Noel Eakin & Sons Limited

POWER SEARCH PRICING

SOLUTIONS

noel eakin & sons limited Company Information

Company Number

NI027852

Next Accounts

Sep 2025

Directors

Beatrice Eakin

Noel Eakin

View All

Shareholders

boreal ltd

Group Structure

View All

Industry

Wholesale trade of motor vehicle parts and accessories

Registered Address

carn business park, 19 carn road, portadown, co armagh, BT63 5WG

Website

http://eakinltd.com

noel eakin & sons limited Estimated Valuation

£37.7m

Pomanda estimates the enterprise value of NOEL EAKIN & SONS LIMITED at £37.7m based on Net Assets of £15.9m and 2.38x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Noel Eakin & Sons Limited is a live company located in portadown, BT63 5WG with a Companies House number of NI027852. It operates in the wholesale trade of motor vehicle parts and accessories sector, SIC Code 45310. Founded in October 1993, it's largest shareholder is boreal ltd with a 100% stake. Noel Eakin & Sons Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.3m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Noel Eakin & Sons Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

2 Regular

5 Weak

Size

annual sales of £3.3m, make it smaller than the average company (£16.8m)

Growth

3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (9.4%)

EXPORT

Noel Eakin & Sons Limited's latest turnover from December 2023 is estimated at £3.3 million and the company has net assets of £15.9 million. According to their latest financial statements, Noel Eakin & Sons Limited has 19 employees and maintains cash reserves of £8.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	3,257,717	3,138,103	3,516,888	3,963,658	4,567,273	4,503,389	50,700,984	43,147,635	17,484,186	15,104,485	14,006,850	12,578,286	11,771,516	9,775,892	9,539,359
Other Income Or Grants
Cost Of Sales	2,328,318	2,254,890	2,575,832	2,666,063	3,030,787	2,917,585	35,108,299	28,790,175	12,245,291	10,491,803	9,808,107	8,837,882	8,443,579	7,256,265	7,010,213
Gross Profit	929,400	883,213	941,056	1,297,595	1,536,486	1,585,804	15,592,685	14,357,460	5,238,895	4,612,682	4,198,743	3,740,404	3,327,937	2,519,627	2,529,146
Admin Expenses	257,050	268,500	368,515	443,254	743,742	612,516	14,106,630	10,924,480	4,524,321	3,271,930	3,012,547	2,835,008	2,585,683	2,318,382	2,393,723
Operating Profit	672,350	614,713	572,541	854,341	792,744	973,288	1,486,055	3,432,980	714,574	1,340,752	1,186,196	905,396	742,254	201,245	135,423
Interest Payable				74	1,196	412	386,176	658,985	212,494	206,344	140,394	165,083	163,364	157,115	176,685
Interest Receivable	402,187	245,485	16,163	76,416	145,113	141,495	2,974	24	7	35		10	146		37
Pre-Tax Profit	1,074,537	860,198	588,704	5,465,852	936,661	1,114,371	1,102,853	2,920,844	502,087	1,134,443	1,045,802	740,323	579,036	44,130	-41,225
Tax	-268,634	-163,438	-111,854	-180,713	-178,192	-211,675	-243,484	-909,462	-184,279	-199,333	-242,234	-197,562	-55,085	-46,656	-33,442
Profit After Tax	805,903	696,760	476,850	5,285,139	758,469	902,696	859,369	2,011,382	317,808	935,110	803,568	542,761	523,951	-2,526	-74,667
Dividends Paid
Retained Profit	805,903	696,760	476,850	5,285,139	758,469	902,696	582,472	1,093,368	350,383	670,822	596,315	348,671	341,210	47,558	-19,407
Employee Costs	717,014	668,774	785,504	616,282	673,414	616,950	12,537,055	10,404,701	3,040,748	2,477,697	1,618,477	1,480,132	1,382,211	1,189,488
Number Of Employees	19	19	23	22	23	23	317	255	244	92	57	53	51	44
EBITDA*	790,118	726,333	605,579	896,568	846,895	1,035,155	4,120,144	5,829,671	1,477,763	1,924,043	1,699,640	1,399,766	1,231,985	658,080	593,890

