
Company Number
01254977
Next Accounts
Sep 2025
Shareholders
travelport global ltd
Group Structure
View All
Industry
Other reservation service and related activities (not including activities of tourist guides)
+1Registered Address
axis one, axis park, 10 hurricane way, langley, berkshire, SL3 8AG
Website
www.travelport.comPomanda 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).
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).
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 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.
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
7 Strong
1 Regular
3 Weak
Size
annual sales of £68.6m, make it larger than the average company (£4m)
£68.6m - Travelport International Limited
£4m - Industry AVG
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
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
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
with 398 employees, this is above the industry average (21)
398 - Travelport International Limited
21 - Industry AVG
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
resulting in sales per employee of £172.5k, this is equally as efficient (£181k)
£172.5k - Travelport International Limited
£181k - Industry AVG
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
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
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Travelport International Limited
- - Industry AVG
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
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'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 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 | 68,639,000 | 74,594,000 | 64,174,000 | 72,678,000 | 178,719,000 | 182,085,000 | 161,264,000 | 143,964,000 | 137,373,000 | 125,793,000 | 127,255,000 | 129,353,000 | 140,604,000 | 133,517,000 | 126,692,000 |
Other Income Or Grants | |||||||||||||||
Cost Of Sales | 16,465,000 | 16,606,000 | 9,202,000 | 9,671,000 | 48,125,000 | 73,319,000 | 72,920,000 | 67,226,000 | 60,492,000 | 57,818,000 | 65,101,000 | 65,214,000 | 76,264,000 | 67,202,000 | 63,892,000 |
Gross Profit | 52,174,000 | 57,988,000 | 54,972,000 | 63,007,000 | 130,594,000 | 108,766,000 | 88,344,000 | 76,738,000 | 76,881,000 | 67,975,000 | 62,154,000 | 64,139,000 | 64,340,000 | 66,315,000 | 62,800,000 |
Admin Expenses | -116,758,000 | 77,354,000 | 54,988,000 | 212,203,000 | 122,151,000 | 100,374,000 | 80,076,000 | 68,962,000 | 70,149,000 | 61,743,000 | 57,146,000 | 57,893,000 | 59,854,000 | 60,171,000 | 58,058,000 |
Operating Profit | 168,932,000 | -19,366,000 | -16,000 | -149,196,000 | 8,443,000 | 8,392,000 | 8,268,000 | 7,776,000 | 6,732,000 | 6,232,000 | 5,008,000 | 6,246,000 | 4,486,000 | 6,144,000 | 4,742,000 |
Interest Payable | 58,000 | 92,000 | 29,000 | 13,000 | 119,000 | 2,103,000 | 155,000 | 142,000 | 1,929,000 | 95,000 | 1,096,000 | 3,027,000 | |||
Interest Receivable | 53,000 | 3,000 | 1,336,000 | 33,000 | 96,000 | 82,000 | 9,847,000 | 2,163,000 | 2,911,000 | 2,505,000 | 1,995,000 | ||||
Pre-Tax Profit | 168,927,000 | -19,455,000 | 1,291,000 | -149,163,000 | 8,526,000 | 8,355,000 | 18,115,000 | 7,894,000 | 33,040,000 | 6,200,000 | 5,899,000 | 6,822,000 | 5,196,000 | 5,207,000 | 3,710,000 |
