travelport international limited

Live MatureLargeDeclining

travelport international limited Company Information

Share TRAVELPORT INTERNATIONAL LIMITED

Company Number

01254977

Shareholders

travelport global ltd

Group Structure

View All

Industry

Other reservation service and related activities (not including activities of tourist guides)

 +1

Registered Address

axis one, axis park, 10 hurricane way, langley, berkshire, SL3 8AG

travelport international limited Estimated Valuation

£159.5m

Pomanda estimates the enterprise value of TRAVELPORT INTERNATIONAL LIMITED at £159.5m based on a Turnover of £68.6m and 2.32x industry multiple (adjusted for size and gross margin).

travelport international limited Estimated Valuation

£2.9b

Pomanda estimates the enterprise value of TRAVELPORT INTERNATIONAL LIMITED at £2.9b based on an EBITDA of £170.1m and a 16.89x industry multiple (adjusted for size and gross margin).

travelport international limited Estimated Valuation

£196.5m

Pomanda estimates the enterprise value of TRAVELPORT INTERNATIONAL LIMITED at £196.5m based on Net Assets of £86.1m and 2.28x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Travelport International Limited Overview

Travelport International Limited is a live company located in langley, SL3 8AG with a Companies House number of 01254977. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 1976, it's largest shareholder is travelport global ltd with a 100% stake. Travelport International Limited is a mature, large sized company, Pomanda has estimated its turnover at £68.6m with declining growth in recent years.

View Sample
View Sample
View Sample

Travelport International Limited Health Check

Pomanda's financial health check has awarded Travelport International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

3 Weak

size

Size

annual sales of £68.6m, make it larger than the average company (£4m)

£68.6m - Travelport International Limited

£4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (8%)

-2% - Travelport International Limited

8% - Industry AVG

production

Production

with a gross margin of 76%, this company has a lower cost of product (39.2%)

76% - Travelport International Limited

39.2% - Industry AVG

profitability

Profitability

an operating margin of 246.1% make it more profitable than the average company (6.1%)

246.1% - Travelport International Limited

6.1% - Industry AVG

employees

Employees

with 398 employees, this is above the industry average (21)

398 - Travelport International Limited

21 - Industry AVG

paystructure

Pay Structure

on an average salary of £101.9k, the company has a higher pay structure (£47.6k)

£101.9k - Travelport International Limited

£47.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £172.5k, this is equally as efficient (£181k)

£172.5k - Travelport International Limited

£181k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 1 days, this is earlier than average (36 days)

1 days - Travelport International Limited

36 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 126 days, this is slower than average (35 days)

126 days - Travelport International Limited

35 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Travelport International Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (25 weeks)

0 weeks - Travelport International Limited

25 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 47.8%, this is a lower level of debt than the average (62.1%)