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	421,343	404,561	98,519	121,111	94,554	116,830	7,461,564	7,334,937	6,331,578	1,567,669	1,686,923	1,527,295	1,369,279	1,336,300	1,496,889
Intangible Assets							10,927,436	9,029,721	8,576,468	4,954,855	1,497,042	1,672,550	1,858,745	1,992,695	2,168,313
Investments & Other					2,314,818	2,314,818						202,450	222,050	222,050	225,387
Debtors (Due After 1 year)
Total Fixed Assets	421,343	404,561	98,519	121,111	2,409,372	2,431,648	18,389,000	16,364,658	14,908,046	6,522,524	3,183,965	3,402,295	3,450,074	3,551,045	3,890,589
Stock & work in progress	512,285	461,564	574,539	598,528	630,480	505,379	6,009,771	5,430,530	3,600,164	1,597,756	1,363,505	1,383,832	1,075,198	857,065	850,716
Trade Debtors	566,322	601,260	598,143	646,652	652,502	723,351	6,087,428	7,030,912	6,779,313	2,165,467	2,021,583	1,950,666	1,969,195	1,512,007	1,852,878
Group Debtors	6,704,930	7,203,650	6,933,650	6,393,650	4,181,631	3,877,728	3,002,828	4,341,626	3,753,295	3,410,765	3,296,745	3,089,162	2,797,315	2,595,654	2,333,126
Misc Debtors	211,980	308,240	295,950	889,856	856,693	575,469	5,539,370	3,567,586	599,691	414,828	329,303	214,355	190,152	157,781	151,666
Cash	8,116,085	7,205,327	6,822,372	6,107,865	388,521	805,145	3,353,673	4,292,633	1,892,045	653,346	535,940	244,850	76,360	55,603	9,960
misc current assets
total current assets	16,111,602	15,780,041	15,224,654	14,636,551	6,709,827	6,487,072	23,993,070	24,663,287	16,624,508	8,242,162	7,547,076	6,882,865	6,108,220	5,178,110	5,198,346
total assets	16,532,945	16,184,602	15,323,173	14,757,662	9,119,199	8,918,720	42,382,070	41,027,945	31,532,554	14,764,686	10,731,041	10,285,160	9,558,294	8,729,155	9,088,935
Bank overdraft							1,850,267	1,123,565	907,512	1,245,888	1,425,760	1,543,228	1,599,542	1,275,867	1,446,941
Bank loan										297,226	112,228	112,228	362,228	292,229	399,729
Trade Creditors	311,151	230,447	407,662	719,433	189,942	178,635	5,137,473	5,025,675	5,306,888	1,652,162	1,462,579	1,917,127	1,767,961	2,068,125	2,641,515
Group/Directors Accounts	5,999	5,999	44,390	44,519	1,080,698	1,527,797	921,704	2,671,922	2,327,422	1,741,011	1,586,016	1,692,251	1,544,020	1,260,529	1,039,611
other short term finances							2,348,407	2,330,480	1,618,062						125,000
hp & lease commitments							119,071	150,893	69,020	98,772	117,664	115,694	81,094	96,744	162,982
other current liabilities	284,399	818,015	521,640	119,521	78,472	193,122	8,833,930	9,950,797	10,775,721	823,041	808,580	691,562	674,843	431,261	708,728
total current liabilities	601,549	1,054,461	973,692	883,473	1,349,112	1,899,554	19,210,852	21,253,332	21,004,625	5,858,100	5,512,827	6,072,090	6,029,688	5,424,755	6,524,506
loans							11,096,769	8,384,714	3,350,055	3,646,196	594,527	492,583	599,330	935,251	1,317,501
hp & lease commitments							317,809	437,042	27,809	136,895	219,563	154,594	88,285	56,177	76,576
Accruals and Deferred Income
other liabilities															50,000
provisions	79,252	83,900		1,558	695	8,243	1,607,701	1,822,838	1,862,121	153,856	158,139	123,476	10,589	6,521	13,132
total long term liabilities	79,252	83,900		1,558	695	8,243	13,022,279	10,644,594	5,239,985	3,936,947	972,229	770,653	698,204	997,949	1,457,209
total liabilities	680,801	1,138,361	973,692	885,031	1,349,807	1,907,797	32,233,131	31,897,926	26,244,610	9,795,047	6,485,056	6,842,743	6,727,892	6,422,704	7,981,715
net assets	15,852,144	15,046,241	14,349,481	13,872,631	7,769,392	7,010,923	7,236,940	6,494,917	4,044,620	3,694,237	3,023,415	2,427,100	2,078,429	1,737,219	1,107,220
total shareholders funds	15,852,144	15,046,241	14,349,481	13,872,631	7,769,392	7,010,923	7,236,940	6,494,917	4,044,620	3,694,237	3,023,415	2,427,100	2,078,429	1,737,219	1,107,220

