odeon cinemas limited

Live MatureMegaRapid

odeon cinemas limited Company Information

Share ODEON CINEMAS LIMITED

Company Number

01854132

Directors

Andrew Alker

Neil Williams

View All

Shareholders

odeon cinemas holdings limited

Group Structure

View All

Industry

Motion picture projection activities

 +1

Registered Address

8th floor 1 stephen street, london, W1T 1AT

odeon cinemas limited Estimated Valuation

£387.4m

Pomanda estimates the enterprise value of ODEON CINEMAS LIMITED at £387.4m based on a Turnover of £210.2m and 1.84x industry multiple (adjusted for size and gross margin).

odeon cinemas limited Estimated Valuation

£0

Pomanda estimates the enterprise value of ODEON CINEMAS LIMITED at £0 based on an EBITDA of £-22.9m and a 9.04x industry multiple (adjusted for size and gross margin).

odeon cinemas limited Estimated Valuation

£68.1m

Pomanda estimates the enterprise value of ODEON CINEMAS LIMITED at £68.1m based on Net Assets of £31.6m and 2.16x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Odeon Cinemas Limited Overview

Odeon Cinemas Limited is a live company located in london, W1T 1AT with a Companies House number of 01854132. It operates in the motion picture distribution activities sector, SIC Code 59131. Founded in October 1984, it's largest shareholder is odeon cinemas holdings limited with a 100% stake. Odeon Cinemas Limited is a mature, mega sized company, Pomanda has estimated its turnover at £210.2m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Odeon Cinemas Limited Health Check

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

Health Check Image
Health Rating4out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £210.2m, make it larger than the average company (£2.9m)

£210.2m - Odeon Cinemas Limited

£2.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 47%, show it is growing at a faster rate (1.2%)

47% - Odeon Cinemas Limited

1.2% - Industry AVG

production

Production

with a gross margin of 70%, this company has a lower cost of product (46.7%)

70% - Odeon Cinemas Limited

46.7% - Industry AVG

profitability

Profitability

an operating margin of -22.2% make it less profitable than the average company (1.3%)

-22.2% - Odeon Cinemas Limited

1.3% - Industry AVG

employees

Employees

with 2827 employees, this is above the industry average (30)

2827 - Odeon Cinemas Limited

30 - Industry AVG

paystructure

Pay Structure

on an average salary of £18.5k, the company has a lower pay structure (£50.5k)

£18.5k - Odeon Cinemas Limited

£50.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £74.4k, this is less efficient (£233.2k)

£74.4k - Odeon Cinemas Limited

£233.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 6 days, this is earlier than average (23 days)

6 days - Odeon Cinemas Limited

23 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 127 days, this is slower than average (32 days)

127 days - Odeon Cinemas Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is in line with average (9 days)

10 days - Odeon Cinemas Limited

9 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (11 weeks)

6 weeks - Odeon Cinemas Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 91.6%, this is a higher level of debt than the average (68.9%)