47.8% - Travelport International Limited

62.1% - Industry AVG

TRAVELPORT INTERNATIONAL LIMITED financials

EXPORTms excel logo

Travelport International Limited's latest turnover from December 2023 is £68.6 million and the company has net assets of £86.1 million. According to their latest financial statements, Travelport International Limited has 398 employees and maintains cash reserves of £559 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover68,639,00074,594,00064,174,00072,678,000178,719,000182,085,000161,264,000143,964,000137,373,000125,793,000127,255,000129,353,000140,604,000133,517,000126,692,000
Other Income Or Grants
Cost Of Sales16,465,00016,606,0009,202,0009,671,00048,125,00073,319,00072,920,00067,226,00060,492,00057,818,00065,101,00065,214,00076,264,00067,202,00063,892,000
Gross Profit52,174,00057,988,00054,972,00063,007,000130,594,000108,766,00088,344,00076,738,00076,881,00067,975,00062,154,00064,139,00064,340,00066,315,00062,800,000
Admin Expenses-116,758,00077,354,00054,988,000212,203,000122,151,000100,374,00080,076,00068,962,00070,149,00061,743,00057,146,00057,893,00059,854,00060,171,00058,058,000
Operating Profit168,932,000-19,366,000-16,000-149,196,0008,443,0008,392,0008,268,0007,776,0006,732,0006,232,0005,008,0006,246,0004,486,0006,144,0004,742,000
Interest Payable58,00092,00029,00013,000119,0002,103,000155,000142,0001,929,00095,0001,096,0003,027,000
Interest Receivable53,0003,0001,336,00033,00096,00082,0009,847,0002,163,0002,911,0002,505,0001,995,000
Pre-Tax Profit168,927,000-19,455,0001,291,000-149,163,0008,526,0008,355,00018,115,0007,894,00033,040,0006,200,0005,899,0006,822,0005,196,0005,207,0003,710,000
Tax-167,000-52,000-120,000616,000-3,140,000-1,754,000-844,000-2,962,000-1,457,000-1,355,000-1,176,000-1,898,000-2,378,000-1,743,000-999,000
Profit After Tax168,760,000-19,507,0001,171,000-148,547,0005,386,0006,601,00017,271,0004,932,00031,583,0004,845,0004,723,0004,924,0002,818,0003,464,0002,711,000
Dividends Paid
Retained Profit168,760,000-19,507,0001,171,000-148,547,0005,386,0006,601,00017,271,0004,932,00031,583,0004,845,0004,723,0004,924,0002,818,0003,464,0002,711,000
Employee Costs40,546,00044,213,00042,470,00048,934,00099,830,00075,902,00059,540,00048,833,00046,021,00042,883,00037,998,00036,383,00036,144,00035,282,00031,743,000
Number Of Employees398440440566702761658631587560545522527529427
EBITDA*170,060,000-18,132,0001,324,000-147,785,0009,987,0009,898,00010,440,0009,021,0007,843,0007,179,0006,334,0007,628,0009,496,00010,961,0008,057,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets2,845,0003,303,0004,136,0004,323,0005,099,0003,210,0003,636,0003,496,0003,281,0003,128,0002,522,0002,342,0002,649,0003,893,0004,530,000
Intangible Assets2,00032,00061,000101,000149,00061,00096,000125,000115,00045,000116,000538,0003,560,0006,609,0007,374,000
Investments & Other116,018,0004,640,00045,306,00045,557,00046,418,00043,760,00045,549,00042,653,00039,989,0001,844,0001,694,0001,191,0001,273,000
Debtors (Due After 1 year)1,512,0001,844,0001,737,0003,324,0004,514,0003,609,0003,650,0003,078,0003,099,0005,037,0002,649,0003,867,0006,326,0006,508,0002,583,000
Total Fixed Assets120,377,0009,819,0005,934,0007,748,00055,068,00052,437,00053,800,00050,459,00052,044,00050,863,00045,276,0008,591,00014,229,00018,201,00015,760,000
Stock & work in progress
Trade Debtors305,000400,000453,000481,000543,0001,197,000824,000899,000675,0001,010,0001,390,000874,0001,135,000383,000469,000
Group Debtors41,780,00025,00026,000108,586,00088,700,00082,034,00042,409,00045,981,00041,145,00043,696,00041,319,00038,668,00033,486,00069,449,000
Misc Debtors2,089,0002,010,0002,962,0002,819,0004,539,0005,713,0005,401,0008,407,0006,049,0004,333,00017,892,00017,047,00017,135,00020,304,00011,389,000
Cash559,000925,0002,074,00050,0005,00092,0002,825,0001,773,0002,697,0002,076,0003,953,0002,168,0002,169,0005,551,0002,292,000
misc current assets
total current assets44,733,0003,335,0005,514,0003,376,000113,673,00095,702,00091,084,00053,488,00055,402,00048,564,00066,931,00061,408,00059,107,00059,724,00083,599,000
total assets165,110,00013,154,00011,448,00011,124,000168,741,000148,139,000144,884,000103,947,000107,446,00099,427,000112,207,00069,999,00073,336,00077,925,00099,359,000
Bank overdraft
Bank loan
Trade Creditors 5,721,0004,090,0004,357,0004,518,0005,760,0005,146,0003,350,0003,191,0004,400,0003,842,0004,069,0002,722,000674,0001,362,000908,000
