de la rue international limited.

3

de la rue international limited. Company Information

Share DE LA RUE INTERNATIONAL LIMITED.
Live 
MatureMegaDeclining

Company Number

00720284

Registered Address

de la rue house, jays close, basingstoke, hampshire, RG22 4BS

Industry

Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

 

Other personal service activities n.e.c.

 

Telephone

01256605000

Next Accounts Due

December 2024

Group Structure

View All

Directors

Clive Vacher4 Years

David Harding4 Years

View All

Shareholders

de la rue holdings ltd 100%

de la rue international limited. Estimated Valuation

£340.5m

Pomanda estimates the enterprise value of DE LA RUE INTERNATIONAL LIMITED. at £340.5m based on a Turnover of £373.4m and 0.91x industry multiple (adjusted for size and gross margin).

de la rue international limited. Estimated Valuation

£0

Pomanda estimates the enterprise value of DE LA RUE INTERNATIONAL LIMITED. at £0 based on an EBITDA of £-1.2m and a 6.57x industry multiple (adjusted for size and gross margin).

de la rue international limited. Estimated Valuation

£0

Pomanda estimates the enterprise value of DE LA RUE INTERNATIONAL LIMITED. at £0 based on Net Assets of £-136.8m and 1.86x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

De La Rue International Limited. Overview

De La Rue International Limited. is a live company located in basingstoke, RG22 4BS with a Companies House number of 00720284. It operates in the printing n.e.c. sector, SIC Code 18129. Founded in April 1962, it's largest shareholder is de la rue holdings ltd with a 100% stake. De La Rue International Limited. is a mature, mega sized company, Pomanda has estimated its turnover at £373.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

De La Rue International Limited. Health Check

Pomanda's financial health check has awarded De La Rue International Limited. a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £373.4m, make it larger than the average company (£5.4m)

£373.4m - De La Rue International Limited.

£5.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (2.7%)

-10% - De La Rue International Limited.

2.7% - Industry AVG

production

Production

with a gross margin of 23.4%, this company has a higher cost of product (36%)

23.4% - De La Rue International Limited.

36% - Industry AVG

profitability

Profitability

an operating margin of -2.5% make it less profitable than the average company (5.3%)

-2.5% - De La Rue International Limited.

5.3% - Industry AVG

employees

Employees

with 929 employees, this is above the industry average (39)

929 - De La Rue International Limited.

39 - Industry AVG

paystructure

Pay Structure

on an average salary of £68.1k, the company has a higher pay structure (£32k)

£68.1k - De La Rue International Limited.

£32k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £401.9k, this is more efficient (£104.6k)

£401.9k - De La Rue International Limited.

£104.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 35 days, this is near the average (40 days)

35 days - De La Rue International Limited.

40 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 61 days, this is slower than average (51 days)

61 days - De La Rue International Limited.

51 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 38 days, this is more than average (30 days)

38 days - De La Rue International Limited.

30 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (36 weeks)

2 weeks - De La Rue International Limited.

36 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 168.1%, this is a higher level of debt than the average (52.8%)

168.1% - De La Rue International Limited.

