the encore group (envelopes and packaging) limited

Live MatureLargeHigh

the encore group (envelopes and packaging) limited Company Information

Share THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED

Company Number

01829336

Directors

David Cooper

Craig Allen

View All

Shareholders

pencaster limited

Group Structure

View All

Industry

Manufacture of paper and paperboard containers other than sacks and bags

 +2

Registered Address

wessyngton house, industrial road, washington, tyne and wear, NE37 2SA

the encore group (envelopes and packaging) limited Estimated Valuation

£50.6m

Pomanda estimates the enterprise value of THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED at £50.6m based on a Turnover of £55.6m and 0.91x industry multiple (adjusted for size and gross margin).

the encore group (envelopes and packaging) limited Estimated Valuation

£54.3m

Pomanda estimates the enterprise value of THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED at £54.3m based on an EBITDA of £8m and a 6.77x industry multiple (adjusted for size and gross margin).

the encore group (envelopes and packaging) limited Estimated Valuation

£46.5m

Pomanda estimates the enterprise value of THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED at £46.5m based on Net Assets of £30.2m and 1.54x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Encore Group (envelopes And Packaging) Limited Overview

The Encore Group (envelopes And Packaging) Limited is a live company located in washington, NE37 2SA with a Companies House number of 01829336. It operates in the manufacture of corrugated paper and paperboard, sacks and bags sector, SIC Code 17211. Founded in July 1984, it's largest shareholder is pencaster limited with a 100% stake. The Encore Group (envelopes And Packaging) Limited is a mature, large sized company, Pomanda has estimated its turnover at £55.6m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Encore Group (envelopes And Packaging) Limited Health Check

Pomanda's financial health check has awarded The Encore Group (Envelopes And Packaging) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

4 Regular

positive_score

1 Weak

size

Size

annual sales of £55.6m, make it larger than the average company (£20.8m)

£55.6m - The Encore Group (envelopes And Packaging) Limited

£20.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (7.8%)

17% - The Encore Group (envelopes And Packaging) Limited

7.8% - Industry AVG

production

Production

with a gross margin of 25.8%, this company has a comparable cost of product (26.4%)

25.8% - The Encore Group (envelopes And Packaging) Limited

26.4% - Industry AVG

profitability

Profitability

an operating margin of 12.9% make it more profitable than the average company (5.1%)

12.9% - The Encore Group (envelopes And Packaging) Limited

5.1% - Industry AVG

employees

Employees

with 286 employees, this is above the industry average (98)

286 - The Encore Group (envelopes And Packaging) Limited

98 - Industry AVG

paystructure

Pay Structure

on an average salary of £33.7k, the company has an equivalent pay structure (£35.1k)

£33.7k - The Encore Group (envelopes And Packaging) Limited

£35.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £194.6k, this is equally as efficient (£190.1k)

£194.6k - The Encore Group (envelopes And Packaging) Limited

£190.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 74 days, this is later than average (61 days)

74 days - The Encore Group (envelopes And Packaging) Limited

61 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 65 days, this is slower than average (56 days)

65 days - The Encore Group (envelopes And Packaging) Limited

56 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 43 days, this is in line with average (37 days)

43 days - The Encore Group (envelopes And Packaging) Limited

37 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is more cash available to meet short term requirements (7 weeks)

14 weeks - The Encore Group (envelopes And Packaging) Limited

7 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 34.7%, this is a lower level of debt than the average (59.6%)