Group/Directors Accounts59,543,00069,425,00055,172,00054,372,00044,976,00024,209,00036,115,0005,145,00015,036,00041,729,00016,836,00017,327,00023,030,00042,597,00055,364,000
other short term finances3,000242,000
hp & lease commitments
other current liabilities10,656,00016,222,00010,985,00011,009,00025,791,00030,534,00025,106,00034,993,00029,522,00027,007,00030,952,00029,327,00032,310,00019,424,00019,429,000
total current liabilities75,923,00089,979,00070,514,00069,899,00076,527,00059,889,00064,571,00043,329,00048,958,00072,578,00051,857,00049,376,00056,014,00063,383,00075,701,000
loans36,882,00011,602,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions3,071,0003,121,0002,795,0002,944,0003,293,0003,281,0001,646,000958,0001,163,0001,380,0001,141,0001,541,0002,069,0001,225,0001,307,000
total long term liabilities3,071,0003,121,0002,795,0005,022,0003,293,0003,281,0001,646,000958,0001,163,0001,380,00038,023,0001,541,0002,069,0001,225,00012,909,000
total liabilities78,994,00093,100,00073,309,00074,921,00079,820,00063,170,00066,217,00044,287,00050,121,00073,958,00089,880,00050,917,00058,083,00064,608,00088,610,000
net assets86,116,000-79,946,000-61,861,000-63,797,00088,921,00084,969,00078,667,00059,660,00057,325,00025,469,00022,327,00019,082,00015,253,00013,317,00010,749,000
total shareholders funds86,116,000-79,946,000-61,861,000-63,797,00088,921,00084,969,00078,667,00059,660,00057,325,00025,469,00022,327,00019,082,00015,253,00013,317,00010,749,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit168,932,000-19,366,000-16,000-149,196,0008,443,0008,392,0008,268,0007,776,0006,732,0006,232,0005,008,0006,246,0004,486,0006,144,0004,742,000
Depreciation1,098,0001,204,0001,300,0001,363,0001,484,0001,471,0002,130,0001,206,0001,076,000876,000876,000945,0001,779,0001,399,0001,462,000
Amortisation30,00030,00040,00048,00060,00035,00042,00039,00035,00071,000450,000437,0003,231,0003,418,0001,853,000
Tax-167,000-52,000-120,000616,000-3,140,000-1,754,000-844,000-2,962,000-1,457,000-1,355,000-1,176,000-1,898,000-2,378,000-1,743,000-999,000
Stock
Debtors41,432,000-923,000-1,473,000-111,532,00018,963,0007,310,00037,116,000-1,011,0004,279,000-14,102,0002,520,000-157,0002,583,000-23,209,00083,890,000
Creditors1,631,000-267,000-161,000-1,242,000614,0001,796,000159,000-1,209,000558,000-227,0001,347,0002,048,000-688,000454,000908,000
Accruals and Deferred Income-5,566,0005,237,000-24,000-14,782,000-4,743,0005,428,000-9,887,0005,471,0002,515,000-3,945,0001,625,000-2,983,00012,886,000-5,00019,429,000
Deferred Taxes & Provisions-50,000326,000-149,000-349,00012,0001,635,000688,000-205,000-217,000239,000-400,000-528,000844,000-82,0001,307,000
Cash flow from operations124,476,000-11,965,0002,343,000-52,010,000-16,233,0009,693,000-36,560,00011,127,0004,963,00015,993,0005,210,0004,424,00017,577,00032,794,000-55,188,000
Investing Activities
capital expenditure-640,000-372,000-1,113,000-587,000-3,521,000-1,045,000-2,283,000-1,470,000-1,334,000-1,482,000-1,084,0001,947,000-717,000-3,415,000-15,219,000
Change in Investments111,378,0004,640,000-45,306,000-251,000-861,0002,658,000-1,789,0002,896,0002,664,00038,145,000150,000503,000-82,0001,273,000
cash flow from investments-112,018,000-5,012,000-1,113,00044,719,000-3,270,000-184,000-4,941,000319,000-4,230,000-4,146,000-39,229,0001,797,000-1,220,000-3,333,000-16,492,000
Financing Activities
Bank loans
Group/Directors Accounts-9,882,00014,253,000800,0009,396,00020,767,000-11,906,00030,970,000-9,891,000-26,693,00024,893,000-491,000-5,703,000-19,567,000-12,767,00055,364,000
Other Short Term Loans -239,000242,000
Long term loans-36,882,00036,882,000-11,602,00011,602,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue-2,698,0001,422,000765,000-4,171,000-1,434,000-299,0001,736,000-2,597,000273,000-1,703,000-1,478,000-1,095,000-882,000-896,0008,038,000
interest-5,000-89,0001,307,00033,00083,000-37,0009,847,00060,000-155,0002,769,000576,000-95,000-1,096,000-1,032,000
cash flow from financing-12,824,00015,828,0002,872,0005,258,00019,416,000-12,242,00042,553,000-12,488,000-26,360,000-13,847,00037,682,000-6,222,000-20,544,000-26,361,00073,972,000
cash and cash equivalents
cash-366,000-1,149,0002,024,00045,000-87,000-2,733,0001,052,000-924,000621,000-1,877,0001,785,000-1,000-3,382,0003,259,0002,292,000
overdraft
change in cash-366,000-1,149,0002,024,00045,000-87,000-2,733,0001,052,000-924,000621,000-1,877,0001,785,000-1,000-3,382,0003,259,0002,292,000