52.8% - Industry AVG

DE LA RUE INTERNATIONAL LIMITED. financials

EXPORTms excel logo

De La Rue International Limited.'s latest turnover from March 2023 is £373.4 million and the company has net assets of -£136.8 million. According to their latest financial statements, De La Rue International Limited. has 929 employees and maintains cash reserves of £7.2 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
Turnover373,378,000409,118,000433,170,000519,767,000571,623,000479,612,000488,021,000499,450,000462,308,000495,505,000442,676,000504,302,000415,092,000519,277,000
Other Income Or Grants00000000000000
Cost Of Sales285,847,000320,881,000338,910,000420,328,000439,337,000390,372,000403,452,000413,960,000393,205,000311,424,291271,465,427304,494,516242,971,574310,053,125
Gross Profit87,531,00088,237,00094,260,00099,439,000132,286,00089,240,00084,569,00085,490,00069,103,000184,080,709171,210,573199,807,484172,120,426209,223,875
Admin Expenses96,952,00069,046,00081,985,00048,012,000110,985,000-23,955,00019,098,00038,880,00030,472,000125,809,709147,691,573188,652,484220,828,426115,738,875
Operating Profit-9,421,00019,191,00012,275,00051,427,00021,301,000113,195,00065,471,00046,610,00038,631,00058,271,00023,519,00011,155,000-48,708,00093,485,000
Interest Payable10,041,0004,086,0001,889,0003,030,0003,518,0007,043,0008,823,0008,544,0008,132,0001,542,0001,325,0001,483,000492,000500,000
Interest Receivable32,965,00016,475,00019,461,00016,304,00015,103,00010,051,00010,583,0005,203,000881,000885,000966,0001,189,000780,000636,000
Pre-Tax Profit-538,583,00031,580,00029,501,00064,798,00032,886,000116,203,00067,231,00043,269,00033,403,00057,796,00028,037,00010,934,000-45,981,000100,644,000
Tax-7,053,000-2,801,000-287,000-3,164,000-3,362,000-16,152,000-7,036,000-4,102,000-6,008,000-9,939,000-4,845,0004,543,00012,556,000-17,474,000
Profit After Tax-545,636,00028,779,00029,214,00061,634,00029,524,000100,051,00060,195,00039,167,00027,395,00047,857,00023,192,00015,477,000-33,425,00083,170,000
Dividends Paid075,000,000000000000000
Retained Profit-545,636,000-46,221,00029,214,00061,634,00029,524,000100,051,00060,195,00039,167,00027,395,00047,857,00023,192,00015,477,000-33,425,00083,170,000
Employee Costs63,239,00064,774,00075,811,00094,520,00097,996,000118,250,000116,571,000124,421,000119,585,000113,273,000118,905,000123,646,000145,358,00099,277,000
Number Of Employees9299691,0601,4251,5512,0282,0241,9612,0282,0301,9441,9461,9261,895
EBITDA*-1,236,00026,254,00019,965,00059,773,00031,288,000130,741,00083,018,00062,165,00053,524,00072,213,00037,249,00023,977,000-37,197,000106,676,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets51,974,00055,095,00057,307,00064,550,00062,845,00064,902,000107,599,000109,139,000116,383,000113,143,00096,943,00075,776,00072,689,00071,157,000
Intangible Assets14,985,00012,753,0008,386,0004,492,0006,961,0002,843,0003,106,0003,492,0001,397,000000078,000
Investments & Other144,00039,139,00016,388,00074,873,00020,419,00021,719,00038,171,00042,357,00048,791,0003,711,0003,711,0004,985,0005,387,0005,387,000
Debtors (Due After 1 year)9,000539,220,000576,250,000503,563,000517,386,000426,460,000364,523,00000285,768,000935,621,000852,931,000773,313,000713,618,000
Total Fixed Assets67,112,000646,207,000658,331,000647,478,000607,611,000515,924,000513,399,000154,988,000166,571,000402,622,0001,036,275,000933,692,000851,389,000790,240,000
Stock & work in progress29,912,00023,879,00028,851,00030,470,00028,999,00022,850,00054,976,00061,118,00051,071,00055,462,00047,156,00042,545,00044,660,00037,852,000
Trade Debtors36,508,000136,076,00063,721,00050,051,00084,328,00053,060,00066,041,00080,534,00079,572,00071,037,00055,208,00053,508,00055,849,00052,356,000
Group Debtors14,209,000060,810,00031,315,00024,252,00013,374,00015,671,000331,237,000303,611,00012,043,00013,969,00010,637,00017,407,00019,626,000
Misc Debtors43,930,000036,625,00034,047,00031,004,00029,456,00023,055,0009,152,0006,792,0008,810,00011,869,00014,424,00021,729,00011,740,000
Cash7,191,0008,114,00036,532,00088,403,000110,257,000173,764,00056,697,00026,298,00044,957,00059,031,00032,078,00036,910,00055,319,00029,516,000
misc current assets2,190,0002,268,0006,041,00012,845,0003,288,0003,130,00015,021,00014,912,0007,418,0000315,000351,00000
total current assets133,940,000170,337,000232,580,000247,131,000282,128,000295,634,000231,461,000523,251,000493,421,000206,383,000160,595,000158,375,000194,964,000151,090,000
total assets201,052,000816,544,000890,911,000894,609,000889,739,000811,558,000744,860,000678,239,000659,992,000609,005,0001,196,870,0001,092,067,0001,046,353,000941,330,000
Bank overdraft0011,620,00068,064,00000075,666,00071,971,00047,283,00063,613,00040,536,00067,469,00046,092,000
Bank loan00000000000000
Trade Creditors 48,155,000218,673,00032,424,00035,773,00044,133,00030,718,00041,530,00037,954,00033,402,00036,798,00025,014,00024,119,00018,910,00021,023,000
Group/Directors Accounts93,830,0000159,045,000108,365,000104,986,000131,012,00015,440,00010,890,00026,677,00023,659,00027,179,00022,763,00060,545,00053,322,000
other short term finances1,443,00007,392,00012,980,000146,385,00079,362,00061,287,00011,424,00011,680,00000000
hp & lease commitments000000000003,00027,000145,000
