nottingham rehab limited
nottingham rehab limited Company Information
Company Number
01948041
Website
http://nrshealthcare.co.ukRegistered Address
sherwood house cartwright way, forest business park, coalville, leicestershire, LE67 1UB
Industry
Non-specialised wholesale trade
Telephone
03301000098
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
salus healthcare ltd 100%
nottingham rehab limited Estimated Valuation
Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £146.8m based on a Turnover of £252.2m and 0.58x industry multiple (adjusted for size and gross margin).
nottingham rehab limited Estimated Valuation
Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £26.2m based on an EBITDA of £4.2m and a 6.29x industry multiple (adjusted for size and gross margin).
nottingham rehab limited Estimated Valuation
Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £102.6m based on Net Assets of £67.4m and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nottingham Rehab Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Nottingham Rehab Limited Overview
Nottingham Rehab Limited is a live company located in coalville, LE67 1UB with a Companies House number of 01948041. It operates in the non-specialised wholesale trade sector, SIC Code 46900. Founded in September 1985, it's largest shareholder is salus healthcare ltd with a 100% stake. Nottingham Rehab Limited is a mature, mega sized company, Pomanda has estimated its turnover at £252.2m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Nottingham Rehab Limited Health Check
Pomanda's financial health check has awarded Nottingham Rehab Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
4 Weak
Size
annual sales of £252.2m, make it larger than the average company (£14.1m)
£252.2m - Nottingham Rehab Limited
£14.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (5.3%)
5% - Nottingham Rehab Limited
5.3% - Industry AVG
Production
with a gross margin of 17.5%, this company has a higher cost of product (27.7%)
17.5% - Nottingham Rehab Limited
27.7% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (5.6%)
0.5% - Nottingham Rehab Limited
5.6% - Industry AVG
Employees
with 1263 employees, this is above the industry average (36)
1263 - Nottingham Rehab Limited
36 - Industry AVG
Pay Structure
on an average salary of £30.9k, the company has a lower pay structure (£41.8k)
£30.9k - Nottingham Rehab Limited
£41.8k - Industry AVG
Efficiency
resulting in sales per employee of £199.7k, this is less efficient (£354.1k)
£199.7k - Nottingham Rehab Limited
£354.1k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is earlier than average (54 days)
21 days - Nottingham Rehab Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 19 days, this is quicker than average (35 days)
19 days - Nottingham Rehab Limited
35 days - Industry AVG
Stock Days
it holds stock equivalent to 26 days, this is less than average (76 days)
26 days - Nottingham Rehab Limited
76 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 15 weeks, this is average cash available to meet short term requirements (15 weeks)
15 weeks - Nottingham Rehab Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 38%, this is a lower level of debt than the average (46.9%)
38% - Nottingham Rehab Limited
46.9% - Industry AVG
nottingham rehab limited Credit Report and Business Information
Nottingham Rehab Limited Competitor Analysis
Perform a competitor analysis for nottingham rehab limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
nottingham rehab limited Ownership
NOTTINGHAM REHAB LIMITED group structure
Nottingham Rehab Limited has 5 subsidiary companies.
Ultimate parent company
2 parents
NOTTINGHAM REHAB LIMITED
01948041
5 subsidiaries
nottingham rehab limited directors
