glas cymru anghyfyngedig

4.5

glas cymru anghyfyngedig Company Information

Share GLAS CYMRU ANGHYFYNGEDIG
Live 
MatureMegaLow

Company Number

03975719

Registered Address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

Industry

Sewerage

 

Water collection, treatment and supply

 

Telephone

01443452300

Next Accounts Due

December 2024

Group Structure

View All

Directors

Peter Perry17 Years

Peter Davis4 Years

View All

Shareholders

-0%

glas cymru anghyfyngedig Estimated Valuation

£3.9b

Pomanda estimates the enterprise value of GLAS CYMRU ANGHYFYNGEDIG at £3.9b based on a Turnover of £841.3m and 4.69x industry multiple (adjusted for size and gross margin).

glas cymru anghyfyngedig Estimated Valuation

£4.3b

Pomanda estimates the enterprise value of GLAS CYMRU ANGHYFYNGEDIG at £4.3b based on an EBITDA of £351.3m and a 12.15x industry multiple (adjusted for size and gross margin).

glas cymru anghyfyngedig Estimated Valuation

£3.9b

Pomanda estimates the enterprise value of GLAS CYMRU ANGHYFYNGEDIG at £3.9b based on Net Assets of £1.5b and 2.59x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Glas Cymru Anghyfyngedig Overview

Glas Cymru Anghyfyngedig is a live company located in cardiff, CF3 0LT with a Companies House number of 03975719. It operates in the water collection, treatment and supply sector, SIC Code 36000. Founded in April 2000, it's largest shareholder is unknown. Glas Cymru Anghyfyngedig is a mature, mega sized company, Pomanda has estimated its turnover at £841.3m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Glas Cymru Anghyfyngedig Health Check

Pomanda's financial health check has awarded Glas Cymru Anghyfyngedig a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £841.3m, make it larger than the average company (£13.5m)

£841.3m - Glas Cymru Anghyfyngedig

£13.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (4.1%)

3% - Glas Cymru Anghyfyngedig

4.1% - Industry AVG

production

Production

with a gross margin of 28.7%, this company has a comparable cost of product (28.7%)

28.7% - Glas Cymru Anghyfyngedig

28.7% - Industry AVG

profitability

Profitability

an operating margin of -0.8% make it less profitable than the average company (9.2%)

-0.8% - Glas Cymru Anghyfyngedig

9.2% - Industry AVG

employees

Employees

with 3554 employees, this is above the industry average (97)

3554 - Glas Cymru Anghyfyngedig

97 - Industry AVG

paystructure

Pay Structure

on an average salary of £52.1k, the company has an equivalent pay structure (£46.2k)

£52.1k - Glas Cymru Anghyfyngedig

£46.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £236.7k, this is more efficient (£184.5k)

£236.7k - Glas Cymru Anghyfyngedig

£184.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 282 days, this is later than average (56 days)

282 days - Glas Cymru Anghyfyngedig

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is slower than average (34 days)

39 days - Glas Cymru Anghyfyngedig

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 3 days, this is less than average (8 days)

3 days - Glas Cymru Anghyfyngedig

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 22 weeks, this is average cash available to meet short term requirements (21 weeks)

22 weeks - Glas Cymru Anghyfyngedig

21 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 82.4%, this is a similar level of debt than the average (75.2%)

