slieve divena wind farm limited
slieve divena wind farm limited Company Information
Company Number
NI060982
Website
-Registered Address
unit 4, the legacy building, queens road, belfast, BT3 9DT
Industry
Production of electricity
Telephone
-
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
greencoat uk wind holdco limited 100%
slieve divena wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of SLIEVE DIVENA WIND FARM LIMITED at £21.7m based on a Turnover of £9.9m and 2.18x industry multiple (adjusted for size and gross margin).
slieve divena wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of SLIEVE DIVENA WIND FARM LIMITED at £53.8m based on an EBITDA of £8.6m and a 6.28x industry multiple (adjusted for size and gross margin).
slieve divena wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of SLIEVE DIVENA WIND FARM LIMITED at £55m based on Net Assets of £19.4m and 2.84x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Slieve Divena Wind Farm Limited Overview
Slieve Divena Wind Farm Limited is a live company located in belfast, BT3 9DT with a Companies House number of NI060982. It operates in the production of electricity sector, SIC Code 35110. Founded in September 2006, it's largest shareholder is greencoat uk wind holdco limited with a 100% stake. Slieve Divena Wind Farm Limited is a established, mid sized company, Pomanda has estimated its turnover at £9.9m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Slieve Divena Wind Farm Limited Health Check
Pomanda's financial health check has awarded Slieve Divena Wind Farm Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs
7 Strong
2 Regular
1 Weak
Size
annual sales of £9.9m, make it larger than the average company (£1.3m)
£9.9m - Slieve Divena Wind Farm Limited
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (4.9%)
35% - Slieve Divena Wind Farm Limited
4.9% - Industry AVG
Production
with a gross margin of 70.5%, this company has a comparable cost of product (70.5%)
70.5% - Slieve Divena Wind Farm Limited
70.5% - Industry AVG
Profitability
an operating margin of 72.9% make it more profitable than the average company (45.6%)
72.9% - Slieve Divena Wind Farm Limited
45.6% - Industry AVG
Employees
with 32 employees, this is above the industry average (3)
- Slieve Divena Wind Farm Limited
3 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Slieve Divena Wind Farm Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £310.8k, this is equally as efficient (£314.4k)
- Slieve Divena Wind Farm Limited
£314.4k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (16 days)
3 days - Slieve Divena Wind Farm Limited
16 days - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is quicker than average (22 days)
16 days - Slieve Divena Wind Farm Limited
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Slieve Divena Wind Farm Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 98 weeks, this is more cash available to meet short term requirements (8 weeks)
98 weeks - Slieve Divena Wind Farm Limited
8 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 19.5%, this is a lower level of debt than the average (94.7%)
19.5% - Slieve Divena Wind Farm Limited
94.7% - Industry AVG
SLIEVE DIVENA WIND FARM LIMITED financials
Slieve Divena Wind Farm Limited's latest turnover from December 2022 is £9.9 million and the company has net assets of £19.4 million. According to their latest financial statements, we estimate that Slieve Divena Wind Farm Limited has 32 employees and maintains cash reserves of £607 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 9,944,000 | 6,178,000 | 3,874,000 | 4,018,000 | 5,309,000 | 3,209,000 | 4,381,000 | 4,686,000 | 4,804,000 | 6,591,000 | 5,368,000 | 6,661,000 | 5,083,000 | 6,074,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | ||||||||||
| Cost Of Sales | 3,942,000 | 3,888,000 | 3,711,000 | 3,580,000 | ||||||||||
| Gross Profit | 439,000 | 798,000 | 1,093,000 | 3,011,000 | ||||||||||
| Admin Expenses | 5,000 | 10,000 | 51,000 | -161,000 | ||||||||||
| Operating Profit | 7,245,000 | 3,532,000 | 1,282,000 | 1,451,000 | 2,264,000 | 230,000 | 434,000 | 788,000 | 1,042,000 | 3,172,000 | 1,635,000 | 2,979,000 | 1,806,000 | 2,719,000 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 672,000 | 1,811,000 | 1,914,000 | 2,061,000 | 2,250,000 | 0 | 2,609,000 | 0 | 1,651,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,495,000 | 0 | 1,000 | 0 |