Nottingham Rehab Limited currently has 2 directors. The longest serving directors include Mr Simon Hall (Jul 2022) and Mr David Myers (May 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Simon Hall | England | 48 years | Jul 2022 | - | Director |
| Mr David Myers | England | 58 years | May 2023 | - | Director |
NOTTINGHAM REHAB LIMITED financials
Nottingham Rehab Limited's latest turnover from March 2023 is £252.2 million and the company has net assets of £67.4 million. According to their latest financial statements, Nottingham Rehab Limited has 1,263 employees and maintains cash reserves of £12.1 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 252,205,000 | 253,852,000 | 244,403,000 | 219,796,000 | 184,902,000 | 165,183,000 | 160,762,000 | 139,313,000 | 134,615,000 | 115,644,000 | 89,377,000 | 71,678,000 | 61,174,000 | 59,831,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 208,069,000 | 207,108,000 | 198,649,000 | 178,927,000 | 151,119,000 | 136,879,000 | 134,603,000 | 116,319,000 | 111,747,000 | 95,111,000 | 73,031,000 | 58,699,000 | 49,368,000 | 47,631,000 |
| Gross Profit | 44,136,000 | 46,744,000 | 45,754,000 | 40,869,000 | 33,783,000 | 28,304,000 | 26,159,000 | 22,994,000 | 22,868,000 | 20,533,000 | 16,346,000 | 12,979,000 | 11,806,000 | 12,200,000 |
| Admin Expenses | 42,816,000 | 38,725,000 | 37,198,000 | 31,291,000 | 24,314,000 | 22,044,000 | 20,819,000 | 19,176,000 | 18,005,000 | 17,685,000 | 13,810,000 | 10,940,000 | 10,254,000 | 10,539,000 |
| Operating Profit | 1,320,000 | 8,019,000 | 8,556,000 | 9,578,000 | 9,469,000 | 6,260,000 | 5,340,000 | 3,818,000 | 4,863,000 | 2,848,000 | 2,536,000 | 2,039,000 | 1,552,000 | 1,661,000 |
| Interest Payable | 386,000 | 447,000 | 472,000 | 579,000 | 265,000 | 307,000 | 290,000 | 325,000 | 107,000 | 64,000 | 0 | 0 | 0 | 0 |
| Interest Receivable | 536,000 | 102,000 | 101,000 | 111,000 | 126,000 | 121,000 | 120,000 | 94,000 | 101,000 | 63,000 | 1,657,000 | 1,273,000 | 1,128,000 | 888,000 |
| Pre-Tax Profit | 1,470,000 | 7,674,000 | 8,185,000 | 9,110,000 | 9,330,000 | 6,074,000 | 5,170,000 | 3,587,000 | 4,857,000 | 3,022,000 | 4,193,000 | 3,312,000 | 2,680,000 | 2,549,000 |
| Tax | -829,000 | -1,129,000 | -1,196,000 | -837,000 | -1,773,000 | -1,053,000 | -810,000 | -535,000 | -488,000 | -449,000 | -455,000 | -746,000 | -396,000 | -721,000 |
| Profit After Tax | 641,000 | 6,545,000 | 6,989,000 | 8,273,000 | 7,557,000 | 5,021,000 | 4,360,000 | 3,052,000 | 4,369,000 | 2,573,000 | 3,738,000 | 2,566,000 | 2,284,000 | 1,828,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 0 |
| Retained Profit | 641,000 | 6,545,000 | 6,989,000 | 8,273,000 | 7,557,000 | 5,021,000 | 4,360,000 | 3,052,000 | 4,369,000 | 573,000 | 3,738,000 | 2,566,000 | 2,284,000 | 1,828,000 |
| Employee Costs | 39,019,000 | 36,989,000 | 34,497,000 | 29,386,000 | 24,618,000 | 22,462,000 | 20,623,000 | 18,614,000 | 16,763,000 | 14,900,000 | 12,134,000 | 9,378,000 | 8,607,000 | 8,595,000 |
| Number Of Employees | 1,263 | 1,270 | 1,261 | 1,117 | 986 | 901 | 863 | 761 | 705 | 624 | 499 | 387 | 378 | 391 |
| EBITDA* | 4,157,000 | 10,756,000 | 11,072,000 | 11,220,000 | 10,804,000 | 7,563,000 | 6,418,000 | 4,809,000 | 5,662,000 | 4,288,000 | 4,109,000 | 3,601,000 | 3,069,000 | 2,959,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 4,101,000 | 5,249,000 | 3,867,000 | 3,456,000 | 3,254,000 | 2,818,000 | 2,898,000 | 2,344,000 | 1,542,000 | 1,395,000 | 2,074,000 | 2,872,000 | 3,822,000 | 4,076,000 |
| Intangible Assets | 12,790,000 | 7,338,000 | 8,393,000 | 9,447,000 | 9,562,000 | 402,000 | 514,000 | 626,000 | 738,000 | 850,000 | 962,000 | 1,075,000 | 1,187,000 | 1,299,000 |
| Investments & Other | 0 | 727,000 | 727,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,463,000 | 1,463,000 | 1,493,000 | 1,493,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 16,891,000 | 13,314,000 | 12,987,000 | 12,903,000 | 12,816,000 | 3,220,000 | 3,412,000 | 2,970,000 | 2,280,000 | 2,245,000 | 4,499,000 | 5,410,000 | 6,502,000 | 6,868,000 |
