nottingham rehab limited

Live MatureMegaHealthy

nottingham rehab limited Company Information

Share NOTTINGHAM REHAB LIMITED

Company Number

01948041

Shareholders

salus healthcare ltd

Group Structure

View All

Industry

Non-specialised wholesale trade

 

Registered Address

sherwood house cartwright way, forest business park, coalville, leicestershire, LE67 1UB

nottingham rehab limited Estimated Valuation

£144.2m

Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £144.2m based on a Turnover of £252.2m and 0.57x industry multiple (adjusted for size and gross margin).

nottingham rehab limited Estimated Valuation

£29.5m

Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £29.5m based on an EBITDA of £4.2m and a 7.1x industry multiple (adjusted for size and gross margin).

nottingham rehab limited Estimated Valuation

£176.6m

Pomanda estimates the enterprise value of NOTTINGHAM REHAB LIMITED at £176.6m based on Net Assets of £67.4m and 2.62x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

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.

View Sample
View Sample
View Sample

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

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £252.2m, make it larger than the average company (£14.5m)

£252.2m - Nottingham Rehab Limited

£14.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (5.4%)

5% - Nottingham Rehab Limited

5.4% - Industry AVG

production

Production

with a gross margin of 17.5%, this company has a higher cost of product (27.5%)

17.5% - Nottingham Rehab Limited

27.5% - Industry AVG

profitability

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

Employees

with 1263 employees, this is above the industry average (35)

1263 - Nottingham Rehab Limited

35 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.9k, the company has a lower pay structure (£41.9k)

£30.9k - Nottingham Rehab Limited

£41.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £199.7k, this is less efficient (£363.2k)

£199.7k - Nottingham Rehab Limited

£363.2k - Industry AVG

debtordays

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

creditordays

Creditor Days

its suppliers are paid after 19 days, this is quicker than average (34 days)

19 days - Nottingham Rehab Limited

34 days - Industry AVG

stockdays

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

cashbalance

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

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 38%, this is a lower level of debt than the average (47.4%)