| Pre-Tax Profit | 7,245,000 | 3,532,000 | 1,282,000 | 1,451,000 | 2,264,000 | -442,000 | -1,377,000 | -1,126,000 | -1,019,000 | 922,000 | -860,000 | 370,000 | 1,807,000 | 1,068,000 |
| Tax | -1,352,000 | -1,774,000 | -542,000 | -278,000 | -477,000 | 125,000 | 133,000 | 1,022,000 | -157,000 | 159,000 | 279,000 | 97,000 | -309,000 | -366,000 |
| Profit After Tax | 5,893,000 | 1,758,000 | 740,000 | 1,173,000 | 1,787,000 | -317,000 | -1,244,000 | -104,000 | -1,176,000 | 1,081,000 | -581,000 | 467,000 | 1,498,000 | 702,000 |
| Dividends Paid | 7,951,000 | 3,295,000 | 2,670,000 | 3,182,000 | 3,043,000 | 1,130,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -2,058,000 | -1,537,000 | -1,930,000 | -2,009,000 | -1,256,000 | -1,447,000 | -1,244,000 | -104,000 | -1,176,000 | 1,081,000 | -581,000 | 467,000 | 1,498,000 | 702,000 |
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Number Of Employees | ||||||||||||||
| EBITDA* | 8,577,000 | 4,864,000 | 2,614,000 | 2,790,000 | 3,600,000 | 2,114,000 | 2,948,000 | 3,302,000 | 3,556,000 | 5,683,000 | 4,298,000 | 5,458,000 | 4,320,000 | 5,614,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 21,629,000 | 22,961,000 | 24,293,000 | 25,625,000 | 27,008,000 | 28,246,000 | 30,130,000 | 32,644,000 | 35,158,000 | 37,672,000 | 40,188,000 | 42,681,000 | 45,160,000 | 47,674,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 21,629,000 | 22,961,000 | 24,293,000 | 25,625,000 | 27,008,000 | 28,246,000 | 30,130,000 | 32,644,000 | 35,158,000 | 37,672,000 | 40,188,000 | 42,681,000 | 45,160,000 | 47,674,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 95,000 | 0 | 0 | 0 | 1,373,000 | 1,171,000 | 92,000 | 702,000 | 674,000 | 453,000 | 358,000 | 756,000 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 263,000 | 41,000 | 0 | 524,000 | 260,000 | 0 | 0 | 66,000 |
| Misc Debtors | 1,759,000 | 1,929,000 | 1,076,000 | 1,192,000 | 63,000 | 123,000 | 1,701,000 | 1,616,000 | 1,476,000 | 2,627,000 | 2,464,000 | 1,426,000 | 973,000 | 3,120,000 |
| Cash | 607,000 | 1,480,000 | 926,000 | 983,000 | 1,288,000 | 841,000 | 332,000 | 3,000 | 82,000 | 1,805,000 | 45,000 | 3,201,000 | 7,449,000 | 2,430,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,461,000 | 3,409,000 | 2,002,000 | 2,175,000 | 2,724,000 | 2,135,000 | 2,388,000 | 2,362,000 | 2,232,000 | 5,409,000 | 3,127,000 | 5,383,000 | 8,422,000 | 5,616,000 |
| total assets | 24,090,000 | 26,370,000 | 26,295,000 | 27,800,000 | 29,732,000 | 30,381,000 | 32,518,000 | 35,006,000 | 37,390,000 | 43,081,000 | 43,315,000 | 48,064,000 | 53,582,000 | 53,290,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 135,000 | 97,000 | 82,000 | 205,000 | 159,000 | 24,000 | 50,000 | 2,000 | 0 | 6,000 | 0 | 1,000 | 0 | 190,000 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 29,499,000 | 30,770,000 | 32,276,000 | 37,034,000 | 38,419,000 | 42,042,000 | 47,676,000 | 49,556,000 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 185,000 | 289,000 | 267,000 | 261,000 | 312,000 | 237,000 | 291,000 | 179,000 | 217,000 | 388,000 | 296,000 | 561,000 | 803,000 | 261,000 |
| total current liabilities | 320,000 | 386,000 | 349,000 | 466,000 | 471,000 | 261,000 | 29,840,000 | 30,951,000 | 32,493,000 | 37,428,000 | 38,715,000 | 42,604,000 | 48,479,000 | 50,007,000 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 4,379,000 | 4,535,000 | 2,960,000 | 2,418,000 | 2,336,000 | 1,939,000 | 2,064,000 | 2,197,000 | 2,935,000 | 2,515,000 | 2,543,000 | 2,822,000 | 2,932,000 | 2,610,000 |
| total long term liabilities | 4,379,000 | 4,535,000 | 2,960,000 | 2,418,000 | 2,336,000 | 1,939,000 | 2,064,000 | 2,197,000 | 2,935,000 | 2,515,000 | 2,543,000 | 2,822,000 | 2,932,000 | 2,610,000 |
| total liabilities | 4,699,000 | 4,921,000 | 3,309,000 | 2,884,000 | 2,807,000 | 2,200,000 | 31,904,000 | 33,148,000 | 35,428,000 | 39,943,000 | 41,258,000 | 45,426,000 | 51,411,000 | 52,617,000 |
| net assets | 19,391,000 | 21,449,000 | 22,986,000 | 24,916,000 | 26,925,000 | 28,181,000 | 614,000 | 1,858,000 | 1,962,000 | 3,138,000 | 2,057,000 | 2,638,000 | 2,171,000 | 673,000 |
| total shareholders funds | 19,391,000 | 21,449,000 | 22,986,000 | 24,916,000 | 26,925,000 | 28,181,000 | 614,000 | 1,858,000 | 1,962,000 | 3,138,000 | 2,057,000 | 2,638,000 | 2,171,000 | 673,000 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 7,245,000 | 3,532,000 | 1,282,000 | 1,451,000 | 2,264,000 | 230,000 | 434,000 | 788,000 | 1,042,000 | 3,172,000 | 1,635,000 | 2,979,000 | 1,806,000 | 2,719,000 |
