t. h. white limited Company Information
Company Number
00519868
Website
www.thwhite.co.ukRegistered Address
nursteed road, devizes, wiltshire, SN10 3EA
Industry
Repair and maintenance of other transport equipment
Sale of other motor vehicles
Telephone
01380722381
Next Accounts Due
September 2025
Group Structure
View All
Shareholders
t h white holdings ltd 100%
t. h. white limited Estimated Valuation
Pomanda estimates the enterprise value of T. H. WHITE LIMITED at £135m based on a Turnover of £147.8m and 0.91x industry multiple (adjusted for size and gross margin).
t. h. white limited Estimated Valuation
Pomanda estimates the enterprise value of T. H. WHITE LIMITED at £24.7m based on an EBITDA of £2.9m and a 8.39x industry multiple (adjusted for size and gross margin).
t. h. white limited Estimated Valuation
Pomanda estimates the enterprise value of T. H. WHITE LIMITED at £49.7m based on Net Assets of £16.3m and 3.05x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
T. H. White Limited Overview
T. H. White Limited is a live company located in wiltshire, SN10 3EA with a Companies House number of 00519868. It operates in the repair and maintenance of other transport equipment n.e.c. sector, SIC Code 33170. Founded in May 1953, it's largest shareholder is t h white holdings ltd with a 100% stake. T. H. White Limited is a mature, mega sized company, Pomanda has estimated its turnover at £147.8m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
T. H. White Limited Health Check
Pomanda's financial health check has awarded T. H. White Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
4 Regular
5 Weak
Size
annual sales of £147.8m, make it larger than the average company (£17.2m)
£147.8m - T. H. White Limited
£17.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 14%, show it is growing at a faster rate (11%)
14% - T. H. White Limited
11% - Industry AVG
Production
with a gross margin of 18.8%, this company has a comparable cost of product (20%)
18.8% - T. H. White Limited
20% - Industry AVG
Profitability
an operating margin of 1% make it less profitable than the average company (4.3%)
1% - T. H. White Limited
4.3% - Industry AVG
Employees
with 519 employees, this is above the industry average (48)
519 - T. H. White Limited
48 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£41.4k)
£47.1k - T. H. White Limited
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £284.8k, this is equally as efficient (£331k)
£284.8k - T. H. White Limited
£331k - Industry AVG
Debtor Days
it gets paid by customers after 41 days, this is later than average (28 days)
41 days - T. H. White Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 36 days, this is close to average (38 days)
36 days - T. H. White Limited
38 days - Industry AVG
Stock Days
it holds stock equivalent to 146 days, this is more than average (77 days)
146 days - T. H. White Limited
77 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (19 weeks)
0 weeks - T. H. White Limited
19 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77.8%, this is a higher level of debt than the average (67.2%)
77.8% - T. H. White Limited
67.2% - Industry AVG
T. H. WHITE LIMITED financials