| Stock & work in progress | 14,853,000 | 17,763,000 | 15,243,000 | 13,154,000 | 12,430,000 | 11,711,000 | 11,871,000 | 10,578,000 | 8,711,000 | 6,913,000 | 6,409,000 | 5,483,000 | 6,069,000 | 6,750,000 |
| Trade Debtors | 15,122,000 | 11,049,000 | 7,377,000 | 10,058,000 | 7,592,000 | 16,615,000 | 14,385,000 | 14,598,000 | 10,847,000 | 5,477,000 | 4,880,000 | 4,447,000 | 4,327,000 | 3,963,000 |
| Group Debtors | 31,713,000 | 31,414,000 | 27,245,000 | 22,745,000 | 19,100,000 | 16,698,000 | 13,433,000 | 9,986,000 | 6,142,000 | 192,000 | 1,000 | 14,176,000 | 11,313,000 | 10,876,000 |
| Misc Debtors | 17,965,000 | 17,725,000 | 17,712,000 | 15,266,000 | 12,744,000 | 2,454,000 | 2,025,000 | 2,066,000 | 2,849,000 | 8,879,000 | 6,789,000 | 5,916,000 | 4,395,000 | 3,694,000 |
| Cash | 12,130,000 | 6,007,000 | 4,808,000 | 2,801,000 | 187,000 | 3,231,000 | 3,237,000 | 4,461,000 | 4,850,000 | 6,517,000 | 6,058,000 | 3,738,000 | 1,547,000 | 1,230,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 91,783,000 | 83,958,000 | 72,385,000 | 64,024,000 | 52,053,000 | 50,709,000 | 44,951,000 | 41,689,000 | 33,399,000 | 27,978,000 | 24,137,000 | 33,760,000 | 27,651,000 | 26,513,000 |
| total assets | 108,674,000 | 97,272,000 | 85,372,000 | 76,927,000 | 64,869,000 | 53,929,000 | 48,363,000 | 44,659,000 | 35,679,000 | 30,223,000 | 28,636,000 | 39,170,000 | 34,153,000 | 33,381,000 |
| Bank overdraft | 0 | 0 | 0 | 2,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 10,979,000 | 17,571,000 | 13,954,000 | 13,887,000 | 12,095,000 | 10,133,000 | 10,612,000 | 11,360,000 | 6,738,000 | 5,785,000 | 3,195,000 | 2,818,000 | 2,012,000 | 4,616,000 |
| Group/Directors Accounts | 6,433,000 | 106,000 | 367,000 | 70,000 | 71,000 | 0 | 0 | 0 | 0 | 0 | 2,185,000 | 334,000 | 257,000 | 246,000 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 7,000 | 42,000 | 42,000 | 42,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 22,441,000 | 12,020,000 | 10,040,000 | 7,129,000 | 7,595,000 | 6,420,000 | 5,503,000 | 5,318,000 | 4,106,000 | 3,988,000 | 3,352,000 | 6,030,000 | 4,462,000 | 3,306,000 |
| total current liabilities | 39,853,000 | 29,704,000 | 24,403,000 | 23,628,000 | 19,803,000 | 16,553,000 | 16,115,000 | 16,678,000 | 10,844,000 | 9,773,000 | 8,732,000 | 9,182,000 | 6,731,000 | 8,168,000 |
| loans | 0 | 749,000 | 750,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,579,000 | 20,511,000 | 20,511,000 | 20,586,000 |
| hp & lease commitments | 0 | 0 | 11,000 | 45,000 | 81,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 1,396,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 1,396,000 | 749,000 | 761,000 | 45,000 | 81,000 | 0 | 0 | 0 | 0 | 0 | 6,579,000 | 20,511,000 | 20,511,000 | 20,586,000 |
| total liabilities | 41,249,000 | 30,453,000 | 25,164,000 | 23,673,000 | 19,884,000 | 16,553,000 | 16,115,000 | 16,678,000 | 10,844,000 | 9,773,000 | 15,311,000 | 29,693,000 | 27,242,000 | 28,754,000 |
| net assets | 67,425,000 | 66,819,000 | 60,208,000 | 53,254,000 | 44,985,000 | 37,376,000 | 32,248,000 | 27,981,000 | 24,835,000 | 20,450,000 | 13,325,000 | 9,477,000 | 6,911,000 | 4,627,000 |
| total shareholders funds | 67,425,000 | 66,819,000 | 60,208,000 | 53,254,000 | 44,985,000 | 37,376,000 | 32,248,000 | 27,981,000 | 24,835,000 | 20,450,000 | 13,325,000 | 9,477,000 | 6,911,000 | 4,627,000 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 1,320,000 | 8,019,000 | 8,556,000 | 9,578,000 | 9,469,000 | 6,260,000 | 5,340,000 | 3,818,000 | 4,863,000 | 2,848,000 | 2,536,000 | 2,039,000 | 1,552,000 | 1,661,000 |
