12,603,000-3,126,0004,515,000-1,790,00017,273,000
Creditors12,166,0004,395,000-64,000-1,664,0001,996,000-2,159,0001,904,000332,000-1,082,000-24,000-1,324,000707,0001,255,000-875,0001,473,000
Accruals and Deferred Income-96,288,0009,713,00057,515,000-53,572,000190,00044,283,000-46,015,00063,530,000-4,437,000-1,618,000-18,613,00010,581,0006,877,0006,260,00021,594,000
Deferred Taxes & Provisions-9,912,00015,316,000-121,000-5,425,0003,962,000-748,000-8,834,00015,076,000310,000-8,243,000-7,517,000-4,888,000-442,0001,940,00021,708,000
Cash flow from operations-28,023,000131,725,000-58,340,000-31,087,000-7,357,00022,066,00030,923,00074,036,000-34,580,000-134,500,000-3,376,00013,774,00024,667,00041,191,00058,162,000
Investing Activities
capital expenditure11,661,000-19,566,000-1,171,00076,000-4,300,000-2,976,000-43,691,000-818,000-336,00081,943,000-471,000-1,413,000-150,000-754,000-195,704,000
Change in Investments00-72,000-111,000-133,000-158,000-158,000-158,000-158,000948,00000000
cash flow from investments11,661,000-19,566,000-1,099,000187,000-4,167,000-2,818,000-43,533,000-660,000-178,00080,995,000-471,000-1,413,000-150,000-754,000-195,704,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts28,149,000-20,087,000-2,267,00022,354,000000-10,356,0001,046,0006,729,000-7,350,0001,700,000-215,000-659,0009,105,000
Other Short Term Loans 502,000-90,767,00083,655,0007,112,000-1,781,0001,781,0000-35,405,00017,594,00017,811,00000000
Long term loans-128,000128,000-282,000-69,341,00069,623,000-70,241,000-3,852,000-812,000-1,413,000-19,256,000-16,442,000158,000-8,843,000-18,279,000138,980,000
Hire Purchase and Lease Commitments-248,000-229,000-210,000-254,0001,000,0000000000000
other long term liabilities0000-81,549,00081,549,000000000000
share issue00-14,000,00070,225,0000009,768,00023,501,0007,651,00031,500,0000005,606,000
interest-125,000-223,000-15,000-2,949,000-5,651,000-5,735,000-5,111,000-5,320,000-5,358,000-7,351,000-10,069,000-10,478,000-10,544,000-6,142,000-6,000,000
cash flow from financing28,150,000-111,178,00066,881,00027,147,000-18,358,0007,354,000-8,963,000-42,125,00035,370,0005,584,000-2,361,000-8,620,000-19,602,000-25,080,000147,691,000
cash and cash equivalents
cash-3,771,0006,122,000349,0002,605,000781,00083,000-13,272,00012,072,000687,000-2,859,000-6,376,0003,741,0004,915,000-8,643,00010,149,000
overdraft000000000000000
change in cash-3,771,0006,122,000349,0002,605,000781,00083,000-13,272,00012,072,000687,000-2,859,000-6,376,0003,741,0004,915,000-8,643,00010,149,000

rocksavage power company, 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 rocksavage power company, ltd.. Get real-time insights into rocksavage power company, ltd.'s credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Rocksavage Power Company, Ltd. Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for rocksavage power company, ltd. by selecting its closest rivals, whether from the industry sector, other mega companies, companies in Region Area area or any other competitors across 12 key performance metrics.

rocksavage power company, ltd. Ownership

ROCKSAVAGE POWER COMPANY, LTD. group structure

Rocksavage Power Company, Ltd. has 1 subsidiary company.

Ultimate parent company

INTERGEN NV

#0036961

1 parent

ROCKSAVAGE POWER COMPANY, LTD.

FC018868

1 subsidiary

ROCKSAVAGE POWER COMPANY, LTD. Shareholders

--

rocksavage power company, ltd. directors

Rocksavage Power Company, Ltd. currently has 4 directors. The longest serving directors include Mr John Procter (Jan 2020) and Mr David MacDonald (May 2022).

officercountryagestartendrole
Mr John ProcterUnited Kingdom61 years Jan 2020- Director
Mr David MacDonaldEngland48 years May 2022- Director
Mr Paul SansomUnited Kingdom60 years Sep 2022- Director
Ms Karel NohejlUnited Kingdom55 years Oct 2023- Director

P&L

December 2023

turnover

100.6m

-73%

operating profit

12m

-89%

gross margin

-4.6%

-112.2%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

56.1m

-0.08%

total assets

114m

-0.34%

cash

6.6m

-0.36%

net assets

Total assets minus all liabilities

Similar Companies

Similar companies unavailable for this selection

rocksavage power company, ltd. company details

company number

FC018868

Type

Other

industry

16100 - Sawmilling and planing of wood

35110 - Production of electricity

46510 - Wholesale of computers, computer peripheral equipment and software

incorporation date

October 1995

age

29

incorporated

UK

ultimate parent company

INTERGEN NV

accounts

Full Accounts

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

-

address

maples & calder ugland house, po box 309 george town, grand cayman, cayman islands british west ind.

Bank

-

Legal Advisor

-

rocksavage power company, 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 8 charges/mortgages relating to rocksavage power company, ltd.. Currently there are 0 open charges and 8 have been satisfied in the past.

rocksavage power company, 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 ROCKSAVAGE POWER COMPANY, LTD.. This can take several minutes, an email will notify you when this has completed.

rocksavage power company, ltd. Companies House Filings - See Documents

datedescriptionview/download