| Depreciation | 1,332,000 | 1,332,000 | 1,332,000 | 1,339,000 | 1,336,000 | 1,884,000 | 2,514,000 | 2,514,000 | 2,514,000 | 2,511,000 | 2,511,000 | 2,327,000 | 2,514,000 | 2,895,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152,000 | 152,000 | 0 | 0 |
| Tax | -1,352,000 | -1,774,000 | -542,000 | -278,000 | -477,000 | 125,000 | 133,000 | 1,022,000 | -157,000 | 159,000 | 279,000 | 97,000 | -309,000 | -366,000 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -75,000 | 853,000 | -116,000 | -244,000 | 142,000 | -1,065,000 | -303,000 | 209,000 | -1,454,000 | 522,000 | 900,000 | 1,209,000 | -2,213,000 | 3,186,000 |
| Creditors | 38,000 | 15,000 | -123,000 | 46,000 | 135,000 | 22,000 | 48,000 | 2,000 | -6,000 | 6,000 | -1,000 | 1,000 | -190,000 | 190,000 |
| Accruals and Deferred Income | -104,000 | 22,000 | 6,000 | -51,000 | 75,000 | 58,000 | 112,000 | -38,000 | -171,000 | 92,000 | -265,000 | -242,000 | 542,000 | 261,000 |
| Deferred Taxes & Provisions | -156,000 | 1,575,000 | 542,000 | 82,000 | 397,000 | -258,000 | -133,000 | -738,000 | 420,000 | -28,000 | -279,000 | -110,000 | 322,000 | 2,610,000 |
| Cash flow from operations | 7,078,000 | 3,849,000 | 2,613,000 | 2,833,000 | 3,588,000 | 3,126,000 | 3,411,000 | 3,341,000 | 5,096,000 | 5,390,000 | 3,132,000 | 3,995,000 | 6,898,000 | 5,123,000 |
| Investing Activities | ||||||||||||||
| capital expenditure | 0 | 0 | 0 | 0 | -98,000 | 0 | 0 | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | 0 | 0 | -98,000 | 0 | 0 | |||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | -30,770,000 | -1,271,000 | -1,506,000 | -4,758,000 | -1,385,000 | -3,623,000 | -5,634,000 | -1,880,000 | 49,556,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | -672,000 | -1,811,000 | -1,914,000 | -2,061,000 | -2,250,000 | 2,495,000 | -2,609,000 | 1,000 | -1,651,000 |
| cash flow from financing | 0 | 0 | 0 | 0 | 0 | -3,672,000 | -3,082,000 | -3,420,000 | -6,819,000 | -3,635,000 | -1,128,000 | -8,243,000 | -1,879,000 | 47,876,000 |
| cash and cash equivalents | ||||||||||||||
| cash | -873,000 | 554,000 | -57,000 | -305,000 | 447,000 | 838,000 | 329,000 | -79,000 | -1,723,000 | 1,760,000 | -3,156,000 | -4,248,000 | 5,019,000 | 2,430,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -873,000 | 554,000 | -57,000 | -305,000 | 447,000 | 838,000 | 329,000 | -79,000 | -1,723,000 | 1,760,000 | -3,156,000 | -4,248,000 | 5,019,000 | 2,430,000 |
slieve divena wind farm limited Credit Report and Business Information
Slieve Divena Wind Farm Limited Competitor Analysis
Perform a competitor analysis for slieve divena wind farm limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
slieve divena wind farm limited Ownership
SLIEVE DIVENA WIND FARM LIMITED group structure
Slieve Divena Wind Farm Limited has no subsidiary companies.
Ultimate parent company
NOVUSMODUS LLP
#0165891
2 parents
SLIEVE DIVENA WIND FARM LIMITED
NI060982
slieve divena wind farm limited directors
Slieve Divena Wind Farm Limited currently has 4 directors. The longest serving directors include Ms Constance Lee (Aug 2017) and Mr Ramon Parra (May 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Constance Lee | United Kingdom | 49 years | Aug 2017 | - | Director |
| Mr Ramon Parra | United Kingdom | 46 years | May 2022 | - | Director |
| Mr Faheem Sheikh | England | 39 years | May 2023 | - | Director |
| Mr Javier Serrano | England | 45 years | May 2023 | - | Director |
P&L
December 2022turnover
9.9m
+61%
operating profit
7.2m
+105%
gross margin
70.6%
+11.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
19.4m
-0.1%
total assets
24.1m
-0.09%
cash
607k
-0.59%
net assets
Total assets minus all liabilities
slieve divena wind farm limited company details
company number
NI060982
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
September 2006
age
18
accounts
Full Accounts
ultimate parent company
previous names
l&b (no.115) limited (September 2006)
incorporated
UK
address
unit 4, the legacy building, queens road, belfast, BT3 9DT
last accounts submitted
December 2022
slieve divena wind farm limited 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 slieve divena wind farm limited.
slieve divena wind farm limited Companies House Filings - See Documents
| date | description | view/download |
|---|
