hunter's hill wind farm limited Company Information
Company Number
NI067362
Website
-Registered Address
2 electra road, maydown, londonderrry, northern ireland, BT47 6UL
Industry
Production of electricity
Telephone
-
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
esb asset development uk ltd 100%
hunter's hill wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of HUNTER'S HILL WIND FARM LIMITED at £43.7m based on a Turnover of £21.5m and 2.03x industry multiple (adjusted for size and gross margin).
hunter's hill wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of HUNTER'S HILL WIND FARM LIMITED at £94.6m based on an EBITDA of £15.8m and a 5.99x industry multiple (adjusted for size and gross margin).
hunter's hill wind farm limited Estimated Valuation
Pomanda estimates the enterprise value of HUNTER'S HILL WIND FARM LIMITED at £33.4m based on Net Assets of £11.6m and 2.88x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hunter's Hill Wind Farm Limited Overview
Hunter's Hill Wind Farm Limited is a live company located in londonderrry, BT47 6UL with a Companies House number of NI067362. It operates in the production of electricity sector, SIC Code 35110. Founded in November 2007, it's largest shareholder is esb asset development uk ltd with a 100% stake. Hunter's Hill Wind Farm Limited is a established, large sized company, Pomanda has estimated its turnover at £21.5m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Hunter's Hill Wind Farm Limited Health Check
Pomanda's financial health check has awarded Hunter'S Hill Wind Farm Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
3 Weak
Size
annual sales of £21.5m, make it larger than the average company (£1.8m)
£21.5m - Hunter's Hill Wind Farm Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (11.2%)
17% - Hunter's Hill Wind Farm Limited
11.2% - Industry AVG
Production
with a gross margin of 55.7%, this company has a higher cost of product (73.2%)
55.7% - Hunter's Hill Wind Farm Limited
73.2% - Industry AVG
Profitability
an operating margin of 46.2% make it as profitable than the average company (51.6%)
46.2% - Hunter's Hill Wind Farm Limited
51.6% - Industry AVG
Employees
with 47 employees, this is above the industry average (3)
- Hunter's Hill Wind Farm Limited
3 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Hunter's Hill Wind Farm Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £457.9k, this is equally as efficient (£461.2k)
- Hunter's Hill Wind Farm Limited
£461.2k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Hunter's Hill Wind Farm Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (21 days)
5 days - Hunter's Hill Wind Farm Limited
21 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hunter's Hill Wind Farm Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (9 weeks)
5 weeks - Hunter's Hill Wind Farm Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.5%, this is a similar level of debt than the average (89.5%)
83.5% - Hunter's Hill Wind Farm Limited
89.5% - Industry AVG
HUNTER'S HILL WIND FARM LIMITED financials
Hunter'S Hill Wind Farm Limited's latest turnover from December 2023 is £21.5 million and the company has net assets of £11.6 million. According to their latest financial statements, we estimate that Hunter'S Hill Wind Farm Limited has 47 employees and maintains cash reserves of £1.4 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 | 21,520,000 | 34,916,000 | 21,919,000 | 13,387,000 | 13,562,000 | 17,469,000 | 11,242,000 | 7,809,000 | 9,210,000 | 11,332,000 | 9,645,000 | 3,816,000 | 5,354,000 | 1,845,000 | 0 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
Cost Of Sales | 9,524,000 | 8,354,000 | 8,271,000 | 8,461,000 | 8,666,000 | 8,920,000 | 7,587,000 | 5,052,000 | 5,206,000 | 5,133,000 | 4,922,000 | 2,863,000 | |||