T. H. White Limited's latest turnover from December 2023 is £147.8 million and the company has net assets of £16.3 million. According to their latest financial statements, T. H. White Limited has 519 employees and maintains cash reserves of £353.4 thousand 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 | 147,822,972 | 142,363,260 | 129,119,099 | 100,296,132 | 114,390,471 | 109,366,412 | 108,736,596 | 108,697,151 | 131,212,596 | 131,820,110 | 110,220,000 | 100,880,000 | 95,990,000 | 85,801,000 | 81,072,000 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 120,053,689 | 116,273,655 | 105,829,376 | 81,615,526 | 92,335,749 | 89,041,911 | 88,380,355 | 87,014,235 | 108,193,258 | 109,301,208 | 90,698,000 | 82,215,000 | 78,841,000 | 70,084,000 | 65,167,000 |
Gross Profit | 27,769,283 | 26,089,605 | 23,289,723 | 18,680,606 | 22,054,722 | 20,324,501 | 20,356,241 | 21,682,916 | 23,019,338 | 22,518,902 | 19,522,000 | 18,665,000 | 17,149,000 | 15,717,000 | 15,905,000 |
Admin Expenses | 26,267,564 | 23,846,200 | 21,292,727 | 18,376,399 | 21,445,410 | 21,229,962 | 19,226,087 | 18,735,085 | 19,440,246 | 19,470,037 | 17,795,000 | 16,829,000 | 15,991,000 | 15,052,000 | 14,966,000 |
Operating Profit | 1,501,719 | 2,243,405 | 1,996,996 | 304,207 | 609,312 | -905,461 | 1,130,154 | 2,947,831 | 3,579,092 | 3,048,865 | 1,727,000 | 1,836,000 | 1,158,000 | 665,000 | 939,000 |
Interest Payable | 796,894 | 233,360 | 58,306 | 165,504 | 159,079 | 73,229 | 21,894 | 12,180 | 15,726 | 68,221 | 41,000 | 18,000 | 743,000 | 780,000 | 21,000 |
Interest Receivable | 105,179 | 81,145 | 39,908 | 18,370 | 24,990 | 25,279 | 28,040 | 36,825 | 26,479 | 25,208 | 45,000 | 36,000 | 762,000 | 812,000 | 118,000 |
Pre-Tax Profit | 810,004 | 2,239,197 | 2,058,246 | 166,841 | 338,901 | -845,605 | 1,140,876 | 2,632,274 | 6,960,913 | 2,984,954 | 1,731,000 | 1,854,000 | 1,177,000 | 697,000 | 1,036,000 |
Tax | -269,898 | -545,074 | -492,950 | -270,927 | 341,761 | 40,500 | 58,511 | -184,769 | -1,336,360 | -666,426 | -415,000 | -460,000 | -343,000 | -199,000 | -306,000 |
Profit After Tax | 540,106 | 1,694,123 | 1,565,296 | -104,086 | 680,662 | -805,105 | 1,199,387 | 2,447,505 | 5,624,553 | 2,318,528 | 1,316,000 | 1,394,000 | 834,000 | 498,000 | 730,000 |
Dividends Paid | 1,300,000 | 1,200,000 | 0 | 0 | 0 | 700,000 | 2,000,000 | 4,500,000 | 0 | 120,900 | 121,000 | 121,000 | 202,000 | 0 | 403,000 |
Retained Profit | -759,894 | 494,123 | 1,565,296 | -104,086 | 680,662 | -1,505,105 | -800,613 | -2,052,495 | 5,624,553 | 2,197,628 | 1,195,000 | 1,273,000 | 632,000 | 498,000 | 327,000 |
Employee Costs | 24,456,802 | 22,895,539 | 19,676,741 | 17,467,517 | 19,807,837 | 17,513,918 | 16,289,993 | 15,680,794 | 16,424,039 | 16,274,322 | 14,652,000 | 14,097,000 | 13,564,000 | 12,538,000 | 12,689,000 |
Number Of Employees | 519 | 490 | 487 | 457 | 476 | 462 | 446 | 445 | 449 | 458 | 437 | 429 | 422 | 420 | 430 |
EBITDA* | 2,941,498 | 4,133,475 | 3,537,206 | 1,852,123 | 2,147,018 | 487,422 | 2,263,872 | 3,991,882 | 4,475,568 | 3,876,264 | 2,541,000 | 2,682,000 | 1,847,000 | 1,277,000 | 1,611,000 |
* 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 | 4,259,763 | 3,970,578 | 3,585,445 | 3,368,184 | 4,085,704 | 3,890,704 | 3,415,094 | 3,110,346 | 2,726,185 | 2,627,365 | 2,519,000 | 2,468,000 | 2,142,000 | 1,735,000 | 1,722,000 |