34.7% - The Encore Group (envelopes And Packaging) Limited

59.6% - Industry AVG

THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED financials

EXPORTms excel logo

The Encore Group (Envelopes And Packaging) Limited's latest turnover from November 2023 is £55.6 million and the company has net assets of £30.2 million. According to their latest financial statements, The Encore Group (Envelopes And Packaging) Limited has 286 employees and maintains cash reserves of £3.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018Nov 2017Nov 2016Nov 2015Nov 2014Nov 2013Nov 2012Nov 2011Nov 2010Nov 2009
Turnover55,646,93349,366,36638,960,83034,917,75136,062,35032,716,56226,306,90628,299,12529,265,37028,356,11227,257,56230,485,92529,998,95829,956,60428,294,745
Other Income Or Grants
Cost Of Sales41,272,37537,186,04630,671,94327,860,23529,521,31927,473,03021,800,31823,567,38223,921,36123,522,69122,036,50124,568,52424,411,29323,564,70122,230,602
Gross Profit14,374,55812,180,3208,288,8877,057,5166,541,0315,243,5324,506,5884,731,7435,344,0094,833,4215,221,0615,917,4015,587,6656,391,9036,064,143
Admin Expenses7,223,0246,138,3665,593,6374,813,5034,344,3743,925,2503,335,3563,915,1344,200,9703,850,0763,919,0154,183,6823,599,2983,898,8683,644,070
Operating Profit7,151,5346,041,9542,695,2502,244,0132,196,6571,318,2821,171,232816,6091,143,039983,3451,302,0461,733,7191,988,3672,493,0352,420,073
Interest Payable118,47057,04989,056109,382200,440216,15459,39260,63249,99063,65970,05390,042132,911499,901531,286
Interest Receivable108,8206807,6287723,4102,1027141,5546,2471,88183734472
Pre-Tax Profit7,141,8846,181,1702,387,5261,753,6101,864,2301,149,3031,115,250758,0791,093,763921,2401,238,2401,646,5581,856,2931,993,1681,889,259
Tax-1,668,092-1,186,793-697,599-390,678-463,595-276,239-225,230-147,915-291,207-265,335-139,394-331,167-430,269-596,878-551,187
Profit After Tax5,473,7924,994,3771,689,9271,362,9321,400,635873,064890,020610,164802,556655,9051,098,8461,315,3911,426,0241,396,2901,338,072
Dividends Paid500,000750,000
Retained Profit5,473,7924,994,3771,689,9271,362,9321,400,635873,064890,020610,164802,556655,9051,098,8461,315,391926,024646,2901,338,072
Employee Costs9,651,9059,209,1628,567,2299,344,4088,114,1497,391,8676,235,6006,896,2686,954,3176,685,0176,207,2716,603,2937,274,8417,395,0557,031,865
Number Of Employees286290295321276256217228241238231233241262266
EBITDA*8,015,2616,722,0093,699,0823,355,8393,620,5192,353,7192,193,3841,874,3942,179,1552,015,1582,153,1432,605,8193,105,8703,637,4623,671,114