other current liabilities16,822,000065,313,00084,478,000109,380,00099,053,00096,728,00096,323,00087,972,00091,873,00095,219,00097,926,000105,919,000107,767,000
total current liabilities160,250,000218,673,000275,794,000309,660,000404,884,000340,145,000214,985,000232,257,000231,702,000199,613,000211,025,000185,347,000252,870,000228,349,000
loans122,030,00095,046,00078,074,0002,128,000211,00073,00054,571,00027,602,0009,204,00060,187,000677,832,000612,855,000509,482,000399,984,000
hp & lease commitments00000000005,00016,00024,00067,000
Accruals and Deferred Income03,519,000000000000001,021,000
other liabilities185,00087,00065,00010,769,000001,338,0001,646,00015,532,00016,178,00016,196,0009,541,0008,163,0009,175,000
provisions2,294,0004,094,0006,302,0008,513,0003,372,0004,506,0008,673,0009,563,00025,921,00019,626,00025,904,00041,595,00023,872,00018,351,000
total long term liabilities177,609,000102,746,000102,913,00021,410,00080,395,00092,197,000301,582,000256,366,000284,809,00095,991,000719,937,000664,007,000541,541,000428,598,000
total liabilities337,859,000321,419,000378,707,000331,070,000485,279,000432,342,000516,567,000488,623,000516,511,000295,604,000930,962,000849,354,000794,411,000656,947,000
net assets-136,807,000495,125,000512,204,000563,539,000404,460,000379,216,000228,293,000189,616,000143,481,000313,401,000265,908,000242,713,000251,942,000284,383,000
total shareholders funds-136,807,000495,125,000512,204,000563,539,000404,460,000379,216,000228,293,000189,616,000143,481,000313,401,000265,908,000242,713,000251,942,000284,383,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-9,421,00019,191,00012,275,00051,427,00021,301,000113,195,00065,471,00046,610,00038,631,00058,271,00023,519,00011,155,000-48,708,00093,485,000
Depreciation5,902,0005,554,0007,073,0007,373,0008,573,00016,114,00016,140,00015,014,00014,893,00013,942,00013,730,00012,822,00011,433,00013,066,000
Amortisation2,283,0001,509,000617,000973,0001,414,0001,432,0001,407,000541,000000078,000125,000
Tax-7,053,000-2,801,000-287,000-3,164,000-3,362,000-16,152,000-7,036,000-4,102,000-6,008,000-9,939,000-4,845,0004,543,00012,556,000-17,474,000
Stock6,033,000-4,972,000-1,619,0001,471,0006,149,000-32,126,000-6,142,00010,047,000-4,391,0008,306,0004,611,000-2,115,0006,808,00037,852,000
Debtors-580,640,000-62,110,000118,430,000-37,994,000134,620,00053,060,00048,367,00030,948,00012,317,000-639,009,00085,167,00063,202,00070,958,000797,340,000
Creditors-170,518,000186,249,000-3,349,000-8,360,00013,415,000-10,812,0003,576,0004,552,000-3,396,00011,784,000895,0005,209,000-2,113,00021,023,000
Accruals and Deferred Income13,303,000-61,794,000-19,165,000-24,902,00010,327,0002,325,000405,0008,351,000-3,901,000-3,346,000-2,707,000-7,993,000-2,869,000108,788,000
Deferred Taxes & Provisions-1,800,000-2,208,000-2,211,0005,141,000-1,134,000-4,167,000-890,000-16,358,0006,295,000-6,278,000-15,691,00017,723,0005,521,00018,351,000
Cash flow from operations407,303,000212,782,000-121,858,00065,011,000-90,235,00081,001,00036,848,00013,613,00038,588,000695,137,000-74,877,000-17,628,000-101,868,000-597,828,000
Investing Activities
capital expenditure-7,296,000-9,218,000-4,341,000-7,582,000-12,048,00025,414,000-15,621,000-10,406,000-19,530,000-30,142,000-34,897,000-15,909,000-12,965,000-84,426,000
Change in Investments-38,995,00022,751,000-58,485,00054,454,000-1,300,000-16,452,000-4,186,000-6,434,00045,080,0000-1,274,000-402,00005,387,000
cash flow from investments31,699,000-31,969,00054,144,000-62,036,000-10,748,00041,866,000-11,435,000-3,972,000-64,610,000-30,142,000-33,623,000-15,507,000-12,965,000-89,813,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts93,830,000-159,045,00050,680,0003,379,000-26,026,000115,572,0004,550,000-15,787,0003,018,000-3,520,0004,416,000-37,782,0007,223,00053,322,000
Other Short Term Loans 1,443,000-7,392,000-5,588,000-133,405,00067,023,00018,075,00049,863,000-256,00011,680,00000000
Long term loans26,984,00016,972,00075,946,0001,917,000138,000-54,498,00026,969,00018,398,000-50,983,000-617,645,00064,977,000103,373,000109,498,000399,984,000
Hire Purchase and Lease Commitments000000000-5,000-14,000-32,000-161,000212,000
other long term liabilities98,00022,000-10,704,00010,769,0000-1,338,000-308,000-13,886,000-646,000-18,0006,655,0001,378,000-1,012,0009,175,000
share issue-86,296,00029,142,000-80,549,00097,445,000-4,280,00050,872,000-21,518,0006,968,000-197,315,000-364,0003,000-24,706,000984,000201,213,000
interest22,924,00012,389,00017,572,00013,274,00011,585,0003,008,0001,760,000-3,341,000-7,251,000-657,000-359,000-294,000288,000136,000
cash flow from financing58,983,000-107,912,00047,357,000-6,621,00048,440,000131,691,00061,316,000-7,904,000-241,497,000-622,209,00075,678,00041,937,000116,820,000664,042,000
cash and cash equivalents
cash-923,000-28,418,000-51,871,000-21,854,000-63,507,000117,067,00030,399,000-18,659,000-14,074,00026,953,000-4,832,000-18,409,00025,803,00029,516,000
overdraft0-11,620,000-56,444,00068,064,00000-75,666,0003,695,00024,688,000-16,330,00023,077,000-26,933,00021,377,00046,092,000
change in cash-923,000-16,798,0004,573,000-89,918,000-63,507,000117,067,000106,065,000-22,354,000-38,762,00043,283,000-27,909,0008,524,0004,426,000-16,576,000