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	672,350	614,713	572,541	854,341	792,744	973,288	1,486,055	3,432,980	714,574	1,340,752	1,186,196	905,396	742,254	201,245	135,423
Depreciation	117,768	111,620	33,038	42,227	54,151	61,867	1,633,642	1,510,413	366,298	300,808	312,936	300,055	297,448	281,217	282,887
Amortisation							1,000,447	886,278	396,891	282,483	200,508	194,315	192,283	175,618	175,580
Tax	-268,634	-163,438	-111,854	-180,713	-178,192	-211,675	-243,484	-909,462	-184,279	-199,333	-242,234	-197,562	-55,085	-46,656	-33,442
Stock	50,721	-112,975	-23,989	-31,952	125,101	-5,504,392	579,241	1,830,366	2,002,408	234,251	-20,327	308,634	218,133	6,349	850,716
Debtors	-629,918	285,407	-102,415	2,239,332	514,278	-9,453,078	-310,498	3,807,825	5,141,239	343,429	393,448	297,521	691,220	-72,228	4,337,670
Creditors	80,704	-177,215	-311,771	529,491	11,307	-4,958,838	111,798	-281,213	3,654,726	189,583	-454,548	149,166	-300,164	-573,390	2,641,515
Accruals and Deferred Income	-533,616	296,375	402,119	41,049	-114,650	-8,640,808	-1,116,867	-824,924	9,952,680	14,461	117,018	16,719	243,582	-277,467	708,728
Deferred Taxes & Provisions	-4,648	83,900	-1,558	863	-7,548	-1,599,458	-215,137	-39,283	1,708,265	-4,283	34,663	112,887	4,068	-6,611	13,132
Cash flow from operations	643,121	593,523	708,919	-920,122	-81,567	581,846	2,387,711	-1,863,402	9,465,508	1,346,791	781,418	874,821	215,033	-180,165	-1,264,563
Investing Activities
capital expenditure	-134,550	-417,662	-10,446	-68,784	-31,875	18,210,303	-1,423,429	-409,303	-963,638	-300,767	-297,956	-235,791	-230,558	-210,484	-121,784
Change in Investments				-2,314,818		2,314,818					-202,450	-19,600		-3,337	225,387
cash flow from investments	-134,550	-417,662	-10,446	2,246,034	-31,875	15,895,485	-1,423,429	-409,303	-963,638	-300,767	-95,506	-216,191	-230,558	-207,147	-347,171
Financing Activities
Bank loans									-297,226	184,998		-250,000	69,999	-107,500	399,729
Group/Directors Accounts		-38,391	-129	-1,036,179	-447,099	606,093	-1,750,218	344,500	586,411	154,995	-106,235	148,231	283,491	220,918	1,039,611
Other Short Term Loans						-2,348,407	17,927	712,418	1,618,062					-125,000	125,000
Long term loans						-11,096,769	2,712,055	5,034,659	-296,141	3,051,669	101,944	-106,747	-335,921	-382,250	1,317,501
Hire Purchase and Lease Commitments						-436,880	-151,055	491,106	-138,838	-101,560	66,939	100,909	16,458	-86,637	239,558
other long term liabilities														-50,000	50,000
share issue				818,100		-1,128,713	159,551	1,356,929						582,441	1,126,627
interest	402,187	245,485	16,163	76,342	143,917	141,083	-383,202	-658,961	-212,487	-206,309	-140,394	-165,073	-163,218	-157,115	-176,648
cash flow from financing	402,187	207,094	16,034	-141,737	-303,182	-14,263,593	605,058	7,280,651	1,259,781	3,083,793	-77,746	-272,680	-129,191	-105,143	4,121,378
cash and cash equivalents
cash	910,758	382,955	714,507	5,719,344	-416,624	-2,548,528	-938,960	2,400,588	1,238,699	117,406	291,090	168,490	20,757	45,643	9,960
overdraft						-1,850,267	726,702	216,053	-338,376	-179,872	-117,468	-56,314	323,675	-171,074	1,446,941
change in cash	910,758	382,955	714,507	5,719,344	-416,624	-698,261	-1,665,662	2,184,535	1,577,075	297,278	408,558	224,804	-302,918	216,717	-1,436,981