91.6% - Odeon Cinemas Limited

68.9% - Industry AVG

ODEON CINEMAS LIMITED financials

EXPORTms excel logo

Odeon Cinemas Limited's latest turnover from December 2023 is £210.2 million and the company has net assets of £31.6 million. According to their latest financial statements, Odeon Cinemas Limited has 2,827 employees and maintains cash reserves of £17.6 million 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
Turnover210,213,000202,851,000136,799,00065,991,000246,425,000230,543,000235,701,000220,136,000218,034,000171,300,000175,328,000180,444,000172,681,000171,450,000172,630,000
Other Income Or Grants000000000000000
Cost Of Sales63,167,00058,778,00040,121,00022,193,00087,403,00083,591,00088,905,00083,721,00081,493,00058,956,00058,400,00062,979,00057,661,00059,616,00056,654,000
Gross Profit147,046,000144,073,00096,678,00043,798,000159,022,000146,952,000146,796,000136,415,000136,541,000112,344,000116,928,000117,465,000115,020,000111,834,000115,976,000
Admin Expenses193,781,000174,074,000127,884,000129,962,000149,223,000141,239,000127,028,000126,483,000117,098,000117,453,000108,547,000104,450,00094,074,000103,534,000115,335,000
Operating Profit-46,735,000-30,001,000-31,206,000-86,164,0009,799,0005,713,00019,768,0009,932,00019,443,000-5,109,0008,381,00013,015,00020,946,0008,300,000641,000
Interest Payable12,352,0007,629,0008,289,0001,233,0001,017,000817,00016,803,00019,663,00023,242,00023,069,00021,894,00016,237,00014,542,0006,821,0005,667,000
Interest Receivable529,0001,593,0002,458,00013,168,0003,107,000511,00020,679,00022,129,00019,720,00017,144,00011,530,0003,991,0004,365,0002,586,0004,688,000
Pre-Tax Profit-59,413,000-36,805,000-37,199,000-76,211,00010,780,0002,469,00019,109,0009,884,00021,644,000-8,968,000-1,237,0004,279,00010,945,0005,581,000-507,000
Tax0212,0000-5,121,000-2,179,0007,300,000000-292,000-266,000-238,000-296,000-4,138,0003,628,000
Profit After Tax-59,413,000-36,593,000-37,199,000-81,332,0008,601,0009,769,00019,109,0009,884,00021,644,000-9,260,000-1,503,0004,041,00010,649,0001,443,0003,121,000
Dividends Paid0000067,326,000371,385,00000000000
Retained Profit-59,413,000-36,593,000-37,199,000-81,332,0008,601,000-57,557,000-352,276,0009,884,00021,644,000-9,260,000-1,503,0004,041,00010,649,0001,443,0003,121,000
Employee Costs52,308,00050,186,00052,691,00046,049,00049,297,00043,193,00044,001,00042,332,00038,964,00033,141,00034,583,00035,739,00037,054,00037,259,00039,532,000
Number Of Employees2,8272,8182,5902,8953,1312,9463,1763,0722,9062,6882,8292,8902,8793,0453,172
EBITDA*-22,932,000-6,404,000-6,373,000-61,080,00029,694,00022,358,00034,263,00024,301,00032,554,0009,737,00020,906,00025,972,00033,801,00019,897,00012,281,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets148,117,000164,578,000175,111,000194,823,000210,488,000164,139,000124,759,000117,776,000106,554,000100,020,00099,822,000105,454,00091,076,00078,479,00072,496,000
Intangible Assets000000000000000
Investments & Other9,567,00025,594,00025,594,00025,594,00025,594,00025,594,00024,883,00024,883,00024,883,00024,883,00024,883,00024,883,00024,921,000100,0000
Debtors (Due After 1 year)2,436,0009,082,00021,195,00018,075,000172,742,000110,474,00070,242,000384,544,000317,820,000265,819,000258,043,000205,678,000150,700,00062,936,00064,871,000
Total Fixed Assets160,120,000199,254,000221,900,000238,492,000408,824,000300,207,000219,884,000527,203,000449,257,000390,722,000382,748,000336,015,000266,697,000141,515,000137,367,000
Stock & work in progress1,788,0002,180,0002,421,000677,0001,856,0001,528,0002,106,0002,157,0002,002,0001,373,0001,301,0001,738,0001,942,0001,903,0001,298,000
Trade Debtors3,843,0004,127,0005,924,0001,827,00013,183,00011,024,0005,480,0003,471,0003,857,0004,133,0004,474,0003,657,0002,833,0003,645,0002,416,000
Group Debtors173,107,000166,974,000139,640,000302,643,00014,187,00021,899,00079,263,000107,276,000135,564,000177,690,000184,539,000188,805,000194,283,000165,431,000143,655,000
Misc Debtors18,284,00017,275,00018,959,00012,167,00016,358,00022,259,0009,660,00029,011,0008,708,0005,755,00012,214,0008,622,0008,864,0008,596,00012,264,000
Cash17,645,00017,681,00049,949,00013,616,00024,222,0008,667,00072,955,00014,827,00037,458,0007,819,00020,528,00028,347,00044,678,00018,267,00022,580,000
misc current assets000000000000000
total current assets214,667,000208,237,000216,893,000330,930,00069,806,00065,377,000169,464,000156,742,000187,589,000196,770,000223,056,000231,169,000252,600,000197,842,000182,213,000
total assets374,787,000407,491,000438,793,000569,422,000478,630,000365,584,000389,348,000683,945,000636,846,000587,492,000605,804,000567,184,000519,297,000339,357,000319,580,000
Bank overdraft00088,567,000490,0009,357,000000000000
Bank loan000000000000000
Trade Creditors 22,119,00032,720,00042,534,00036,290,00019,048,0007,761,00013,001,0007,769,0005,385,0004,086,00012,104,00014,424,00010,153,00013,284,0001,876,000
Group/Directors Accounts75,125,00079,807,00076,447,000166,926,00085,021,00082,083,00092,206,00058,294,00050,188,00036,966,00031,799,00027,779,00019,978,00017,333,00013,641,000
other short term finances000000000000000