travelport 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 travelport international limited. Get real-time insights into travelport 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

Travelport International Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for travelport international limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other large companies, companies in SL3 area or any other competitors across 12 key performance metrics.

travelport international limited Ownership

TRAVELPORT INTERNATIONAL LIMITED group structure

Travelport International Limited has 1 subsidiary company.

Ultimate parent company

TORO PRIVATE INVESTMENTS LP

#0119978

2 parents

TRAVELPORT INTERNATIONAL LIMITED

01254977

1 subsidiary

TRAVELPORT INTERNATIONAL LIMITED Shareholders

travelport global ltd 100%

travelport international limited directors

Travelport International Limited currently has 2 directors. The longest serving directors include Mr Kevin Freeman (Sep 2021) and Mr James Allen (Apr 2024).

officercountryagestartendrole
Mr Kevin FreemanUnited Kingdom46 years Sep 2021- Director
Mr James AllenUnited Kingdom43 years Apr 2024- Director

P&L

December 2023

turnover

68.6m

-8%

operating profit

168.9m

-972%

gross margin

76.1%

-2.22%

turnover

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

Balance Sheet

December 2023

net assets

86.1m

-2.08%

total assets

165.1m

+11.55%

cash

559k

-0.4%

net assets

Total assets minus all liabilities

travelport international limited company details

company number

01254977

Type

Private limited with Share Capital

industry

79909 - Other reservation service and related activities (not including activities of tourist guides)

82990 - Other business support service activities n.e.c.

incorporation date

April 1976

age

49

incorporated

UK

ultimate parent company

TORO PRIVATE INVESTMENTS LP

accounts

Full Accounts

last accounts submitted

December 2023

previous names

galileo international limited (May 2008)

travel automation services limited (January 2001)

accountant

-

auditor

DELOITTE LLP

address

axis one, axis park, 10 hurricane way, langley, berkshire, SL3 8AG

Bank

BANK OF AMERICA NA

Legal Advisor

-

travelport 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 did not find charges/mortgages relating to travelport international limited.

travelport international limited Capital Raised & Share Issues BETA

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for TRAVELPORT INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.

travelport international limited Companies House Filings - See Documents

datedescriptionview/download