Intangible Assets | 119,934 | 70,601 | 637,268 | 966,665 | 1,416,665 | 1,866,665 | 129,998 | 169,998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 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 | 10,000 | 52,000 | 94,000 | 135,000 | 177,000 |
Total Fixed Assets | 4,379,697 | 4,041,179 | 4,222,713 | 4,334,849 | 5,502,369 | 5,757,369 | 3,545,092 | 3,280,344 | 2,726,185 | 2,627,365 | 2,529,000 | 2,520,000 | 2,236,000 | 1,870,000 | 1,899,000 |
Stock & work in progress | 48,201,600 | 38,622,852 | 28,150,067 | 23,671,782 | 23,241,377 | 24,655,984 | 23,572,242 | 21,891,210 | 21,264,334 | 24,525,015 | 23,991,000 | 20,554,000 | 17,076,000 | 14,276,000 | 13,983,000 |
Trade Debtors | 16,719,200 | 18,545,108 | 14,032,741 | 12,805,389 | 14,309,584 | 12,938,998 | 12,706,647 | 12,009,778 | 13,697,831 | 10,260,512 | 9,874,000 | 8,671,000 | 9,574,000 | 6,970,000 | 6,084,000 |
Group Debtors | 3,228,923 | 1,055,587 | 1,113,269 | 2,697,783 | 2,644,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 593,603 | 589,800 | 735,365 | 517,564 | 600,543 | 1,172,797 | 765,239 | 999,360 | 1,007,080 | 644,949 | 958,000 | 437,000 | 476,000 | 789,000 | 441,000 |
Cash | 353,437 | 724,308 | 71,169 | 67,082 | 10,447 | 6,440 | 3,133,136 | 8,987 | 1,315,846 | 62,521 | 8,000 | 6,000 | 6,000 | 31,000 | 722,000 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 69,096,763 | 59,537,655 | 44,102,611 | 39,759,600 | 40,806,744 | 38,774,219 | 40,177,264 | 34,909,335 | 37,285,091 | 35,492,997 | 34,831,000 | 29,668,000 | 27,132,000 | 22,066,000 | 21,230,000 |
total assets | 73,476,460 | 63,578,834 | 48,325,324 | 44,094,449 | 46,309,113 | 44,531,588 | 43,722,356 | 38,189,679 | 40,011,276 | 38,120,362 | 37,360,000 | 32,188,000 | 29,368,000 | 23,936,000 | 23,129,000 |
Bank overdraft | 17,296,476 | 8,046,148 | 5,860,930 | 1,868,885 | 2,448,256 | 2,942,435 | 5,243,511 | 864,460 | 0 | 615,838 | 4,309,000 | 3,074,000 | 22,000 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 12,149,196 | 10,032,999 | 7,052,355 | 7,650,463 | 9,855,072 | 11,538,937 | 10,410,397 | 8,830,291 | 7,083,948 | 10,587,230 | 9,621,000 | 6,618,000 | 7,983,000 | 5,691,000 | 5,545,000 |
Group/Directors Accounts | 13,717,748 | 13,907,933 | 9,075,692 | 8,625,263 | 9,197,642 | 5,567,517 | 2,376,133 | 1,913,697 | 3,618,927 | 4,024,868 | 2,285,000 | 3,414,000 | 3,567,000 | 2,719,000 | 2,264,000 |
other short term finances | 16,413 | 0 | 79,648 | 9,768 | 136,622 | 0 | 0 | 39,998 | 0 | 70,864 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 398,256 | 250,013 | 9,839 | 9,839 | 9,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93,000 |
other current liabilities | 12,317,645 | 13,336,483 | 9,407,412 | 10,851,796 | 9,518,275 | 10,078,544 | 9,783,055 | 9,540,146 | 10,007,718 | 9,177,907 | 8,153,000 | 6,737,000 | 6,778,000 | 4,767,000 | 4,407,000 |