Gross Profit | 11,996,000 | 26,562,000 | 13,648,000 | 4,926,000 | 4,896,000 | 8,549,000 | 3,655,000 | 2,757,000 | 4,004,000 | 6,199,000 | 4,723,000 | 953,000 | |||
Admin Expenses | 2,049,000 | 1,513,000 | 1,076,000 | 957,000 | 1,502,000 | 2,314,000 | 1,463,000 | 1,135,000 | 1,041,000 | 806,000 | 757,000 | 329,000 | |||
Operating Profit | 9,947,000 | 25,049,000 | 12,572,000 | 3,969,000 | 3,394,000 | 6,235,000 | 2,192,000 | 1,622,000 | 2,963,000 | 5,393,000 | 3,966,000 | 624,000 | 2,491,000 | 472,000 | 12,000 |
Interest Payable | 821,000 | 1,888,000 | 2,887,000 | 2,672,000 | 3,090,000 | 2,754,000 | 3,146,000 | 2,555,000 | 2,750,000 | 2,623,000 | 2,177,000 | 1,426,000 | 1,219,000 | 345,000 | 0 |
Interest Receivable | 746,000 | 134,000 | 47,000 | 92,000 | 129,000 | 111,000 | 541,000 | 119,000 | 154,000 | 105,000 | 0 | 0 | 0 | 0 | 0 |
Pre-Tax Profit | 9,872,000 | 23,295,000 | 9,732,000 | 1,389,000 | 433,000 | 1,232,000 | -3,719,000 | -5,069,000 | 367,000 | 2,875,000 | 1,789,000 | -802,000 | 943,000 | 140,000 | 12,000 |
Tax | -2,627,000 | -4,581,000 | -3,539,000 | -761,000 | 56,000 | -638,000 | 323,000 | 803,000 | 195,000 | -708,000 | -324,000 | 292,000 | -456,000 | 94,000 | 0 |
Profit After Tax | 7,245,000 | 18,714,000 | 6,193,000 | 628,000 | 489,000 | 594,000 | -3,396,000 | -4,266,000 | 562,000 | 2,167,000 | 1,465,000 | -510,000 | 487,000 | 234,000 | 12,000 |
Dividends Paid | 4,000,000 | 15,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Profit | 3,245,000 | 3,714,000 | 6,193,000 | 628,000 | 489,000 | 594,000 | -3,396,000 | -4,266,000 | 562,000 | 2,167,000 | 1,465,000 | -510,000 | 487,000 | 234,000 | 12,000 |
Employee Costs | 0 | 0 | 0 | 0 | 0 | 76,000 | 80,000 | 137,000 | 120,000 | 0 | 0 | 0 | 0 | ||
Number Of Employees | 2 | 3 | 3 | 3 | |||||||||||
EBITDA* | 15,792,000 | 30,976,000 | 18,555,000 | 9,865,000 | 9,250,000 | 12,045,000 | 6,983,000 | 5,824,000 | 7,165,000 | 9,595,000 | 7,854,000 | 2,946,000 | 4,814,000 | 1,445,000 | 12,000 |
* 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 | 55,749,000 | 61,034,000 | 73,325,000 | 74,356,000 | 84,855,000 | 84,009,000 | 89,393,000 | 87,297,000 | 69,190,000 | 71,382,000 | 74,534,000 | 40,830,000 | 43,143,000 | 45,374,000 | 44,398,000 |
Intangible Assets | 6,591,000 | 6,091,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 5,629,000 | 0 | 0 | 0 | 453,000 | 0 | 0 | 0 | 0 | 0 | 94,000 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 62,340,000 | 67,125,000 | 73,325,000 | 79,985,000 | 84,855,000 | 84,009,000 | 89,393,000 | 87,750,000 | 69,190,000 | 71,382,000 | 74,534,000 | 40,830,000 | 43,143,000 | 45,468,000 | 44,398,000 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 0 | 0 | 0 | 25,000 | 0 | 0 | 1,003,000 | 907,000 | 232,000 | 0 | 595,000 | 205,000 | 762,000 | 300,000 | 75,000 |
Group Debtors | 6,281,000 | 18,909,000 | 9,145,000 | 12,844,000 | 15,334,000 | 13,466,000 | 11,350,000 | 4,717,000 | 3,219,000 | 3,680,000 | 3,169,000 | 1,304,000 | 4,000,000 | 788,000 | 86,000 |
Misc Debtors | 424,000 | 354,000 | 361,000 | 365,000 | 521,000 | 667,000 | 1,223,000 | 3,050,000 | 962,000 | 1,165,000 | 8,208,000 | 628,000 | 0 | 0 | 2,271,000 |
Cash | 1,358,000 | 4,052,000 | 19,860,000 | 11,500,000 | 7,998,000 | 6,512,000 | 3,973,000 | 4,858,000 | 11,142,000 | 11,017,000 | 8,054,000 | 3,736,000 | 3,707,000 | 4,185,000 | 669,000 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 8,063,000 | 23,315,000 | 29,366,000 | 24,734,000 | 23,853,000 | 20,645,000 | 17,549,000 | 13,532,000 | 15,555,000 | 15,862,000 | 20,026,000 | 5,873,000 | 8,469,000 | 5,273,000 | 3,101,000 |
total assets | 70,403,000 | 90,440,000 | 102,691,000 | 104,719,000 | 108,708,000 | 104,654,000 | 106,942,000 | 101,282,000 | 84,745,000 | 87,244,000 | 94,560,000 | 46,703,000 | 51,612,000 | 50,741,000 | 47,499,000 |
Bank overdraft | 0 | 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 | 0 |
