air cool engineering midlands ltd. Company Information
Company Number
03307458
Website
www.aircoolmidlands.co.ukRegistered Address
8th floor one temple row, birmingham, B2 5LG
Industry
Installation of industrial machinery and equipment
Telephone
01217114700
Next Accounts Due
805 days late
Group Structure
View All
Shareholders
sea forest holdings ltd 100%
air cool engineering midlands ltd. Estimated Valuation
Pomanda estimates the enterprise value of AIR COOL ENGINEERING MIDLANDS LTD. at £2.8m based on a Turnover of £4.3m and 0.66x industry multiple (adjusted for size and gross margin).
air cool engineering midlands ltd. Estimated Valuation
Pomanda estimates the enterprise value of AIR COOL ENGINEERING MIDLANDS LTD. at £1.5m based on an EBITDA of £268.4k and a 5.46x industry multiple (adjusted for size and gross margin).
air cool engineering midlands ltd. Estimated Valuation
Pomanda estimates the enterprise value of AIR COOL ENGINEERING MIDLANDS LTD. at £786.1k based on Net Assets of £229.2k and 3.43x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Air Cool Engineering Midlands Ltd. AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Air Cool Engineering Midlands Ltd. Overview
Air Cool Engineering Midlands Ltd. is a live company located in birmingham, B2 5LG with a Companies House number of 03307458. It operates in the installation of industrial machinery and equipment sector, SIC Code 33200. Founded in January 1997, it's largest shareholder is sea forest holdings ltd with a 100% stake. Air Cool Engineering Midlands Ltd. is a mature, small sized company, Pomanda has estimated its turnover at £4.3m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Air Cool Engineering Midlands Ltd. Health Check
Pomanda's financial health check has awarded Air Cool Engineering Midlands Ltd. a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
4 Regular
4 Weak
Size
annual sales of £4.3m, make it smaller than the average company (£7.4m)
- Air Cool Engineering Midlands Ltd.
£7.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (4%)
- Air Cool Engineering Midlands Ltd.
4% - Industry AVG
Production
with a gross margin of 28.6%, this company has a comparable cost of product (28.6%)
- Air Cool Engineering Midlands Ltd.
28.6% - Industry AVG
Profitability
an operating margin of 6.1% make it more profitable than the average company (4.4%)
- Air Cool Engineering Midlands Ltd.
4.4% - Industry AVG
Employees
with 21 employees, this is below the industry average (46)
21 - Air Cool Engineering Midlands Ltd.
46 - Industry AVG
Pay Structure
on an average salary of £46.7k, the company has an equivalent pay structure (£46.7k)
- Air Cool Engineering Midlands Ltd.
£46.7k - Industry AVG
Efficiency
resulting in sales per employee of £205.2k, this is equally as efficient (£184.5k)
- Air Cool Engineering Midlands Ltd.
£184.5k - Industry AVG
Debtor Days
it gets paid by customers after 65 days, this is near the average (64 days)
- Air Cool Engineering Midlands Ltd.
64 days - Industry AVG
Creditor Days
its suppliers are paid after 124 days, this is slower than average (37 days)
- Air Cool Engineering Midlands Ltd.
37 days - Industry AVG
Stock Days
it holds stock equivalent to 0 days, this is less than average (48 days)
- Air Cool Engineering Midlands Ltd.
48 days - 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 - Air Cool Engineering Midlands Ltd.
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 89%, this is a higher level of debt than the average (59.3%)
89% - Air Cool Engineering Midlands Ltd.
59.3% - Industry AVG
air cool engineering midlands ltd. Credit Report and Business Information
Air Cool Engineering Midlands Ltd. Competitor Analysis
Perform a competitor analysis for air cool engineering midlands ltd. by selecting its closest rivals and benchmarking them against 12 key performance metrics.
air cool engineering midlands ltd. Ownership
AIR COOL ENGINEERING MIDLANDS LTD. group structure
Air Cool Engineering Midlands Ltd. has no subsidiary companies.
Ultimate parent company
1 parent
AIR COOL ENGINEERING MIDLANDS LTD.