38% - Nottingham Rehab Limited

47.4% - Industry AVG

NOTTINGHAM REHAB LIMITED financials

EXPORTms excel logo

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 HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Apr 2011Apr 2010
Turnover252,205,000253,852,000244,403,000219,796,000184,902,000165,183,000160,762,000139,313,000134,615,000115,644,00089,377,00071,678,00061,174,00059,831,000
Other Income Or Grants
Cost Of Sales208,069,000207,108,000198,649,000178,927,000151,119,000136,879,000134,603,000116,319,000111,747,00095,111,00073,031,00058,699,00049,368,00047,631,000
Gross Profit44,136,00046,744,00045,754,00040,869,00033,783,00028,304,00026,159,00022,994,00022,868,00020,533,00016,346,00012,979,00011,806,00012,200,000
Admin Expenses42,816,00038,725,00037,198,00031,291,00024,314,00022,044,00020,819,00019,176,00018,005,00017,685,00013,810,00010,940,00010,254,00010,539,000
Operating Profit1,320,0008,019,0008,556,0009,578,0009,469,0006,260,0005,340,0003,818,0004,863,0002,848,0002,536,0002,039,0001,552,0001,661,000
Interest Payable386,000447,000472,000579,000265,000307,000290,000325,000107,00064,000
Interest Receivable536,000102,000101,000111,000126,000121,000120,00094,000101,00063,0001,657,0001,273,0001,128,000888,000
Pre-Tax Profit1,470,0007,674,0008,185,0009,110,0009,330,0006,074,0005,170,0003,587,0004,857,0003,022,0004,193,0003,312,0002,680,0002,549,000
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 Tax641,0006,545,0006,989,0008,273,0007,557,0005,021,0004,360,0003,052,0004,369,0002,573,0003,738,0002,566,0002,284,0001,828,000
Dividends Paid2,000,000
Retained Profit641,0006,545,0006,989,0008,273,0007,557,0005,021,0004,360,0003,052,0004,369,000573,0003,738,0002,566,0002,284,0001,828,000
Employee Costs39,019,00036,989,00034,497,00029,386,00024,618,00022,462,00020,623,00018,614,00016,763,00014,900,00012,134,0009,378,0008,607,0008,595,000
Number Of Employees1,2631,2701,2611,117986901863761705624499387378391
EBITDA*4,157,00010,756,00011,072,00011,220,00010,804,0007,563,0006,418,0004,809,0005,662,0004,288,0004,109,0003,601,0003,069,0002,959,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Apr 2011Apr 2010
Tangible Assets4,101,0005,249,0003,867,0003,456,0003,254,0002,818,0002,898,0002,344,0001,542,0001,395,0002,074,0002,872,0003,822,0004,076,000
Intangible Assets12,790,0007,338,0008,393,0009,447,0009,562,000402,000514,000626,000738,000850,000962,0001,075,0001,187,0001,299,000
Investments & Other727,000727,0001,463,0001,463,0001,493,0001,493,000
Debtors (Due After 1 year)
Total Fixed Assets16,891,00013,314,00012,987,00012,903,00012,816,0003,220,0003,412,0002,970,0002,280,0002,245,0004,499,0005,410,0006,502,0006,868,000
Stock & work in progress14,853,00017,763,00015,243,00013,154,00012,430,00011,711,00011,871,00010,578,0008,711,0006,913,0006,409,0005,483,0006,069,0006,750,000
Trade Debtors15,122,00011,049,0007,377,00010,058,0007,592,00016,615,00014,385,00014,598,00010,847,0005,477,0004,880,0004,447,0004,327,0003,963,000
Group Debtors31,713,00031,414,00027,245,00022,745,00019,100,00016,698,00013,433,0009,986,0006,142,000192,0001,00014,176,00011,313,00010,876,000
Misc Debtors17,965,00017,725,00017,712,00015,266,00012,744,0002,454,0002,025,0002,066,0002,849,0008,879,0006,789,0005,916,0004,395,0003,694,000
Cash12,130,0006,007,0004,808,0002,801,000187,0003,231,0003,237,0004,461,0004,850,0006,517,0006,058,0003,738,0001,547,0001,230,000
misc current assets
total current assets91,783,00083,958,00072,385,00064,024,00052,053,00050,709,00044,951,00041,689,00033,399,00027,978,00024,137,00033,760,00027,651,00026,513,000
total assets108,674,00097,272,00085,372,00076,927,00064,869,00053,929,00048,363,00044,659,00035,679,00030,223,00028,636,00039,170,00034,153,00033,381,000
Bank overdraft2,500,000
Bank loan
Trade Creditors 10,979,00017,571,00013,954,00013,887,00012,095,00010,133,00010,612,00011,360,0006,738,0005,785,0003,195,0002,818,0002,012,0004,616,000
Group/Directors Accounts6,433,000106,000367,00070,00071,0002,185,000334,000257,000246,000
other short term finances
hp & lease commitments7,00042,00042,00042,000
other current liabilities22,441,00012,020,00010,040,0007,129,0007,595,0006,420,0005,503,0005,318,0004,106,0003,988,0003,352,0006,030,0004,462,0003,306,000
total current liabilities39,853,00029,704,00024,403,00023,628,00019,803,00016,553,00016,115,00016,678,00010,844,0009,773,0008,732,0009,182,0006,731,0008,168,000
loans749,000750,0006,579,00020,511,00020,511,00020,586,000
hp & lease commitments11,00045,00081,000
Accruals and Deferred Income
other liabilities
provisions1,396,000
total long term liabilities1,396,000749,000761,00045,00081,0006,579,00020,511,00020,511,00020,586,000
total liabilities41,249,00030,453,00025,164,00023,673,00019,884,00016,553,00016,115,00016,678,00010,844,0009,773,00015,311,00029,693,00027,242,00028,754,000
net assets67,425,00066,819,00060,208,00053,254,00044,985,00037,376,00032,248,00027,981,00024,835,00020,450,00013,325,0009,477,0006,911,0004,627,000
total shareholders funds67,425,00066,819,00060,208,00053,254,00044,985,00037,376,00032,248,00027,981,00024,835,00020,450,00013,325,0009,477,0006,911,0004,627,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Apr 2011Apr 2010
Operating Activities
Operating Profit1,320,0008,019,0008,556,0009,578,0009,469,0006,260,0005,340,0003,818,0004,863,0002,848,0002,536,0002,039,0001,552,0001,661,000
Depreciation1,431,0001,682,0001,462,0001,526,0001,259,0001,191,000966,000879,000687,0001,328,0001,460,0001,450,0001,405,0001,184,000
Amortisation1,406,0001,055,0001,054,000116,00076,000112,000112,000112,000112,000112,000113,000112,000112,000114,000
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-2,910,0002,520,0002,089,000724,000719,000-160,0001,293,0001,867,0001,798,000504,000926,000-586,000-681,0006,750,000
Debtors4,612,0007,854,0004,265,0008,633,0003,669,0005,924,0003,193,0006,812,0005,290,0002,878,000-12,869,0004,504,0001,502,00018,533,000
Creditors-6,592,0003,617,00067,0001,792,0001,962,000-479,000-748,0004,622,000953,0002,590,000377,000806,000-2,604,0004,616,000
Accruals and Deferred Income10,421,0001,980,0002,911,000-466,0001,175,000917,000185,0001,212,000118,000636,000-2,678,0001,568,0001,156,0003,306,000
Deferred Taxes & Provisions1,396,000
Cash flow from operations6,851,0004,850,0006,500,0002,352,0007,780,0001,184,000559,0001,429,000-843,0003,683,00013,296,0001,311,000404,000-15,123,000
Investing Activities
capital expenditure-7,141,000-3,064,000-1,873,000-1,729,000-10,931,000-1,111,000-1,520,000-1,681,000-834,000-649,000-662,000-500,000-1,151,000-6,673,000
Change in Investments-727,000727,000-1,463,000-30,0001,493,000
cash flow from investments-6,414,000-3,064,000-2,600,000-1,729,000-10,931,000-1,111,000-1,520,000-1,681,000-834,000814,000-662,000-470,000-1,151,000-8,166,000
Financing Activities
Bank loans
Group/Directors Accounts6,327,000-261,000297,000-1,00071,000-2,185,0001,851,00077,00011,000246,000
Other Short Term Loans
Long term loans-749,000-1,000750,000-6,579,000-13,932,000-75,00020,586,000
Hire Purchase and Lease Commitments-7,000-46,000-34,000-36,000123,000
other long term liabilities
share issue-35,00066,000-35,000-4,00052,000107,000-93,00094,00016,0006,552,000110,0002,799,000
interest150,000-345,000-371,000-468,000-139,000-186,000-170,000-231,000-6,000-1,0001,657,0001,273,0001,128,000888,000
cash flow from financing5,686,000-587,000607,000-509,000107,000-79,000-263,000-137,00010,000-2,213,000-10,314,0001,350,0001,064,00024,519,000
cash and cash equivalents
cash6,123,0001,199,0002,007,0002,614,000-3,044,000-6,000-1,224,000-389,000-1,667,000459,0002,320,0002,191,000317,0001,230,000
overdraft-2,500,0002,500,000
change in cash6,123,0001,199,0004,507,000114,000-3,044,000-6,000-1,224,000-389,000-1,667,000459,0002,320,0002,191,000317,0001,230,000