hp & lease commitments038,000256,000256,000256,000394,000623,000534,000691,000641,000681,0002,816,0002,474,0002,220,0002,158,000
other current liabilities53,012,00053,541,00068,519,00039,816,00066,344,00072,510,00056,968,00057,090,00055,817,00043,175,00037,989,00037,940,00025,131,00030,795,00030,344,000
total current liabilities150,256,000166,106,000187,756,000331,855,000171,159,000172,105,000162,798,000123,687,000112,081,00084,868,00082,573,00082,959,00057,736,00063,632,00048,019,000
loans123,044,00080,725,00059,193,000000120,000306,617,000278,440,000263,316,000275,990,000233,903,000223,467,00051,557,00050,040,000
hp & lease commitments00139,000398,000700,000485,000603,000989,000884,0001,268,0001,718,00027,798,00028,308,00027,725,00027,388,000
Accruals and Deferred Income58,881,00064,009,00058,919,00063,270,00055,303,00046,529,00037,825,00036,284,00037,929,00044,111,00046,091,00022,258,00012,458,0002,151,0000
other liabilities000000000000000
provisions11,001,0005,907,0005,783,0009,966,0006,579,0006,830,0002,875,0005,890,0005,914,00012,958,0005,992,0004,447,0004,794,00011,607,00012,208,000
total long term liabilities192,926,000150,641,000124,034,00073,634,00062,582,00053,844,00041,423,000349,780,000323,167,000321,653,000330,025,000289,590,000270,080,00093,371,00091,988,000
total liabilities343,182,000316,747,000311,790,000405,489,000233,741,000225,949,000204,221,000473,467,000435,248,000406,521,000412,598,000372,549,000327,816,000157,003,000140,007,000
net assets31,605,00090,744,000127,003,000163,933,000244,889,000139,635,000185,127,000210,478,000201,598,000180,971,000193,206,000194,635,000191,481,000182,354,000179,573,000
total shareholders funds31,605,00090,744,000127,003,000163,933,000244,889,000139,635,000185,127,000210,478,000201,598,000180,971,000193,206,000194,635,000191,481,000182,354,000179,573,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-46,735,000-30,001,000-31,206,000-86,164,0009,799,0005,713,00019,768,0009,932,00019,443,000-5,109,0008,381,00013,015,00020,946,0008,300,000641,000
Depreciation23,803,00023,597,00024,833,00025,084,00019,895,00016,645,00014,495,00014,369,00013,111,00014,846,00012,525,00012,957,00012,855,00011,597,00011,640,000
Amortisation000000000000000
Tax0212,0000-5,121,000-2,179,0007,300,000000-292,000-266,000-238,000-296,000-4,138,0003,628,000
Stock-392,000-241,0001,744,000-1,179,000328,000-578,000-51,000155,000629,00072,000-437,000-204,00039,000605,0001,298,000
Debtors212,00011,740,000-148,994,000118,242,00050,814,0001,011,000-359,657,00058,353,00012,552,000-5,873,00052,508,00050,082,000116,072,00017,402,000223,206,000
Creditors-10,601,000-9,814,0006,244,00017,242,00011,287,000-5,240,0005,232,0002,384,0001,299,000-8,018,000-2,320,0004,271,000-3,131,00011,408,0001,876,000
Accruals and Deferred Income-5,657,000-9,888,00024,352,000-18,561,0002,608,00024,246,0001,419,000-372,0006,460,0003,206,00023,882,00022,609,0004,643,0002,602,00030,344,000
Deferred Taxes & Provisions5,094,000124,000-4,183,0003,387,000-251,0003,955,000-3,015,000-24,000-7,044,0006,966,0001,545,000-347,000-6,813,000-601,00012,208,000
Cash flow from operations-33,916,000-37,269,000167,290,000-181,196,000-9,983,00052,186,000397,607,000-32,219,00020,088,00017,400,000-8,324,0002,389,000-87,907,00011,161,000-164,167,000
Investing Activities
capital expenditure-7,342,000-13,064,000-5,121,000-9,419,000-66,244,000-56,025,000-21,478,000-25,591,000-19,645,000-15,044,000-6,893,000-27,335,000-25,452,000-17,580,000-84,136,000
Change in Investments-16,027,0000000711,00000000-38,00024,821,000100,0000
cash flow from investments8,685,000-13,064,000-5,121,000-9,419,000-66,244,000-56,736,000-21,478,000-25,591,000-19,645,000-15,044,000-6,893,000-27,297,000-50,273,000-17,680,000-84,136,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-4,682,0003,360,000-90,479,00081,905,0002,938,000-10,123,00033,912,0008,106,00013,222,0005,167,0004,020,0007,801,0002,645,0003,692,00013,641,000
Other Short Term Loans 000000000000000
Long term loans42,319,00021,532,00059,193,00000-120,000-306,497,00028,177,00015,124,000-12,674,00042,087,00010,436,000171,910,0001,517,00050,040,000
Hire Purchase and Lease Commitments-38,000-357,000-259,000-302,00077,000-347,000-297,000-52,000-334,000-490,000-28,215,000-168,000837,000399,00029,546,000
other long term liabilities000000000000000
share issue274,000334,000269,000376,00096,653,00012,065,000326,925,000-1,004,000-1,017,000-2,975,00074,000-887,000-1,522,0001,338,000176,452,000
interest-11,823,000-6,036,000-5,831,00011,935,0002,090,000-306,0003,876,0002,466,000-3,522,000-5,925,000-10,364,000-12,246,000-10,177,000-4,235,000-979,000
cash flow from financing26,050,00018,833,000-37,107,00093,914,000101,758,0001,169,00057,919,00037,693,00023,473,000-16,897,0007,602,0004,936,000163,693,0002,711,000268,700,000
cash and cash equivalents
cash-36,000-32,268,00036,333,000-10,606,00015,555,000-64,288,00058,128,000-22,631,00029,639,000-12,709,000-7,819,000-16,331,00026,411,000-4,313,00022,580,000
overdraft00-88,567,00088,077,000-8,867,0009,357,000000000000
change in cash-36,000-32,268,000124,900,000-98,683,00024,422,000-73,645,00058,128,000-22,631,00029,639,000-12,709,000-7,819,000-16,331,00026,411,000-4,313,00022,580,000