total current liabilities | 55,895,734 | 45,573,576 | 31,485,876 | 29,016,014 | 31,165,706 | 30,127,433 | 27,813,096 | 21,188,592 | 20,710,593 | 24,476,707 | 24,368,000 | 19,843,000 | 18,350,000 | 13,177,000 | 12,309,000 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 666,532 | 508,434 | 41,990 | 50,448 | 58,590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127,000 | 999,000 | 921,000 | 257,000 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 633,938 | 456,674 | 251,431 | 47,256 | 0 | 0 | 0 | 291,214 | 538,315 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 1,300,470 | 965,108 | 293,421 | 97,704 | 58,590 | 0 | 0 | 291,214 | 538,315 | 127,000 | 999,000 | 921,000 | 257,000 | 0 | 1,024,000 |
total liabilities | 57,196,204 | 46,538,684 | 31,779,297 | 29,113,718 | 31,224,296 | 30,127,433 | 27,813,096 | 21,479,806 | 21,248,908 | 24,603,707 | 25,367,000 | 20,764,000 | 18,607,000 | 13,177,000 | 13,333,000 |
net assets | 16,280,256 | 17,040,150 | 16,546,027 | 14,980,731 | 15,084,817 | 14,404,155 | 15,909,260 | 16,709,873 | 18,762,368 | 13,516,655 | 11,993,000 | 11,424,000 | 10,761,000 | 10,759,000 | 9,796,000 |
total shareholders funds | 16,280,256 | 17,040,150 | 16,546,027 | 14,980,731 | 15,084,817 | 14,404,155 | 15,909,260 | 16,709,873 | 18,762,368 | 13,516,655 | 11,993,000 | 11,424,000 | 10,761,000 | 10,759,000 | 9,796,000 |
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 | 1,501,719 | 2,243,405 | 1,996,996 | 304,207 | 609,312 | -905,461 | 1,130,154 | 2,947,831 | 3,579,092 | 3,048,865 | 1,727,000 | 1,836,000 | 1,158,000 | 665,000 | 939,000 |
Depreciation | 1,409,112 | 1,323,403 | 1,110,813 | 1,097,916 | 1,087,706 | 1,079,550 | 1,093,718 | 1,014,051 | 896,476 | 827,399 | 814,000 | 846,000 | 689,000 | 612,000 | 672,000 |
Amortisation | 30,667 | 566,667 | 429,397 | 450,000 | 450,000 | 313,333 | 40,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -269,898 | -545,074 | -492,950 | -270,927 | 341,761 | 40,500 | 58,511 | -184,769 | -1,336,360 | -666,426 | -415,000 | -460,000 | -343,000 | -199,000 | -306,000 |
Stock | 9,578,748 | 10,472,785 | 4,478,285 | 430,405 | -1,414,607 | 1,083,742 | 1,681,032 | 626,876 | -3,260,681 | 534,015 | 3,437,000 | 3,478,000 | 2,800,000 | 293,000 | 13,983,000 |
Debtors | 351,231 | 4,309,120 | -139,361 | -1,534,184 | 3,443,125 | 639,909 | 462,748 | -1,695,773 | 3,799,450 | 63,461 | 1,682,000 | -984,000 | 2,250,000 | 1,192,000 | 6,702,000 |
Creditors | 2,116,197 | 2,980,644 | -598,108 | -2,204,609 | -1,683,865 | 1,128,540 | 1,580,106 | 1,746,343 | -3,503,282 | 966,230 | 3,003,000 | -1,365,000 | 2,292,000 | 146,000 | 5,545,000 |
Accruals and Deferred Income | -1,018,838 | 3,929,071 | -1,444,384 | 1,333,521 | -560,269 | 295,489 | 242,909 | -467,572 | 702,811 | 152,907 | 1,494,000 | 623,000 | 2,268,000 | 360,000 | 4,407,000 |
Deferred Taxes & Provisions | 177,264 | 205,243 | 204,175 | 47,256 | 0 | 0 | -291,214 | -247,101 | 538,315 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | -5,983,756 | -4,078,546 | -3,132,985 | 1,861,143 | -1,783,873 | 228,300 | 1,710,404 | 5,907,680 | 338,283 | 3,731,499 | 1,504,000 | -1,014,000 | 1,014,000 | 99,000 | -9,428,000 |
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -190,185 | 4,832,241 | 450,429 | -572,379 | 3,630,125 | 3,191,384 | 462,436 | -1,705,230 | -405,941 | 1,739,868 | -1,129,000 | -153,000 | 848,000 | 455,000 | 2,264,000 |