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for noel eakin & sons limited. Get real-time insights into noel eakin & sons limited'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

Perform a competitor analysis for noel eakin & sons limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in BT63 area or any other competitors across 12 key performance metrics.

NOEL EAKIN & SONS LIMITED group structure

Noel Eakin & Sons Limited has no subsidiary companies.

Ultimate parent company

BOREAL LIMITED

NI027859

1 parent

NOEL EAKIN & SONS LIMITED

NI027852

NOEL EAKIN & SONS LIMITED Shareholders

boreal ltd

100%

Noel Eakin & Sons Limited currently has 6 directors. The longest serving directors include Mrs Beatrice Eakin (Oct 1993) and Mr Noel Eakin (Oct 1993).

officer	country	age	start	end	role
Mrs Beatrice Eakin		74 years	Oct 1993	-	Director
Mr Noel Eakin	United Kingdom	75 years	Oct 1993	-	Director
Mr Timothy Eakin		53 years	Feb 2001	-	Director
Mr Simon Eakin		50 years	Jan 2015	-	Director
Mr Gareth Eakin		46 years	Sep 2020	-	Director
Mrs Grace Ewart		38 years	Sep 2020	-	Director

P&L

December 2023

turnover

3.3m

+4%

operating profit

672.4k

gross margin

28.6%

+1.37%

turnover

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

Balance Sheet

December 2023

net assets

15.9m

+0.05%

total assets

16.5m

+0.02%

cash

8.1m

+0.13%

net assets

Total assets minus all liabilities

Similar Companies

commercial filters limited

commercial motor products ltd

4.5

scm turbomotive limited

d. & a. factors (dundee) limited

marshalls truck bodies ltd

4.5

company number

NI027852

Type

Private limited with Share Capital

industry

45310 - Wholesale trade of motor vehicle parts and accessories

incorporation date

October 1993

ultimate parent company

BOREAL LIMITED

previous names

noel eakin & son limited (February 1994)

arkose limited (January 1994)

address

carn business park, 19 carn road, portadown, co armagh, BT63 5WG

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 5 charges/mortgages relating to noel eakin & sons limited. Currently there are 5 open charges and 0 have been satisfied in the past.

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 NOEL EAKIN & SONS LIMITED. This can take several minutes, an email will notify you when this has completed.

noel eakin & sons limited Company Information

noel eakin & sons limited Estimated Valuation

noel eakin & sons limited Estimated Valuation

noel eakin & sons limited Estimated Valuation

Noel Eakin & Sons Limited Overview

Noel Eakin & Sons Limited Health Check

NOEL EAKIN & SONS LIMITED financials

noel eakin & sons limited Credit Report and Business Information

Noel Eakin & Sons Limited Competitor Analysis

noel eakin & sons limited Ownership

noel eakin & sons limited directors

noel eakin & sons limited company details

noel eakin & sons limited Charges & Mortgages

noel eakin & sons limited Capital Raised & Share Issues BETA

noel eakin & sons limited Companies House Filings - See Documents