Tax | -167,000 | -52,000 | -120,000 | 616,000 | -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 Tax | 168,760,000 | -19,507,000 | 1,171,000 | -148,547,000 | 5,386,000 | 6,601,000 | 17,271,000 | 4,932,000 | 31,583,000 | 4,845,000 | 4,723,000 | 4,924,000 | 2,818,000 | 3,464,000 | 2,711,000 |
Dividends Paid | |||||||||||||||
Retained Profit | 168,760,000 | -19,507,000 | 1,171,000 | -148,547,000 | 5,386,000 | 6,601,000 | 17,271,000 | 4,932,000 | 31,583,000 | 4,845,000 | 4,723,000 | 4,924,000 | 2,818,000 | 3,464,000 | 2,711,000 |
Employee Costs | 40,546,000 | 44,213,000 | 42,470,000 | 48,934,000 | 99,830,000 | 75,902,000 | 59,540,000 | 48,833,000 | 46,021,000 | 42,883,000 | 37,998,000 | 36,383,000 | 36,144,000 | 35,282,000 | 31,743,000 |
Number Of Employees | 398 | 440 | 440 | 566 | 702 | 761 | 658 | 631 | 587 | 560 | 545 | 522 | 527 | 529 | 427 |
EBITDA* | 170,060,000 | -18,132,000 | 1,324,000 | -147,785,000 | 9,987,000 | 9,898,000 | 10,440,000 | 9,021,000 | 7,843,000 | 7,179,000 | 6,334,000 | 7,628,000 | 9,496,000 | 10,961,000 | 8,057,000 |
* 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 | 2,845,000 | 3,303,000 | 4,136,000 | 4,323,000 | 5,099,000 | 3,210,000 | 3,636,000 | 3,496,000 | 3,281,000 | 3,128,000 | 2,522,000 | 2,342,000 | 2,649,000 | 3,893,000 | 4,530,000 |
Intangible Assets | 2,000 | 32,000 | 61,000 | 101,000 | 149,000 | 61,000 | 96,000 | 125,000 | 115,000 | 45,000 | 116,000 | 538,000 | 3,560,000 | 6,609,000 | 7,374,000 |
Investments & Other | 116,018,000 | 4,640,000 | 45,306,000 | 45,557,000 | 46,418,000 | 43,760,000 | 45,549,000 | 42,653,000 | 39,989,000 | 1,844,000 | 1,694,000 | 1,191,000 | 1,273,000 | ||
Debtors (Due After 1 year) | 1,512,000 | 1,844,000 | 1,737,000 | 3,324,000 | 4,514,000 | 3,609,000 | 3,650,000 | 3,078,000 | 3,099,000 | 5,037,000 | 2,649,000 | 3,867,000 | 6,326,000 | 6,508,000 | 2,583,000 |
Total Fixed Assets | 120,377,000 | 9,819,000 | 5,934,000 | 7,748,000 | 55,068,000 | 52,437,000 | 53,800,000 | 50,459,000 | 52,044,000 | 50,863,000 | 45,276,000 | 8,591,000 | 14,229,000 | 18,201,000 | 15,760,000 |
Stock & work in progress | |||||||||||||||
Trade Debtors | 305,000 | 400,000 | 453,000 | 481,000 | 543,000 | 1,197,000 | 824,000 | 899,000 | 675,000 | 1,010,000 | 1,390,000 | 874,000 | 1,135,000 | 383,000 | 469,000 |
Group Debtors | 41,780,000 | 25,000 | 26,000 | 108,586,000 | 88,700,000 | 82,034,000 | 42,409,000 | 45,981,000 | 41,145,000 | 43,696,000 | 41,319,000 | 38,668,000 | 33,486,000 | 69,449,000 | |
Misc Debtors | 2,089,000 | 2,010,000 | 2,962,000 | 2,819,000 | 4,539,000 | 5,713,000 | 5,401,000 | 8,407,000 | 6,049,000 | 4,333,000 | 17,892,000 | 17,047,000 | 17,135,000 | 20,304,000 | 11,389,000 |
Cash | 559,000 | 925,000 | 2,074,000 | 50,000 | 5,000 | 92,000 | 2,825,000 | 1,773,000 | 2,697,000 | 2,076,000 | 3,953,000 | 2,168,000 | 2,169,000 | 5,551,000 | 2,292,000 |
misc current assets | |||||||||||||||
total current assets | 44,733,000 | 3,335,000 | 5,514,000 | 3,376,000 | 113,673,000 | 95,702,000 | 91,084,000 | 53,488,000 | 55,402,000 | 48,564,000 | 66,931,000 | 61,408,000 | 59,107,000 | 59,724,000 | 83,599,000 |