82.4% - Glas Cymru Anghyfyngedig

75.2% - Industry AVG

GLAS CYMRU ANGHYFYNGEDIG financials

EXPORTms excel logo

Glas Cymru Anghyfyngedig's latest turnover from March 2023 is £841.3 million and the company has net assets of £1.5 billion. According to their latest financial statements, Glas Cymru Anghyfyngedig has 3,554 employees and maintains cash reserves of £363.5 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover841,300,000807,000,000776,200,000777,300,000779,800,000756,700,000743,600,000743,200,000752,500,000736,500,000716,400,000695,000,000676,700,000688,200,000
Other Income Or Grants00000000000000
Cost Of Sales599,647,491537,882,552508,705,976492,952,884495,482,163464,705,363463,596,709446,522,530448,329,121422,483,373383,344,033400,270,998390,931,122395,409,707
Gross Profit241,652,509269,117,448267,494,024284,347,116284,317,837291,994,637280,003,291296,677,470304,170,879314,016,627333,055,967294,729,002285,768,878292,790,293
Admin Expenses248,352,509188,617,448259,894,024253,247,116213,717,837214,994,637175,303,291135,877,470102,070,879109,416,627152,455,967103,329,00258,268,878116,990,293
Operating Profit-6,700,00080,500,0007,600,00031,100,00070,600,00077,000,000104,700,000160,800,000202,100,000204,600,000180,600,000191,400,000227,500,000175,800,000
Interest Payable318,500,000187,100,000126,100,000164,400,000168,600,000175,900,000144,200,000128,700,000147,900,000168,500,000167,900,000189,700,000173,500,000101,300,000
Interest Receivable14,700,0004,100,0004,800,0006,100,0004,900,0003,900,0003,600,0005,600,0003,300,00014,200,0007,000,0004,900,0004,100,0003,400,000
Pre-Tax Profit-149,900,000-215,400,000-120,400,000-175,100,000-122,100,000-13,200,000-98,900,00077,000,000-99,600,000144,500,000-14,900,000-131,000,00070,400,00062,900,000
Tax25,800,000-8,600,00021,900,0006,900,00020,300,0002,200,00028,900,0008,900,00019,500,00010,800,00014,400,00027,000,00068,100,0001,900,000
Profit After Tax-124,100,000-224,000,000-98,500,000-168,200,000-101,800,000-11,000,000-70,000,00085,900,000-80,100,000155,300,000-500,000-104,000,000138,500,00064,800,000
Dividends Paid00000030,200,0000000000
Retained Profit-124,100,000-224,000,000-98,500,000-168,200,000-101,800,000-11,000,000-100,200,00085,900,000-80,100,000155,300,000-500,000-104,000,000138,500,00064,800,000
Employee Costs185,000,000165,000,000168,900,000165,800,000159,400,000151,100,000134,400,000127,200,000122,600,000113,700,000104,200,00079,500,00072,000,00013,500,000
Number Of Employees3,5543,5473,6023,5253,4443,3843,0913,0072,9622,8712,6171,9311,727200
EBITDA*351,300,000418,500,000349,800,000375,300,000362,400,000352,800,0002,670,700,000408,200,000382,900,000371,400,000341,300,000343,100,000365,700,000308,300,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets7,301,700,0006,608,100,0005,812,100,0005,748,900,0005,525,800,0005,298,000,0005,067,400,0004,845,800,0003,583,100,0003,442,300,0003,336,100,0003,231,900,0003,181,500,0003,118,600,000
Intangible Assets202,200,000203,200,000203,600,000191,800,000174,800,000146,000,000119,500,000105,700,000100,600,00083,900,00066,100,00066,600,00065,400,00060,100,000
Investments & Other318,500,000344,000,0003,300,000200,0003,800,0001,900,0002,200,0004,300,0004,700,0000002,600,000800,000
Debtors (Due After 1 year)12,000,0000000000000000
Total Fixed Assets7,491,900,0006,811,300,0006,015,700,0005,940,700,0005,700,600,0005,444,000,0005,186,900,0004,951,500,0003,683,700,0003,526,200,0003,402,200,0003,298,500,0003,246,900,0003,178,700,000
Stock & work in progress5,300,0004,300,0004,300,0004,000,0003,900,0003,200,0002,800,0002,100,0002,000,0002,300,0001,600,000900,00000
Trade Debtors650,600,000488,500,000473,400,000476,200,000481,300,000472,900,000460,800,000451,700,000449,000,000436,900,000437,100,000433,100,000415,000,000412,200,000
Group Debtors00000700,00000000000
Misc Debtors0104,100,00096,300,00099,000,00091,800,000103,700,000102,400,00092,500,00083,600,00089,800,00089,000,00077,900,00074,300,00072,200,000
Cash363,500,000502,000,000209,100,000658,700,000493,100,000277,400,00070,400,000135,100,000271,200,00094,400,000157,400,000300,500,00098,300,000248,700,000
misc current assets27,100,00084,100,00032,600,00036,200,0004,600,0006,400,0004,000,0003,600,0003,700,0003,700,0004,400,0004,400,0004,400,0004,400,000
total current assets1,046,500,0001,183,000,000815,700,0001,274,100,0001,074,700,000864,300,000640,400,000685,000,000809,500,000627,100,000689,500,000816,800,000592,000,000737,500,000
total assets8,538,400,0007,994,300,0006,831,400,0007,214,800,0006,775,300,0006,308,300,0005,827,300,0005,636,500,0004,493,200,0004,153,300,0004,091,700,0004,115,300,0003,838,900,0003,916,200,000
Bank overdraft0000142,300,00042,100,00039,300,0000000000
Bank loan00000000015,900,00013,500,00013,500,00013,500,0008,900,000
Trade Creditors 64,200,00049,300,00046,000,00051,800,00056,800,00044,900,00044,600,00037,100,00049,300,00047,100,00049,300,00047,700,00034,400,00021,500,000
Group/Directors Accounts00000000000000
other short term finances94,700,00085,300,000117,500,000415,000,00027,700,00029,200,00035,200,000021,500,0000052,200,0006,200,000125,900,000
hp & lease commitments000000024,000,000013,200,00014,300,00011,800,0007,200,0009,900,000
other current liabilities665,000,000623,200,000502,500,000544,700,000504,800,000520,700,000513,100,000567,000,000647,800,000526,800,000593,600,000524,000,000533,700,000536,000,000
