Empower Generation Ltd

POWER SEARCH PRICING

SOLUTIONS

empower generation ltd Company Information

Live

EstablishedSmallHigh

Company Number

NI608112

Website

www.empowergeneration.com

Registered Address

wesler house 45 church view, holywood, county down, BT18 9DP

Industry

Production of electricity

Telephone

02890995891

Next Accounts Due

April 2025

Group Structure

View All

Directors

Michael Bambrick13 Years

Patrick MacDonald11 Years

View All

Shareholders

heather bambrick 20%

michael bambrick 20%

View All

empower generation ltd Estimated Valuation

£1.6m

Pomanda estimates the enterprise value of EMPOWER GENERATION LTD at £1.6m based on a Turnover of £1.2m and 1.33x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Empower Generation Ltd is a live company located in county down, BT18 9DP with a Companies House number of NI608112. It operates in the production of electricity sector, SIC Code 35110. Founded in July 2011, it's largest shareholder is heather bambrick with a 20% stake. Empower Generation Ltd is a established, small sized company, Pomanda has estimated its turnover at £1.2m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Empower Generation Ltd a 4 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 Rating4out of 5

5 Strong

1 Regular

5 Weak

Size

annual sales of £1.2m, make it smaller than the average company (£1.6m)

Growth

3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (8.9%)

EXPORT

Empower Generation Ltd's latest turnover from July 2023 is estimated at £1.2 million and the company has net assets of £521.2 thousand. According to their latest financial statements, Empower Generation Ltd has 4 employees and maintains cash reserves of £451.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Turnover	1,200,325	1,010,760	680,933	619,530	449,054	174,684	61,827	184,827	208,790	191,188	11,512	6,068
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	612,368	567,737	421,336	374,021	260,191	107,743	43,256	125,011	144,534	139,954	8,644	4,763
Gross Profit	587,958	443,023	259,597	245,509	188,864	66,941	18,572	59,816	64,256	51,234	2,868	1,305
Admin Expenses	499,535	234,830	193,546	351,495	238,321	-215,675	-107,190	106,915	59,422	-56,784	8,425	1,305
Operating Profit	88,423	208,193	66,051	-105,986	-49,457	282,616	125,762	-47,099	4,834	108,018	-5,557	0
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	21,905	3,553	129	122	482	0	0	0	0	241	241	0
Pre-Tax Profit	110,328	211,746	66,180	-105,864	-48,975	282,616	125,762	-47,099	4,834	108,258	-5,316	0
Tax	-27,582	-40,232	-12,574	0	0	-53,697	-23,895	0	-967	-22,734	0	0
Profit After Tax	82,746	171,514	53,606	-105,864	-48,975	228,919	101,867	-47,099	3,867	85,524	-5,316	0
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	82,746	171,514	53,606	-105,864	-48,975	228,919	101,867	-47,099	3,867	85,524	-5,316	0
Employee Costs	284,415	257,696	240,599	238,260	237,929	57,781	61,686	59,607	55,539	58,775	58,833	56,604
Number Of Employees	4	4	4	4	4	1	1	1	1	1	1	1
EBITDA*	143,673	261,596	123,252	-45,227	-49,457	282,616	125,762	-47,099	4,834	108,018	-5,557	0

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Tangible Assets	381,586	347,991	325,552	360,720	318,007	298,390	328,268	376,159	244,977	202,771	21,229	0
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	381,586	347,991	325,552	360,720	318,007	298,390	328,268	376,159	244,977	202,771	21,229	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	3,816
Trade Debtors	157,999	130,890	102,572	86,864	66,718	35,286	11,258	38,108	53,288	36,635	2,033	634
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Cash	451,059	425,138	143,357	114,783	128,479	0	0	0	0	0	96,215	0
misc current assets	0	0	0	0	0	68,727	29,228	14,688	0	0	1,300	0
total current assets	609,058	556,028	245,929	201,647	195,197	104,013	40,486	52,796	53,288	36,635	99,548	4,450
total assets	990,644	904,019	571,481	562,367	513,204	402,403	368,754	428,955	298,265	239,406	120,777	4,450
Bank overdraft	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
Trade Creditors	374,455	399,476	123,097	129,444	194,017	0	50,372	85,079	29,190	0	6,093	4,448
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	374,455	399,476	123,097	129,444	194,017	0	50,372	85,079	29,190	0	6,093	4,448
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	34,641	179,539	306,900	185,000	83,750	0	0
provisions	95,000	66,100	61,855	100,000	0	0	0	0	0	75,448	0	0
total long term liabilities	95,000	66,100	61,855	100,000	0	34,641	179,539	306,900	185,000	159,198	0	0
total liabilities	469,455	465,576	184,952	229,444	194,017	34,641	229,911	391,979	214,190	159,198	6,093	4,448
net assets	521,189	438,443	386,529	332,923	319,187	367,762	138,843	36,976	84,075	80,208	114,684	2
total shareholders funds	521,189	438,443	386,529	332,923	319,187	367,762	138,843	36,976	84,075	80,208	114,684	2