03307458
air cool engineering midlands ltd. directors
Air Cool Engineering Midlands Ltd. currently has 2 directors. The longest serving directors include Mr Kevin McLeod (Jan 1997) and Mr David Clews (Aug 1997).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Kevin McLeod | England | 68 years | Jan 1997 | - | Director |
Mr David Clews | United Kingdom | 56 years | Aug 1997 | - | Director |
AIR COOL ENGINEERING MIDLANDS LTD. financials
Air Cool Engineering Midlands Ltd.'s latest turnover from May 2020 is estimated at £4.3 million and the company has net assets of £229.2 thousand. According to their latest financial statements, Air Cool Engineering Midlands Ltd. has 21 employees and maintains cash reserves of £199.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 6,769,054 | ||||||||||
Other Income Or Grants | |||||||||||
Cost Of Sales | |||||||||||
Gross Profit | |||||||||||
Admin Expenses | |||||||||||
Operating Profit | -133,112 | ||||||||||
Interest Payable | 9,382 | ||||||||||
Interest Receivable | 213 | ||||||||||
Pre-Tax Profit | -336,886 | ||||||||||
Tax | 58,783 | ||||||||||
Profit After Tax | -278,103 | ||||||||||
Dividends Paid | 0 | ||||||||||
Retained Profit | -278,103 | ||||||||||
Employee Costs | 984,837 | ||||||||||
Number Of Employees | 21 | 21 | 19 | 21 | 22 | 28 | |||||
EBITDA* | -93,396 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 17,224 | 2,857 | 10,648 | 18,995 | 19,794 | 1,505,994 | 1,520,634 | 1,540,294 | 1,558,368 | 1,506,288 | 1,523,344 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 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 |
Total Fixed Assets | 17,224 | 2,857 | 10,648 | 18,995 | 19,794 | 1,505,994 | 1,520,634 | 1,540,294 | 1,558,368 | 1,506,288 | 1,523,344 |
Stock & work in progress | 8,165 | 14,260 | 11,120 | 8,210 | 14,400 | 10,330 | 30,651 | 17,949 | 0 | 0 | 0 |
Trade Debtors | 778,727 | 867,853 | 1,402,810 | 562,511 | 1,182,521 | 1,029,732 | 2,006,427 | 1,578,205 | 1,641,029 | 1,521,512 | 1,240,336 |
Group Debtors | 881,996 | 839,451 | 909,424 | 847,251 | 708,136 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 199,486 | 300,818 | 170,080 | 101,710 | 85,654 | 0 | 0 | 2,096 | 9,048 | 0 | 115,495 |
Cash | 199,573 | 2,051 | 34,045 | 222,307 | 735,090 | 646,790 | 288,085 | 457,489 | 126,454 | 176,352 | 82,538 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 2,067,947 | 2,024,433 | 2,527,479 | 1,741,989 | 2,725,801 | 1,686,852 | 2,325,163 | 2,055,739 | 1,776,531 | 1,697,864 | 1,438,369 |
total assets | 2,085,171 | 2,027,290 | 2,538,127 | 1,760,984 | 2,745,595 | 3,192,846 | 3,845,797 | 3,596,033 | 3,334,899 | 3,204,152 | 2,961,713 |
Bank overdraft | 130,008 | 353,516 | 18,845 | 243,968 | 136,782 | 0 | 0 | 0 | 0 | 0 | 143,099 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 1,046,521 | 1,267,731 | 1,508,373 | 762,118 | 1,282,556 | 1,754,372 | 2,216,121 | 2,028,155 | 1,811,658 | 1,800,945 | 1,188,246 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,150 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 850 |
other current liabilities | 679,395 | 378,668 | 412,636 | 231,242 | 649,828 | 0 | 0 | 0 | 0 | 0 | 295,197 |
total current liabilities | 1,855,924 | 1,999,915 | 1,939,854 | 1,237,328 | 2,069,166 | 1,754,372 | 2,216,121 | 2,028,155 | 1,811,658 | 1,800,945 | 1,634,542 |
loans | 0 | 0 | 0 | 0 | 2,401 | 0 | 0 | 0 | 0 | 0 | 288,657 |