total assets | 165,110,000 | 13,154,000 | 11,448,000 | 11,124,000 | 168,741,000 | 148,139,000 | 144,884,000 | 103,947,000 | 107,446,000 | 99,427,000 | 112,207,000 | 69,999,000 | 73,336,000 | 77,925,000 | 99,359,000 |
Bank overdraft | |||||||||||||||
Bank loan | |||||||||||||||
Trade Creditors | 5,721,000 | 4,090,000 | 4,357,000 | 4,518,000 | 5,760,000 | 5,146,000 | 3,350,000 | 3,191,000 | 4,400,000 | 3,842,000 | 4,069,000 | 2,722,000 | 674,000 | 1,362,000 | 908,000 |
Group/Directors Accounts | 59,543,000 | 69,425,000 | 55,172,000 | 54,372,000 | 44,976,000 | 24,209,000 | 36,115,000 | 5,145,000 | 15,036,000 | 41,729,000 | 16,836,000 | 17,327,000 | 23,030,000 | 42,597,000 | 55,364,000 |
other short term finances | 3,000 | 242,000 | |||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 10,656,000 | 16,222,000 | 10,985,000 | 11,009,000 | 25,791,000 | 30,534,000 | 25,106,000 | 34,993,000 | 29,522,000 | 27,007,000 | 30,952,000 | 29,327,000 | 32,310,000 | 19,424,000 | 19,429,000 |
total current liabilities | 75,923,000 | 89,979,000 | 70,514,000 | 69,899,000 | 76,527,000 | 59,889,000 | 64,571,000 | 43,329,000 | 48,958,000 | 72,578,000 | 51,857,000 | 49,376,000 | 56,014,000 | 63,383,000 | 75,701,000 |
loans | 36,882,000 | 11,602,000 | |||||||||||||
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | |||||||||||||||
provisions | 3,071,000 | 3,121,000 | 2,795,000 | 2,944,000 | 3,293,000 | 3,281,000 | 1,646,000 | 958,000 | 1,163,000 | 1,380,000 | 1,141,000 | 1,541,000 | 2,069,000 | 1,225,000 | 1,307,000 |
total long term liabilities | 3,071,000 | 3,121,000 | 2,795,000 | 5,022,000 | 3,293,000 | 3,281,000 | 1,646,000 | 958,000 | 1,163,000 | 1,380,000 | 38,023,000 | 1,541,000 | 2,069,000 | 1,225,000 | 12,909,000 |
total liabilities | 78,994,000 | 93,100,000 | 73,309,000 | 74,921,000 | 79,820,000 | 63,170,000 | 66,217,000 | 44,287,000 | 50,121,000 | 73,958,000 | 89,880,000 | 50,917,000 | 58,083,000 | 64,608,000 | 88,610,000 |
net assets | 86,116,000 | -79,946,000 | -61,861,000 | -63,797,000 | 88,921,000 | 84,969,000 | 78,667,000 | 59,660,000 | 57,325,000 | 25,469,000 | 22,327,000 | 19,082,000 | 15,253,000 | 13,317,000 | 10,749,000 |
total shareholders funds | 86,116,000 | -79,946,000 | -61,861,000 | -63,797,000 | 88,921,000 | 84,969,000 | 78,667,000 | 59,660,000 | 57,325,000 | 25,469,000 | 22,327,000 | 19,082,000 | 15,253,000 | 13,317,000 | 10,749,000 |
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 | 168,932,000 | -19,366,000 | -16,000 | -149,196,000 | 8,443,000 | 8,392,000 | 8,268,000 | 7,776,000 | 6,732,000 | 6,232,000 | 5,008,000 | 6,246,000 | 4,486,000 | 6,144,000 | 4,742,000 |
Depreciation | 1,098,000 | 1,204,000 | 1,300,000 | 1,363,000 | 1,484,000 | 1,471,000 | 2,130,000 | 1,206,000 | 1,076,000 | 876,000 | 876,000 | 945,000 | 1,779,000 | 1,399,000 | 1,462,000 |
Amortisation | 30,000 | 30,000 | 40,000 | 48,000 | 60,000 | 35,000 | 42,000 | 39,000 | 35,000 | 71,000 | 450,000 | 437,000 | 3,231,000 | 3,418,000 | 1,853,000 |
Tax | -167,000 | -52,000 | -120,000 | 616,000 | -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 | |||||||||||||||
Debtors | 41,432,000 | -923,000 | -1,473,000 | -111,532,000 | 18,963,000 | 7,310,000 | 37,116,000 | -1,011,000 | 4,279,000 | -14,102,000 | 2,520,000 | -157,000 | 2,583,000 | -23,209,000 | 83,890,000 |