Other Short Term Loans | 16,413 | -79,648 | 69,880 | -126,854 | 136,622 | 0 | -39,998 | 39,998 | -70,864 | 70,864 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 306,341 | 706,618 | -8,458 | -8,142 | 68,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93,000 | 93,000 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | -691,715 | -152,215 | -18,398 | -147,134 | -134,089 | -47,950 | 6,146 | 24,645 | 10,753 | -43,013 | 4,000 | 18,000 | 19,000 | 32,000 | 97,000 |
cash flow from financing | -559,146 | 5,306,996 | 493,453 | -854,509 | 3,701,087 | 3,143,434 | 428,584 | -1,640,587 | -844,892 | 1,093,746 | -1,751,000 | -745,000 | 237,000 | 859,000 | 11,923,000 |
cash and cash equivalents | |||||||||||||||
cash | -370,871 | 653,139 | 4,087 | 56,635 | 4,007 | -3,126,696 | 3,124,149 | -1,306,859 | 1,253,325 | 54,521 | 2,000 | 0 | -25,000 | -691,000 | 722,000 |
overdraft | 9,250,328 | 2,185,218 | 3,992,045 | -579,371 | -494,179 | -2,301,076 | 4,379,051 | 864,460 | -615,838 | -3,693,162 | 1,235,000 | 3,052,000 | 22,000 | 0 | 0 |
change in cash | -9,621,199 | -1,532,079 | -3,987,958 | 636,006 | 498,186 | -825,620 | -1,254,902 | -2,171,319 | 1,869,163 | 3,747,683 | -1,233,000 | -3,052,000 | -47,000 | -691,000 | 722,000 |
t. h. white limited Credit Report and Business Information
T. H. White Limited Competitor Analysis
Perform a competitor analysis for t. h. white limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in SN10 area or any other competitors across 12 key performance metrics.
t. h. white limited Ownership
T. H. WHITE LIMITED group structure
T. H. White Limited has 1 subsidiary company.
Ultimate parent company
1 parent
T. H. WHITE LIMITED
00519868
1 subsidiary
t. h. white limited directors
T. H. White Limited currently has 4 directors. The longest serving directors include Mr Alexander Scott (Mar 2012) and Mr Adrian Lovegrove (Jan 2023).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Alexander Scott | England | 45 years | Mar 2012 | - | Director |
Mr Adrian Lovegrove | 52 years | Jan 2023 | - | Director | |
Miss Jane Fowler | England | 46 years | Apr 2024 | - | Director |
Mr Stuart Todd | 47 years | Jun 2024 | - | Director |
P&L
December 2023turnover
147.8m
+4%
operating profit
1.5m
-33%
gross margin
18.8%
+2.51%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
16.3m
-0.04%
total assets
73.5m
+0.16%
cash
353.4k
-0.51%
net assets
Total assets minus all liabilities
t. h. white limited company details
company number
00519868
Type
Private limited with Share Capital
industry
33170 - Repair and maintenance of other transport equipment
45190 - Sale of other motor vehicles
incorporation date
May 1953
age
71
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
t.h. white cotswold, limited (January 1994)
bristol street (farm services) limited (December 1979)
accountant
-
auditor
BISHOP FLEMING LLP
address
nursteed road, devizes, wiltshire, SN10 3EA
Bank
LLOYDS TSB BANK PLC
Legal Advisor
WANSBROUGHS
t. h. white 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 9 charges/mortgages relating to t. h. white limited. Currently there are 1 open charges and 8 have been satisfied in the past.
t. h. white limited Companies House Filings - See Documents
date | description | view/download |
---|