total current liabilities823,900,000757,800,000666,000,0001,011,500,000787,700,000636,900,000632,200,000628,100,000718,600,000603,000,000670,700,000649,200,000595,000,000702,200,000
loans8,895,700,0008,857,200,0008,309,200,0007,412,200,0007,547,500,0007,010,800,0003,774,600,0004,053,600,0004,291,500,0003,916,200,0003,936,900,0004,117,600,0005,590,600,0005,665,500,000
hp & lease commitments377,200,000378,000,0000000436,000,000446,500,000496,900,000558,100,000602,000,000722,300,00001,900,000
Accruals and Deferred Income20,000,00035,700,0000314,400,0000048,200,000159,200,00099,800,000129,400,000106,200,00098,000,00000
other liabilities540,800,000447,200,000401,900,000482,700,000360,900,000314,400,000299,800,00046,800,00052,800,00000033,100,00015,900,000
provisions1,657,400,0001,512,000,0001,136,600,0001,166,400,000887,200,000896,400,000845,600,000999,200,000547,600,000508,800,000573,600,000592,400,000615,800,000766,400,000
total long term liabilities6,214,300,0006,150,600,0005,124,800,0005,086,400,0004,781,700,0004,456,100,0004,109,400,0003,926,600,0003,781,000,0003,450,300,0003,495,400,0003,543,500,0003,197,700,0003,302,800,000
total liabilities7,038,200,0006,908,400,0005,790,800,0006,097,900,0005,569,400,0005,093,000,0004,741,600,0004,554,700,0004,499,600,0004,053,300,0004,166,100,0004,192,700,0003,792,700,0004,005,000,000
net assets1,500,200,0001,085,900,0001,040,600,0001,116,900,0001,205,900,0001,215,300,0001,085,700,0001,081,800,000-6,400,000100,000,000-74,400,000-77,400,00046,200,000-88,800,000
total shareholders funds1,500,200,0001,085,900,0001,040,600,0001,116,900,0001,205,900,0001,215,300,0001,085,700,0001,081,800,000-6,400,000100,000,000-74,400,000-77,400,00046,200,000-88,800,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-6,700,00080,500,0007,600,00031,100,00070,600,00077,000,000104,700,000160,800,000202,100,000204,600,000180,600,000191,400,000227,500,000175,800,000
Depreciation318,400,000300,300,000309,400,000315,100,000291,800,000275,800,0002,566,000,000230,700,000166,200,000154,300,000147,700,000140,300,000138,200,000132,500,000
Amortisation39,600,00037,700,00032,800,00029,100,00000016,700,00014,600,00012,500,00013,000,00011,400,00000
Tax25,800,000-8,600,00021,900,0006,900,00020,300,0002,200,00028,900,0008,900,00019,500,00010,800,00014,400,00027,000,00068,100,0001,900,000
Stock1,000,0000300,000100,000700,000400,000700,000100,000-300,000700,000700,000900,00000
Debtors70,000,00022,900,000-5,500,0002,100,000-4,200,00014,100,00019,000,00011,600,0005,900,000600,00015,100,00021,700,0004,900,000484,400,000
Creditors14,900,0003,300,000-5,800,000-5,000,00011,900,000300,0007,500,000-12,200,0002,200,000-2,200,0001,600,00013,300,00012,900,00021,500,000
Accruals and Deferred Income26,100,000156,400,000-356,600,000354,300,000-15,900,000-40,600,000-164,900,000-21,400,00091,400,000-43,600,00077,800,00088,300,000-2,300,000536,000,000
Deferred Taxes & Provisions145,400,000375,400,000-29,800,000279,200,000-9,200,00050,800,000-153,600,000451,600,00038,800,000-64,800,000-18,800,000-23,400,000-150,600,000766,400,000
Cash flow from operations492,500,000922,100,000-15,300,0001,008,500,000373,000,000351,000,0002,368,900,000823,400,000529,200,000270,300,000400,500,000425,700,000288,900,0001,149,700,000
Investing Activities
capital expenditure-1,050,600,000-1,133,600,000-417,200,000-584,300,000-548,400,000-532,900,000-2,801,400,000-1,515,200,000-338,300,000-290,800,000-264,400,000-203,300,000-206,400,000-3,311,200,000
Change in Investments-25,500,000340,700,0003,100,000-3,600,0001,900,000-300,000-2,100,000-400,0004,700,00000-2,600,0001,800,000800,000
cash flow from investments-1,025,100,000-1,474,300,000-420,300,000-580,700,000-550,300,000-532,600,000-2,799,300,000-1,514,800,000-343,000,000-290,800,000-264,400,000-200,700,000-208,200,000-3,312,000,000
Financing Activities
Bank loans00000000-15,900,0002,400,000004,600,0008,900,000
Group/Directors Accounts00000000000000
Other Short Term Loans 9,400,000-32,200,000-297,500,000387,300,000-1,500,000-6,000,00035,200,000-21,500,00021,500,0000-52,200,00046,000,000-119,700,000125,900,000
Long term loans38,500,000548,000,000897,000,000-135,300,000536,700,0003,236,200,000-279,000,000-237,900,000375,300,000-20,700,000-180,700,000-1,473,000,000-74,900,0005,665,500,000
Hire Purchase and Lease Commitments-800,000378,000,000000-436,000,000-34,500,000-26,400,000-74,400,000-45,000,000-117,800,000726,900,000-4,600,00011,800,000
other long term liabilities93,600,00045,300,000-80,800,000121,800,00046,500,00014,600,000253,000,000-6,000,00052,800,00000-33,100,00017,200,00015,900,000
share issue538,400,000269,300,00022,200,00079,200,00092,400,000140,600,000104,100,0001,002,300,000-26,300,00019,100,0003,500,000-19,600,000-3,500,000-153,600,000
interest-303,800,000-183,000,000-121,300,000-158,300,000-163,700,000-172,000,000-140,600,000-123,100,000-144,600,000-154,300,000-160,900,000-184,800,000-169,400,000-97,900,000
cash flow from financing375,300,0001,025,400,000419,600,000294,700,000510,400,0002,777,400,000-61,800,000587,400,000188,400,000-198,500,000-508,100,000-937,600,000-350,300,0005,576,500,000
cash and cash equivalents
cash-138,500,000292,900,000-449,600,000165,600,000215,700,000207,000,000-64,700,000-136,100,000176,800,000-63,000,000-143,100,000202,200,000-150,400,000248,700,000
overdraft000-142,300,000100,200,0002,800,00039,300,0000000000
change in cash-138,500,000292,900,000-449,600,000307,900,000115,500,000204,200,000-104,000,000-136,100,000176,800,000-63,000,000-143,100,000202,200,000-150,400,000248,700,000