* Earnings Before Interest, Tax, Depreciation and Amortisation

Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018Nov 2017Nov 2016Nov 2015Nov 2014Nov 2013Nov 2012Nov 2011Nov 2010Nov 2009
Tangible Assets8,154,5277,404,7846,948,8447,754,5837,348,4027,980,3277,838,3308,178,2518,587,3427,991,5628,955,4628,337,0658,888,5889,960,32510,635,733
Intangible Assets282,668899,6891,479,6891,049,0221,221,0221,400,1901,604,28871,314101,904133,856165,808197,761
Investments & Other61,40361,40361,40361,40361,30361,303204,790204,790203,731
Debtors (Due After 1 year)
Total Fixed Assets8,215,9307,466,1877,010,2478,098,6548,309,3949,521,3198,887,3529,604,06310,192,3229,799,5819,026,7768,438,9699,022,44410,126,13310,833,494
Stock & work in progress4,946,7575,629,5623,851,1862,966,3522,288,5902,787,6342,180,9102,110,8542,361,4132,073,7671,558,8871,721,2341,832,8521,418,0321,361,729
Trade Debtors11,412,05410,867,3978,749,7998,351,5108,957,51310,072,6617,207,8936,876,7787,719,6437,663,4956,585,2307,163,0886,628,1177,544,6686,789,785
Group Debtors17,506,00015,774,54716,734,49614,306,99711,550,43311,516,26411,408,1587,826,1017,787,8987,779,1108,120,2316,158,3377,069,6436,706,0357,369,811
Misc Debtors510,246553,558466,829454,604992,3201,480,2501,197,746640,358803,724667,907541,107336,214317,489270,489167,267
Cash3,744,4751,343,669348,447341,910347,059350,873350,541398,760569,410560,792574,336513,089200,388228,6951,603
misc current assets
total current assets38,119,53234,168,73330,150,75726,421,37324,135,91526,207,68222,345,24817,852,85119,242,08818,745,07117,379,79115,891,96216,048,48916,167,91915,690,195
total assets46,335,46241,634,92037,161,00434,520,02732,445,30935,729,00131,232,60027,456,91429,434,41028,544,65226,406,56724,330,93125,070,93326,294,05226,523,689
Bank overdraft187,692
Bank loan179,106293,724293,724
Trade Creditors 7,401,9677,482,7415,714,8994,058,3074,545,7953,955,2662,700,0713,086,2764,011,0355,048,0926,454,1215,781,6917,207,7578,185,5296,444,999
Group/Directors Accounts51,82850,000886,0832,042,4001,982,5156,153,6094,241,6562,535,6032,718,8633,367,962376,8636,0381,315,191
other short term finances83,402521,655521,655411,531434,425420,01644,853498,299350,338
hp & lease commitments906,897355,078230,218189,692380,596557,810464,853274,455274,45541,31871,186439,1481,159,362
other current liabilities5,172,8413,471,7263,194,3154,211,7582,315,3082,558,7871,996,3221,699,5802,626,8921,853,0692,053,5662,272,0562,200,3672,559,6141,809,423
total current liabilities13,616,93511,881,20010,547,17010,502,1579,635,74513,659,8979,822,9187,595,9149,810,35110,562,8478,801,4118,095,0659,901,02611,688,62811,267,005
loans73,802572,584411,754846,910179,106472,82917,145373,850
hp & lease commitments1,040,772648,854340,318122,057295,050512,317261,230434,554709,00941,716119,276408,394
Accruals and Deferred Income
other liabilities
provisions1,432,4751,259,576923,821808,629790,262821,416850,989899,8331,010,139936,636922,1691,124,5541,332,2701,599,1061,759,647
total long term liabilities2,473,2471,982,2321,836,723930,6861,085,3121,745,4871,959,1291,334,3871,719,1481,115,7421,394,9981,124,5541,373,9861,735,5272,541,891
total liabilities16,090,18213,863,43212,383,89311,432,84310,721,05715,405,38411,782,0478,930,30111,529,49911,678,58910,196,4099,219,61911,275,01213,424,15513,808,896
net assets30,245,28027,771,48824,777,11123,087,18421,724,25220,323,61719,450,55318,526,61317,904,91116,866,06316,210,15815,111,31213,795,92112,869,89712,714,793
total shareholders funds30,245,28027,771,48824,777,11123,087,18421,724,25220,323,61719,450,55318,526,61317,904,91116,866,06316,210,15815,111,31213,795,92112,869,89712,714,793
Nov 2023Nov 2022Nov 2021Nov 2020Nov 2019Nov 2018Nov 2017Nov 2016Nov 2015Nov 2014Nov 2013Nov 2012Nov 2011Nov 2010Nov 2009
Operating Activities
Operating Profit7,151,5346,041,9542,695,2502,244,0132,196,6571,318,2821,171,232816,6091,143,039983,3451,302,0461,733,7191,988,3672,493,0352,420,073
Depreciation863,727680,055939,832875,826843,862826,102850,152878,617832,018845,533819,047840,1481,085,5511,112,4741,208,493
Amortisation64,000236,000580,000209,335172,000179,168204,098186,28032,05031,95231,95231,95342,548
Tax-1,668,092-1,186,793-697,599-390,678-463,595-276,239-225,230-147,915-291,207-265,335-139,394-331,167-430,269-596,878-551,187
Stock-682,8051,778,376884,834677,762-499,044606,72470,056-250,559287,646514,880-162,347-111,618414,82056,3031,361,729
Debtors2,232,7981,244,3782,838,0131,612,845-1,568,9093,255,3784,470,560-968,028200,753863,9441,588,929-357,610-505,943194,32914,326,863
Creditors-80,7741,767,8421,656,592-487,488590,5291,255,195-386,205-924,759-1,037,057-1,406,029672,430-1,426,066-977,7721,740,5306,444,999
Accruals and Deferred Income1,701,115277,411-1,017,4431,896,450-243,479562,465296,742-927,312773,823-200,497-218,49071,689-359,247750,1911,809,423
Deferred Taxes & Provisions172,899335,755115,19218,367-31,154-29,573-48,844-110,30673,50314,467-202,385-207,716-266,836-160,5411,759,647
Cash flow from operations6,590,4164,893,47032,9772,101,8835,540,7733,465-2,710,769982,6891,209,818-1,221,060838,7221,181,7871,162,8695,120,132-2,554,596
Investing Activities
capital expenditure-1,613,470-1,135,99584,575-900,986-211,937-1,608,101-510,231-469,526-157,79949,885-1,440,738-290,384-64,648-715,638-99,373
Change in Investments10061,303-204,7901,059203,731
cash flow from investments-1,613,470-1,135,99584,575-901,086-211,937-1,669,404-305,441-469,526-158,858-153,846-1,440,738-290,384-64,648-715,638-99,373
Financing Activities
Bank loans-179,106-114,618293,724
Group/Directors Accounts1,828-836,083-1,156,31759,885-4,171,0941,911,9531,706,053-183,260-649,0993,367,962-376,863370,825-1,309,1531,315,191
Other Short Term Loans -438,253521,655-411,531-22,89414,409420,016-44,853-453,446147,961350,338
Long term loans-73,802-498,782572,584-411,754-435,156846,910-179,106-293,723472,829-17,145-356,705373,850
Hire Purchase and Lease Commitments943,737433,396258,787-363,897-394,481344,04417,074-274,455983,464-41,318-71,584-445,522-1,009,3321,567,756
other long term liabilities
share issue-3,000,000-2,000,00033,92011,538236,292-491,18611,376,721
interest-9,650-56,369-89,056-109,382-192,812-215,382-55,982-58,530-49,276-62,105-63,806-88,161-132,074-499,867-530,814
cash flow from financing-2,576,140-2,957,838107,653-824,925-5,193,0351,619,8682,967,991-683,813227,6573,012,134661,429-581,461-677,362-3,518,28214,453,042
cash and cash equivalents
cash2,400,806995,2226,537-5,149-3,814332-48,219-170,6508,618-13,54461,247312,701-28,307227,0921,603
overdraft-187,692187,692
change in cash2,400,806995,2226,537-5,149-3,814332-48,219-170,6508,618-13,54461,247312,701-28,307414,784-186,089

