Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo
Emtec energy ltd
Registration Number
SC365586Incorporation Date
15/09/2009Last Annual Return
Not availableAddress
29 Brandon Street, Hamilton, Hamilton, Lanarkshire. ML3 6DA
Website
www.emtecgroup.co.ukAudit Fees
Not availableSecretary
Not available
Directors
Active
Mr Christopher John Clark (47 yrs)
Active
Mr Andrew Turner McKenzie (43 yrs)
Active
Mr Scott Paul Stevenson (53 yrs)
Active
Mr Mark Clinch (56 yrs)
Active
Mr Werner Ottilinger (61 yrs)
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Dec-21 | 31-Dec-22 | 31-Dec-23 | 31-Dec-24 | 30-Dec-25 |
| Weeks | 31 | 52 | 52 | 52 | 52 |
| Total Sales (£000) | NA | 10957 | 11900 | 19891 | 23471 |
| Directors Fees | NA | 0 | 0 | 0 | 0 |
| Gross Profits | NA | 2130 | 3391 | 5530 | 6525 |
| Value Added | NA | NA | NA | NA | NA |
| Trading Profit | NA | 873 | 836 | 2419 | 4297 |
| Depreciation | 25 | 54 | 62 | 70 | |
| Non-Trading Income | NA | 0 | 0 | 160 | 0 |
| Total Interest Charges | NA | 0 | 0 | 0 | 0 |
| Pre-tax Profit | NA | 819 | 774 | 2509 | 4213 |
| Retained Profit (Shareholders Funds) | -17 | 575 | 169 | 1747 | 1505 |
| Fixed Assets | 147 | 245 | 245 | 225 | 270 |
| Intangibles | 0 | 0 | 0 | 0 | 0 |
| Intermediate Assets | 0 | 0 | 0 | 0 | 0 |
| Stocks | 0 | 0 | 0 | 0 | 0 |
| Debtors | 540 | 262 | 884 | 435 | 513 |
| Cash or Equivalent | 708 | 2392 | 2755 | 7739 | 10920 |
| Total Current Assets | 1248 | 2654 | 3639 | 8174 | 11433 |
| Creditors | 587 | 1387 | 1904 | 4254 | 5773 |
| Short Term Borrowing | 380 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 154 | 628 | 927 | 1349 | 1619 |
| Total Current Liabilities | 1121 | 2015 | 2831 | 5603 | 7392 |
| Net Current Assets | 127 | 639 | 808 | 2571 | 4041 |
| Shareholders Funds | 248 | 823 | 992 | 2739 | 4244 |
| Total Loan Capital | 0 | 0 | 0 | 0 | 0 |
| Other Capital Employed | 27 | 61 | 61 | 56 | 67 |
| Total Capital Employed | 275 | 884 | 1053 | 2795 | 4311 |
| Pretax Profit Margin % | NA | 7.47 | 6.5 | 12.61 | 17.95 |
| Sales Growth % | NA | NA | 9 | 67 | 18 |
| Pretax Profit Growth % | NA | NA | -5 | 224 | 67.92 |
| Debtor Ratio Days | NA | 9 | 27 | 8 | 7.9603840933085 |
| Creditor Ratio Days | NA | 46 | 58 | 78 | 89.5241264893671 |
| Stock Turnover | NA | NA | NA | NA | NA |
| Sales £000 / Employee | NA | 296 | 259 | 414 | 455.835416666666 |
| Value Added £000/Empl. | NA | NA | NA | NA | NA |
| Av. Remun. £000 / Empl. | NA | NA | NA | NA | NA |
| Total Empl. Remu. £000 | NA | NA | NA | NA | NA |
| Employees | 35 | 37 | 46 | 48 | 51.4909090909091 |
| Pretax Profit/Total Assets % | NA | 28 | 20 | 30 | 36 |
Company Summary
- The Plimsoll Chart is high and rising indicating an improvement in financial strength.
- Total Sales have increased by 67.2% in the latest year, well above the industry average of 2.4%.
- The company lies an excellent 17th in terms of Total Sales in this industry.
- The company lies an excellent 14th in terms of Pretax Profits in this industry. Up 58 places from last year.
- The company is ranked among the fastest growing in terms of sales growth in the latest year.
- Pretax Profit Margin has markedly improved from 6.5% to 12.6% in the latest year.
- The Profitability chart shows a well above average pretax profit return on total assets in the latest year
- NOTE THAT SOME ACCOUNTING PERIODS ARE NOT 52 WEEKS (* INDICATES THE AFFECTED CHARTS)
- The company is among the Top 6 companies listed as a Best Trading Partner (see section 1c).
- The company is among the Top 50 companies listed as a Fastest Growing Company (see section 2.1c).
- The company is among the Top 18 companies listed under the Sales Return on Total Assets category (see section 2.2c).
- The company is among the Top 50 companies listed under the Pretax Profit Return on Total Assets category (see section 3.4c).
- The company is among the Top 15 Cash Rich companies.
- The company is among the Top 113 companies listed under the Pretax Profits category (see section 3.2c).
Company Summary
The company currently has £19.9m sales and made £2.5m, by following the proposal plan, sales would rise to £23.5m and profits would rise to £4.2m.
Key Attractiveness Features
- ADD £19.9m TO SALES
- ATTRACTIVE PRICE
Acquisition Attractiveness Rating
- Low number of shareholders
- Company is privately owned
- Low number of directors
- Sales growth above the industry average
- Low financial rating
- High gross earnings
- Big difference between current and future value
- Directors fees represent high proportion of profits
- Average age of directors is high
Company Valuation
| Proposed Year |
|||||
|---|---|---|---|---|---|
| Period Ending | 31-Dec-21 | 31-Dec-22 | 31-Dec-23 | 31-Dec-24 | 30-Dec-25 |
| Total Sales (£000) | NA | 10957 | 11900 | 19891 | 23471 |
| Pre-tax Profit (£000) | NA | 819 | 774 | 2509 | 4213 |
| Total Value (£000) | 4602 | 4999 | 12405 | 21848 | |
| Asset Value (£000) | 507 | 1129 | 660 | 783 | |
| Goodwill (£000) | 4095 | 3870 | 11745 | 21065 | |
| Liabilities (£000) | 316 | -137 | 2080 | 3461 | |
| Equity Value (£000) | 4918 | 4862 | 14485 | 25309 |
Total Value Formula: (Pretax Profit + Interest Payments - Non Trading Income + Directors Fees) * 5 plus (Fixed Assets + Intangibles + Intermediate Assets + Stocks + Debtors)
Shareholders / Ownership
EMTEC GROUP LTD (97.6%)
MR CHRISTOPHER JOHN CLARK (1.8%)
SKYECAM LTD (0.6%)
Immediate Shareholder: See Shareholders
Subsidiaries
EMTEC UTILITY SERVICES LTD
Acquisition / Valuation Comments
This company has been established 16 years.
The number of shareholders is low (3)
1 director is over 60 years of age.
The value of the company has risen in each of the last 2 years.
The value of the company has fluctuated in the last 2 years.
The total value of the company is currently £12.4m including debts.
The equity value is high, indicating low levels of total liabilities.
The proposed year is based on achieving a 36% return on total assets.
The company's value would increase by 76% if the proposed business plan was followed.
The proposed plan would improve the overall financial strength of the company by 13%.
Book a FREE no obligation demo with one of our specialists to see how Plimsoll can help you
Book a free Demo