glas cymru anghyfyngedig Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for glas cymru anghyfyngedig. Get real-time insights into glas cymru anghyfyngedig'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

Glas Cymru Anghyfyngedig Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for glas cymru anghyfyngedig by selecting its closest rivals and benchmarking them against 12 key performance metrics.

glas cymru anghyfyngedig Ownership

GLAS CYMRU ANGHYFYNGEDIG group structure

Glas Cymru Anghyfyngedig has 1 subsidiary company.

Ultimate parent company

1 parent

GLAS CYMRU ANGHYFYNGEDIG

03975719

1 subsidiary

GLAS CYMRU ANGHYFYNGEDIG Shareholders

--

glas cymru anghyfyngedig directors

Glas Cymru Anghyfyngedig currently has 3 directors. The longest serving directors include Mr Peter Perry (Aug 2006) and Mr Peter Davis (Jan 2020).

officercountryagestartendrole
Mr Peter Perry61 years Aug 2006- Director
Mr Peter DavisWales60 years Jan 2020- Director
Mr Matthew Jones40 years Nov 2022- Director

P&L

March 2023

turnover

841.3m

+4%

operating profit

-6.7m

-108%

gross margin

28.8%

-13.87%

turnover

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

Balance Sheet

March 2023

net assets

1.5b

+0.38%

total assets

8.5b

+0.07%

cash

363.5m

-0.28%

net assets

Total assets minus all liabilities

glas cymru anghyfyngedig company details

company number

03975719

Type

Private unlimited with Share Capital

industry

37000 - Sewerage

36000 - Water collection, treatment and supply

incorporation date

April 2000

age

24

accounts

Group

ultimate parent company

previous names

glas cymru cyfyngedig (March 2016)

glas cymru limited (November 2000)

incorporated

UK

address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

last accounts submitted

March 2023

glas cymru anghyfyngedig 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 1 charges/mortgages relating to glas cymru anghyfyngedig. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

glas cymru anghyfyngedig Companies House Filings - See Documents

datedescriptionview/download