	Jul 2023	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Operating Activities
Operating Profit	88,423	208,193	66,051	-105,986	-49,457	282,616	125,762	-47,099	4,834	108,018	-5,557	0
Depreciation	55,250	53,403	57,201	60,759	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-27,582	-40,232	-12,574	0	0	-53,697	-23,895	0	-967	-22,734	0	0
Stock	0	0	0	0	0	0	0	0	0	0	-3,816	3,816
Debtors	27,109	28,318	15,708	20,146	31,432	24,028	-26,850	-15,180	16,653	34,602	1,399	634
Creditors	-25,021	276,379	-6,347	-64,573	194,017	-50,372	-34,707	55,889	29,190	-6,093	1,645	4,448
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	28,900	4,245	-38,145	100,000	0	0	0	0	-75,448	75,448	0	0
Cash flow from operations	92,861	473,670	50,478	-29,946	113,128	154,519	94,010	23,970	-59,044	120,037	-1,495	-2
Investing Activities
capital expenditure	-88,845	-75,842	-22,033	-103,472	-19,617	29,878	47,891	-131,182	-42,206	-181,542	-21,229	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-88,845	-75,842	-22,033	-103,472	-19,617	29,878	47,891	-131,182	-42,206	-181,542	-21,229	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	-34,641	-144,898	-127,361	121,900	101,250	83,750	0	0
share issue	0	-119,600	0	119,600	400	0	0	0	0	-120,000	119,998	2
interest	21,905	3,553	129	122	482	0	0	0	0	241	241	0
cash flow from financing	21,905	-116,047	129	119,722	-33,759	-144,898	-127,361	121,900	101,250	-36,009	120,239	2
cash and cash equivalents
cash	25,921	281,781	28,574	-13,696	128,479	0	0	0	0	-96,215	96,215	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	25,921	281,781	28,574	-13,696	128,479	0	0	0	0	-96,215	96,215	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for empower generation ltd. Get real-time insights into empower generation 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

Perform a competitor analysis for empower generation ltd by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in BT18 area or any other competitors across 12 key performance metrics.

EMPOWER GENERATION LTD group structure

Empower Generation Ltd has no subsidiary companies.

Ultimate parent company

EMPOWER GENERATION LTD

NI608112

EMPOWER GENERATION LTD Shareholders

heather bambrick	20%
michael bambrick	20%
angus beck	18.75%
jill macdonald	13.5%
janet beck	6.25%
rachel argent-belcher	5%
sophie bambrick	2.5%
andrew macdonald	2.5%
jonathan dade	1.5%
patrick macdonald	1.5%

Empower Generation Ltd currently has 4 directors. The longest serving directors include Mr Michael Bambrick (Jul 2011) and Mr Patrick MacDonald (Jul 2013).

officer	country	age	start	end	role
Mr Michael Bambrick	Northern Ireland	62 years	Jul 2011	-	Director
Mr Patrick MacDonald	Northern Ireland	68 years	Jul 2013	-	Director
Mr Angus Beck		66 years	Jul 2013	-	Director
Ms Heather Bambrick		63 years	Aug 2019	-	Director

P&L

July 2023

turnover

1.2m

+19%

operating profit

88.4k

gross margin

49%

+11.76%

turnover

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

Balance Sheet

July 2023

net assets

521.2k

+0.19%

total assets

990.6k

+0.1%

cash

451.1k

+0.06%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

ember power ltd

source wind limited

acp wni limited

halley & halley limited

edenmore biogas limited

company number

NI608112

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

July 2011

accounts

Unaudited Abridged

ultimate parent company

None

previous names

N/A

last accounts submitted

July 2023

address

wesler house 45 church view, holywood, county down, BT18 9DP

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 empower generation ltd.

empower generation ltd Company Information

empower generation ltd Estimated Valuation

empower generation ltd Estimated Valuation

empower generation ltd Estimated Valuation

Empower Generation Ltd Overview

Empower Generation Ltd Health Check

EMPOWER GENERATION LTD financials

empower generation ltd Credit Report and Business Information

Empower Generation Ltd Competitor Analysis

empower generation ltd Ownership

empower generation ltd directors

empower generation ltd company details

empower generation ltd Charges & Mortgages

empower generation ltd Companies House Filings - See Documents