| Depreciation | 1,431,000 | 1,682,000 | 1,462,000 | 1,526,000 | 1,259,000 | 1,191,000 | 966,000 | 879,000 | 687,000 | 1,328,000 | 1,460,000 | 1,450,000 | 1,405,000 | 1,184,000 |
| Amortisation | 1,406,000 | 1,055,000 | 1,054,000 | 116,000 | 76,000 | 112,000 | 112,000 | 112,000 | 112,000 | 112,000 | 113,000 | 112,000 | 112,000 | 114,000 |
| Tax | -829,000 | -1,129,000 | -1,196,000 | -837,000 | -1,773,000 | -1,053,000 | -810,000 | -535,000 | -488,000 | -449,000 | -455,000 | -746,000 | -396,000 | -721,000 |
| Stock | -2,910,000 | 2,520,000 | 2,089,000 | 724,000 | 719,000 | -160,000 | 1,293,000 | 1,867,000 | 1,798,000 | 504,000 | 926,000 | -586,000 | -681,000 | 6,750,000 |
| Debtors | 4,612,000 | 7,854,000 | 4,265,000 | 8,633,000 | 3,669,000 | 5,924,000 | 3,193,000 | 6,812,000 | 5,290,000 | 2,878,000 | -12,869,000 | 4,504,000 | 1,502,000 | 18,533,000 |
| Creditors | -6,592,000 | 3,617,000 | 67,000 | 1,792,000 | 1,962,000 | -479,000 | -748,000 | 4,622,000 | 953,000 | 2,590,000 | 377,000 | 806,000 | -2,604,000 | 4,616,000 |
| Accruals and Deferred Income | 10,421,000 | 1,980,000 | 2,911,000 | -466,000 | 1,175,000 | 917,000 | 185,000 | 1,212,000 | 118,000 | 636,000 | -2,678,000 | 1,568,000 | 1,156,000 | 3,306,000 |
| Deferred Taxes & Provisions | 1,396,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 6,851,000 | 4,850,000 | 6,500,000 | 2,352,000 | 7,780,000 | 1,184,000 | 559,000 | 1,429,000 | -843,000 | 3,683,000 | 13,296,000 | 1,311,000 | 404,000 | -15,123,000 |
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | -727,000 | 0 | 727,000 | 0 | 0 | 0 | 0 | 0 | 0 | -1,463,000 | 0 | -30,000 | 0 | 1,493,000 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 6,327,000 | -261,000 | 297,000 | -1,000 | 71,000 | 0 | 0 | 0 | 0 | -2,185,000 | 1,851,000 | 77,000 | 11,000 | 246,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -749,000 | -1,000 | 750,000 | 0 | 0 | 0 | 0 | 0 | 0 | -6,579,000 | -13,932,000 | 0 | -75,000 | 20,586,000 |
| Hire Purchase and Lease Commitments | -7,000 | -46,000 | -34,000 | -36,000 | 123,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 150,000 | -345,000 | -371,000 | -468,000 | -139,000 | -186,000 | -170,000 | -231,000 | -6,000 | -1,000 | 1,657,000 | 1,273,000 | 1,128,000 | 888,000 |
| cash flow from financing | 5,686,000 | -587,000 | 607,000 | -509,000 | 107,000 | -79,000 | -263,000 | -137,000 | 10,000 | -2,213,000 | -10,314,000 | 1,350,000 | 1,064,000 | 24,519,000 |
| cash and cash equivalents | ||||||||||||||
| cash | 6,123,000 | 1,199,000 | 2,007,000 | 2,614,000 | -3,044,000 | -6,000 | -1,224,000 | -389,000 | -1,667,000 | 459,000 | 2,320,000 | 2,191,000 | 317,000 | 1,230,000 |
| overdraft | 0 | 0 | -2,500,000 | 2,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 6,123,000 | 1,199,000 | 4,507,000 | 114,000 | -3,044,000 | -6,000 | -1,224,000 | -389,000 | -1,667,000 | 459,000 | 2,320,000 | 2,191,000 | 317,000 | 1,230,000 |
P&L
March 2023turnover
252.2m
-1%
operating profit
1.3m
-84%
gross margin
17.6%
-4.96%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
67.4m
+0.01%
total assets
108.7m
+0.12%
cash
12.1m
+1.02%
net assets
Total assets minus all liabilities
Similar Companies
nottingham rehab limited company details
company number
01948041
Type
Private limited with Share Capital
industry
46900 - Non-specialised wholesale trade
incorporation date
September 1985
age
39
accounts
Full Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
sherwood house cartwright way, forest business park, coalville, leicestershire, LE67 1UB
last accounts submitted
March 2023
nottingham rehab 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 15 charges/mortgages relating to nottingham rehab limited. Currently there are 3 open charges and 12 have been satisfied in the past.
nottingham rehab limited Companies House Filings - See Documents
| date | description | view/download |
|---|