Creditors | 1,631,000 | -267,000 | -161,000 | -1,242,000 | 614,000 | 1,796,000 | 159,000 | -1,209,000 | 558,000 | -227,000 | 1,347,000 | 2,048,000 | -688,000 | 454,000 | 908,000 |
Accruals and Deferred Income | -5,566,000 | 5,237,000 | -24,000 | -14,782,000 | -4,743,000 | 5,428,000 | -9,887,000 | 5,471,000 | 2,515,000 | -3,945,000 | 1,625,000 | -2,983,000 | 12,886,000 | -5,000 | 19,429,000 |
Deferred Taxes & Provisions | -50,000 | 326,000 | -149,000 | -349,000 | 12,000 | 1,635,000 | 688,000 | -205,000 | -217,000 | 239,000 | -400,000 | -528,000 | 844,000 | -82,000 | 1,307,000 |
Cash flow from operations | 124,476,000 | -11,965,000 | 2,343,000 | -52,010,000 | -16,233,000 | 9,693,000 | -36,560,000 | 11,127,000 | 4,963,000 | 15,993,000 | 5,210,000 | 4,424,000 | 17,577,000 | 32,794,000 | -55,188,000 |
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 111,378,000 | 4,640,000 | -45,306,000 | -251,000 | -861,000 | 2,658,000 | -1,789,000 | 2,896,000 | 2,664,000 | 38,145,000 | 150,000 | 503,000 | -82,000 | 1,273,000 | |
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | |||||||||||||||
Group/Directors Accounts | -9,882,000 | 14,253,000 | 800,000 | 9,396,000 | 20,767,000 | -11,906,000 | 30,970,000 | -9,891,000 | -26,693,000 | 24,893,000 | -491,000 | -5,703,000 | -19,567,000 | -12,767,000 | 55,364,000 |
Other Short Term Loans | -239,000 | 242,000 | |||||||||||||
Long term loans | -36,882,000 | 36,882,000 | -11,602,000 | 11,602,000 | |||||||||||
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | |||||||||||||||
share issue | |||||||||||||||
interest | -5,000 | -89,000 | 1,307,000 | 33,000 | 83,000 | -37,000 | 9,847,000 | 60,000 | -155,000 | 2,769,000 | 576,000 | -95,000 | -1,096,000 | -1,032,000 | |
cash flow from financing | -12,824,000 | 15,828,000 | 2,872,000 | 5,258,000 | 19,416,000 | -12,242,000 | 42,553,000 | -12,488,000 | -26,360,000 | -13,847,000 | 37,682,000 | -6,222,000 | -20,544,000 | -26,361,000 | 73,972,000 |
cash and cash equivalents | |||||||||||||||
cash | -366,000 | -1,149,000 | 2,024,000 | 45,000 | -87,000 | -2,733,000 | 1,052,000 | -924,000 | 621,000 | -1,877,000 | 1,785,000 | -1,000 | -3,382,000 | 3,259,000 | 2,292,000 |
overdraft | |||||||||||||||
change in cash | -366,000 | -1,149,000 | 2,024,000 | 45,000 | -87,000 | -2,733,000 | 1,052,000 | -924,000 | 621,000 | -1,877,000 | 1,785,000 | -1,000 | -3,382,000 | 3,259,000 | 2,292,000 |
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 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 currently has 2 directors. The longest serving directors include Mr Kevin Freeman (Sep 2021) and Mr James Allen (Apr 2024).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Kevin Freeman | United Kingdom | 46 years | Sep 2021 | - | Director |
Mr James Allen | United Kingdom | 43 years | Apr 2024 | - | Director |
P&L
December 2023turnover
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 2023net assets
86.1m
-2.08%
total assets
165.1m
+11.55%
cash
559k
-0.4%
net assets
Total assets minus all liabilities
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
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
-
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.
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.
date | description | view/download |
---|