odeon cinemas 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 odeon cinemas limited. Get real-time insights into odeon cinemas 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

Odeon Cinemas Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for odeon cinemas limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mega companies, companies in W1T area or any other competitors across 12 key performance metrics.

odeon cinemas limited Ownership

ODEON CINEMAS LIMITED group structure

Odeon Cinemas Limited has 1 subsidiary company.

Ultimate parent company

ODEON CINEMAS LIMITED

01854132

1 subsidiary

ODEON CINEMAS LIMITED Shareholders

odeon cinemas holdings limited 100%

odeon cinemas limited directors

Odeon Cinemas Limited currently has 4 directors. The longest serving directors include Mr Andrew Alker (Mar 2007) and Mr Neil Williams (Jun 2014).

officercountryagestartendrole
Mr Andrew AlkerUnited Kingdom58 years Mar 2007- Director
Mr Neil WilliamsUnited Kingdom53 years Jun 2014- Director
Mr Mark WayEngland53 years Sep 2014- Director
Ms Suzannah WelchUnited Kingdom48 years Sep 2023- Director

P&L

December 2023

turnover

210.2m

+4%

operating profit

-46.7m

+56%

gross margin

70%

-1.51%

turnover

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

Balance Sheet

December 2023

net assets

31.6m

-0.65%

total assets

374.8m

-0.08%

cash

17.6m

0%

net assets

Total assets minus all liabilities

odeon cinemas limited company details

company number

01854132

Type

Private limited with Share Capital

industry

59140 - Motion picture projection activities

59131 - Motion picture distribution activities

incorporation date

October 1984

age

41

incorporated

UK

ultimate parent company

None

accounts

Full Accounts

last accounts submitted

December 2023

previous names

rank theatres limited (January 1992)

robfax limited (November 1984)

accountant

-

auditor

ERNST & YOUNG LLP

address

8th floor 1 stephen street, london, W1T 1AT

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

odeon cinemas 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 53 charges/mortgages relating to odeon cinemas limited. Currently there are 1 open charges and 52 have been satisfied in the past.

odeon cinemas 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 ODEON CINEMAS LIMITED. This can take several minutes, an email will notify you when this has completed.

odeon cinemas limited Companies House Filings - See Documents

datedescriptionview/download