Trade Creditors | 144,000 | 6,000 | 1,000 | 2,000 | 18,000 | 49,000 | 72,000 | 5,000 | 41,000 | 4,000 | 0 | 0 | 1,104,000 | 282,000 | 5,000 |
Group/Directors Accounts | 11,963,000 | 18,370,000 | 62,644,000 | 68,959,000 | 69,821,000 | 70,085,000 | 69,963,000 | 52,950,000 | 33,397,000 | 32,862,000 | 68,230,000 | 2,106,000 | 4,045,000 | 50,076,000 | 47,403,000 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 301,000 | 218,000 | 316,000 | 316,000 | 316,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 1,272,000 | 9,414,000 | 215,000 | 384,000 | 773,000 | 1,031,000 | 1,128,000 | 5,270,000 | 287,000 | 293,000 | 319,000 | 419,000 | 188,000 | 160,000 | 102,000 |
total current liabilities | 13,680,000 | 28,008,000 | 63,176,000 | 69,661,000 | 70,928,000 | 71,165,000 | 71,174,000 | 58,225,000 | 33,725,000 | 33,159,000 | 68,549,000 | 2,525,000 | 5,337,000 | 50,518,000 | 47,510,000 |
loans | 29,428,000 | 39,109,000 | 19,687,000 | 22,491,000 | 28,040,000 | 32,256,000 | 35,245,000 | 38,837,000 | 42,772,000 | 46,397,000 | 21,711,000 | 42,256,000 | 43,737,000 | 0 | 0 |
hp & lease commitments | 6,487,000 | 6,061,000 | 5,286,000 | 5,472,000 | 5,645,000 | 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 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 9,213,000 | 8,912,000 | 9,906,000 | 8,652,000 | 6,280,000 | 3,907,000 | 3,331,000 | 3,319,000 | 3,854,000 | 3,856,000 | 2,635,000 | 1,722,000 | 1,828,000 | 0 | 0 |
total long term liabilities | 45,128,000 | 54,082,000 | 34,879,000 | 36,615,000 | 39,965,000 | 36,163,000 | 38,576,000 | 42,156,000 | 46,626,000 | 50,253,000 | 24,346,000 | 43,978,000 | 45,565,000 | 0 | 0 |
total liabilities | 58,808,000 | 82,090,000 | 98,055,000 | 106,276,000 | 110,893,000 | 107,328,000 | 109,750,000 | 100,381,000 | 80,351,000 | 83,412,000 | 92,895,000 | 46,503,000 | 50,902,000 | 50,518,000 | 47,510,000 |
net assets | 11,595,000 | 8,350,000 | 4,636,000 | -1,557,000 | -2,185,000 | -2,674,000 | -2,808,000 | 901,000 | 4,394,000 | 3,832,000 | 1,665,000 | 200,000 | 710,000 | 223,000 | -11,000 |
total shareholders funds | 11,595,000 | 8,350,000 | 4,636,000 | -1,557,000 | -2,185,000 | -2,674,000 | -2,808,000 | 901,000 | 4,394,000 | 3,832,000 | 1,665,000 | 200,000 | 710,000 | 223,000 | -11,000 |
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 | 9,947,000 | 25,049,000 | 12,572,000 | 3,969,000 | 3,394,000 | 6,235,000 | 2,192,000 | 1,622,000 | 2,963,000 | 5,393,000 | 3,966,000 | 624,000 | 2,491,000 | 472,000 | 12,000 |
Depreciation | 5,524,000 | 5,663,000 | 5,983,000 | 5,896,000 | 5,856,000 | 5,810,000 | 4,791,000 | 4,202,000 | 4,202,000 | 4,202,000 | 3,888,000 | 2,322,000 | 2,323,000 | 973,000 | 0 |
Amortisation | 321,000 | 264,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -2,627,000 | -4,581,000 | -3,539,000 | -761,000 | 56,000 | -638,000 | 323,000 | 803,000 | 195,000 | -708,000 | -324,000 | 292,000 | -456,000 | 94,000 | 0 |
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | -12,558,000 | 9,757,000 | -3,728,000 | -2,621,000 | 1,722,000 | 557,000 | 4,902,000 | 4,261,000 | -432,000 | -7,127,000 | 9,835,000 | -2,625,000 | 3,674,000 | -1,344,000 | 2,432,000 |
Creditors | 138,000 | 5,000 | -1,000 | -16,000 | -31,000 | -23,000 | 67,000 | -36,000 | 37,000 | 4,000 | 0 | -1,104,000 | 822,000 | 277,000 | 5,000 |
Accruals and Deferred Income | -8,142,000 | 9,199,000 | -169,000 | -389,000 | -258,000 | -97,000 | -4,142,000 | 4,983,000 | -6,000 | -26,000 | -100,000 | 231,000 | 28,000 | 58,000 | 102,000 |
Deferred Taxes & Provisions | 301,000 | -994,000 | 1,254,000 | 2,372,000 | 2,373,000 | 576,000 | 12,000 | -535,000 | -2,000 | 1,221,000 | 913,000 | -106,000 | 1,828,000 | 0 | 0 |
Cash flow from operations | 18,020,000 | 24,848,000 | 19,828,000 | 13,692,000 | 9,668,000 | 11,306,000 | -1,659,000 | 6,778,000 | 7,821,000 | 17,213,000 | -1,492,000 | 4,884,000 | 3,362,000 | 3,218,000 | -2,313,000 |