the encore group (envelopes and packaging) 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 the encore group (envelopes and packaging) limited. Get real-time insights into the encore group (envelopes and packaging) 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

The Encore Group (envelopes And Packaging) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the encore group (envelopes and packaging) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in NE37 area or any other competitors across 12 key performance metrics.

the encore group (envelopes and packaging) limited Ownership

THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED group structure

The Encore Group (Envelopes And Packaging) Limited has 8 subsidiary companies.

THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED Shareholders

pencaster limited 100%

the encore group (envelopes and packaging) limited directors

The Encore Group (Envelopes And Packaging) Limited currently has 4 directors. The longest serving directors include Mr David Cooper (Sep 2002) and Mr Craig Allen (Oct 2017).

officercountryagestartendrole
Mr David CooperUnited Kingdom49 years Sep 2002- Director
Mr Craig Allen42 years Oct 2017- Director
Mr Mark Eyeington50 years Oct 2017- Director
Mr Gary Joyce40 years Oct 2017- Director

P&L

November 2023

turnover

55.6m

+13%

operating profit

7.2m

+18%

gross margin

25.9%

+4.69%

turnover

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

Balance Sheet

November 2023

net assets

30.2m

+0.09%

total assets

46.3m

+0.11%

cash

3.7m

+1.79%

net assets

Total assets minus all liabilities

the encore group (envelopes and packaging) limited company details

company number

01829336

Type

Private limited with Share Capital

industry

17230 - Manufacture of paper stationery

17219 - Manufacture of paper and paperboard containers other than sacks and bags

17211 - Manufacture of corrugated paper and paperboard; manufacture of sacks and bags of paper

incorporation date

July 1984

age

41

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

November 2023

previous names

encore envelopes limited (December 2019)

encore washington limited (July 2008)

accountant

-

auditor

BROWN BUTLER

address

wessyngton house, industrial road, washington, tyne and wear, NE37 2SA

Bank

NATIONAL WESTMINSTER BANK PLC, NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

the encore group (envelopes and packaging) 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 26 charges/mortgages relating to the encore group (envelopes and packaging) limited. Currently there are 7 open charges and 19 have been satisfied in the past.

the encore group (envelopes and packaging) 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 THE ENCORE GROUP (ENVELOPES AND PACKAGING) LIMITED. This can take several minutes, an email will notify you when this has completed.

the encore group (envelopes and packaging) limited Companies House Filings - See Documents

datedescriptionview/download