de la rue international limited. 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 de la rue international limited.. Get real-time insights into de la rue international limited.'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

De La Rue International Limited. Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for de la rue international limited. by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in RG22 area or any other competitors across 12 key performance metrics.

de la rue international limited. Ownership

DE LA RUE INTERNATIONAL LIMITED. group structure

De La Rue International Limited. has 1 subsidiary company.

Ultimate parent company

2 parents

DE LA RUE INTERNATIONAL LIMITED.

00720284

1 subsidiary

DE LA RUE INTERNATIONAL LIMITED. Shareholders

de la rue holdings ltd 100%

de la rue international limited. directors

De La Rue International Limited. currently has 7 directors. The longest serving directors include Mr Clive Vacher (Mar 2020) and Mr David Harding (May 2020).

officercountryagestartendrole
Mr Clive Vacher54 years Mar 2020- Director
Mr David Harding50 years May 2020- Director
Mr Andrew ClintEngland53 years Jul 2022- Director
Ms Ruth EulingUnited Kingdom60 years Jul 2022- Director
Mr David Sharratt51 years Oct 2022- Director
Mr Jon MessentUnited Kingdom60 years Aug 2023- Director
Mr Neil DouglasUnited Kingdom41 years Oct 2023- Director

P&L

March 2023

turnover

373.4m

-9%

operating profit

-9.4m

-149%

gross margin

23.5%

+8.7%

turnover

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

Balance Sheet

March 2023

net assets

-136.8m

-1.28%

total assets

201.1m

-0.75%

cash

7.2m

-0.11%

net assets

Total assets minus all liabilities

de la rue international limited. company details

company number

00720284

Type

Private limited with Share Capital

industry

18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

96090 - Other personal service activities n.e.c.

incorporation date

April 1962

age

62

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

March 2023

previous names

de la rue international ltd. (September 1997)

thomas de la rue limited (September 1997)

accountant

-

auditor

ERNST & YOUNG LLP

address

de la rue house, jays close, basingstoke, hampshire, RG22 4BS

Bank

BARCLAYS BANK PLC

Legal Advisor

-

de la rue international 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 3 charges/mortgages relating to de la rue international limited.. Currently there are 3 open charges and 0 have been satisfied in the past.

charges

de la rue international limited. Companies House Filings - See Documents

datedescriptionview/download