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | -5,629,000 | 5,629,000 | 0 | 0 | -453,000 | 453,000 | 0 | 0 | 0 | 0 | -94,000 | 94,000 | 0 |
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -6,407,000 | -44,274,000 | -6,315,000 | -862,000 | -264,000 | 122,000 | 17,013,000 | 19,553,000 | 535,000 | -35,368,000 | 66,124,000 | -1,939,000 | -46,031,000 | 2,673,000 | 47,403,000 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | -11,000 | 11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -9,681,000 | 19,422,000 | -2,804,000 | -5,549,000 | -4,216,000 | -2,989,000 | -3,592,000 | -3,935,000 | -3,625,000 | 24,686,000 | -20,545,000 | -1,481,000 | 43,737,000 | 0 | 0 |
Hire Purchase and Lease Commitments | 509,000 | 677,000 | -186,000 | -173,000 | 5,961,000 | 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 | 0 |
share issue | |||||||||||||||
interest | -75,000 | -1,754,000 | -2,840,000 | -2,580,000 | -2,961,000 | -2,643,000 | -2,605,000 | -2,436,000 | -2,596,000 | -2,518,000 | -2,177,000 | -1,426,000 | -1,219,000 | -345,000 | 0 |
cash flow from financing | -15,654,000 | -25,929,000 | -12,145,000 | -9,164,000 | -1,480,000 | -5,981,000 | 10,514,000 | 13,955,000 | -5,686,000 | -13,200,000 | 43,402,000 | -4,846,000 | -3,513,000 | 2,328,000 | 47,380,000 |
cash and cash equivalents | |||||||||||||||
cash | -2,694,000 | -15,808,000 | 8,360,000 | 3,502,000 | 1,486,000 | 2,539,000 | -885,000 | -6,284,000 | 125,000 | 2,963,000 | 4,318,000 | 29,000 | -478,000 | 3,516,000 | 669,000 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -2,694,000 | -15,808,000 | 8,360,000 | 3,502,000 | 1,486,000 | 2,539,000 | -885,000 | -6,284,000 | 125,000 | 2,963,000 | 4,318,000 | 29,000 | -478,000 | 3,516,000 | 669,000 |
hunter's hill wind farm limited Credit Report and Business Information
Hunter's Hill Wind Farm Limited Competitor Analysis
Perform a competitor analysis for hunter's hill wind farm limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other large companies, companies in BT47 area or any other competitors across 12 key performance metrics.
hunter's hill wind farm limited Ownership
HUNTER'S HILL WIND FARM LIMITED group structure
Hunter'S Hill Wind Farm Limited has no subsidiary companies.
Ultimate parent company
ELECTRICITY SUPPLY BOARD
#0050143
2 parents
HUNTER'S HILL WIND FARM LIMITED
NI067362
hunter's hill wind farm limited directors
Hunter'S Hill Wind Farm Limited currently has 4 directors. The longest serving directors include Mr John Gartland (Mar 2020) and Mihai Diac (Jun 2022).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr John Gartland | England | 59 years | Mar 2020 | - | Director |
Mihai Diac | England | 58 years | Jun 2022 | - | Director |
Ms Maria O'Brien | England | 51 years | Nov 2023 | - | Director |
Mr Patrick Keane | 54 years | Mar 2024 | - | Director |
P&L
December 2023turnover
21.5m
-38%
operating profit
9.9m
-60%
gross margin
55.8%
-26.72%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
11.6m
+0.39%
total assets
70.4m
-0.22%
cash
1.4m
-0.66%
net assets
Total assets minus all liabilities
hunter's hill wind farm limited company details
company number
NI067362
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
November 2007
age
17
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
l&b (no 151) limited (November 2007)
accountant
-
auditor
DELOITTE (NI) LIMITED
address
2 electra road, maydown, londonderrry, northern ireland, BT47 6UL
Bank
DANSKE BANK
Legal Advisor
-
hunter's hill 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 found 3 charges/mortgages relating to hunter's hill wind farm limited. Currently there are 1 open charges and 2 have been satisfied in the past.
hunter's hill wind farm limited Companies House Filings - See Documents
date | description | view/download |
---|