hp & lease commitments | 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 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 56,224 | 116,369 | 181,474 | 235,323 | 252,939 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 2,401 | 56,224 | 116,369 | 181,474 | 235,323 | 252,939 | 288,657 |
total liabilities | 1,855,924 | 1,999,915 | 1,939,854 | 1,237,328 | 2,071,567 | 1,810,596 | 2,332,490 | 2,209,629 | 2,046,981 | 2,053,884 | 1,923,199 |
net assets | 229,247 | 27,375 | 598,273 | 523,656 | 674,028 | 1,382,250 | 1,513,307 | 1,386,404 | 1,287,918 | 1,150,268 | 1,038,514 |
total shareholders funds | 229,247 | 27,375 | 598,273 | 523,656 | 674,028 | 1,382,250 | 1,513,307 | 1,386,404 | 1,287,918 | 1,150,268 | 1,038,514 |
May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||
Operating Profit | -133,112 | ||||||||||
Depreciation | 4,503 | 0 | 10,602 | 10,056 | 6,518 | 17,963 | 22,019 | 20,758 | 15,604 | 19,181 | 39,716 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | 58,783 | ||||||||||
Stock | -6,095 | 3,140 | 2,910 | -6,190 | 4,070 | -20,321 | 12,702 | 17,949 | 0 | 0 | 0 |
Debtors | -147,913 | -474,192 | 970,842 | -464,839 | 946,579 | -976,695 | 426,126 | -69,776 | 128,565 | 165,681 | 1,355,831 |
Creditors | -221,210 | -240,642 | 746,255 | -520,438 | -471,816 | -461,749 | 187,966 | 216,497 | 10,713 | 612,699 | 1,188,246 |
Accruals and Deferred Income | 300,727 | -33,968 | 181,394 | -418,586 | 649,828 | 0 | 0 | 0 | 0 | -295,197 | 295,197 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 92,999 | ||||||||||
Investing Activities | |||||||||||
capital expenditure | 5,120 | ||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | 5,120 | ||||||||||
Financing Activities | |||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,150 | 7,150 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | -2,401 | 2,401 | 0 | 0 | 0 | 0 | -288,657 | 288,657 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -850 | 850 |
other long term liabilities | 0 | 0 | 0 | 0 | -56,224 | -60,145 | -65,105 | -53,849 | -17,616 | 252,939 | 0 |
share issue | |||||||||||
interest | -9,169 | ||||||||||
cash flow from financing | 1,604,105 | ||||||||||
cash and cash equivalents | |||||||||||
cash | 197,522 | -31,994 | -188,262 | -512,783 | 88,300 | 358,705 | -169,404 | 331,035 | -49,898 | 93,814 | 82,538 |
overdraft | -223,508 | 334,671 | -225,123 | 107,186 | 136,782 | 0 | 0 | 0 | 0 | -143,099 | 143,099 |
change in cash | 421,030 | -366,665 | 36,861 | -619,969 | -48,482 | 358,705 | -169,404 | 331,035 | -49,898 | 236,913 | -60,561 |
P&L
May 2020turnover
4.3m
-6%
operating profit
263.9k
0%
gross margin
28.7%
-1.85%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2020net assets
229.2k
+7.37%
total assets
2.1m
+0.03%
cash
199.6k
+96.31%
net assets
Total assets minus all liabilities
air cool engineering midlands ltd. company details
company number
03307458
Type
Private limited with Share Capital
industry
33200 - Installation of industrial machinery and equipment
incorporation date
January 1997
age
27
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
8th floor one temple row, birmingham, B2 5LG
last accounts submitted
May 2020
air cool engineering midlands ltd. 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 4 charges/mortgages relating to air cool engineering midlands ltd.. Currently there are 3 open charges and 1 have been satisfied in the past.
air cool engineering midlands ltd. Companies House Filings - See Documents
date | description | view/download |
---|