nottingham rehab 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 nottingham rehab limited. Get real-time insights into nottingham rehab 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

Nottingham Rehab Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for nottingham rehab limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in LE67 area or any other competitors across 12 key performance metrics.

nottingham rehab limited Ownership

NOTTINGHAM REHAB LIMITED group structure

Nottingham Rehab Limited has 5 subsidiary companies.

NOTTINGHAM REHAB LIMITED Shareholders

salus healthcare ltd 100%

nottingham rehab limited directors

Nottingham Rehab Limited currently has 3 directors. The longest serving directors include Mr David Myers (May 2023) and Mr Graeme Fotheringham (Nov 2024).

officercountryagestartendrole
Mr David MyersEngland59 years May 2023- Director
Mr Graeme Fotheringham49 years Nov 2024- Director
Miss Katherine JacobEngland47 years Jan 2025- Director

P&L

March 2023

turnover

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 2023

net assets

67.4m

+0.01%

total assets

108.7m

+0.12%

cash

12.1m

+1.02%

net assets

Total assets minus all liabilities

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

40

incorporated

UK

accounts

Full Accounts

last accounts submitted

March 2023

previous names

N/A

accountant

-

auditor

KPMG LLP

address

sherwood house cartwright way, forest business park, coalville, leicestershire, LE67 1UB

Bank

-

Legal Advisor

PINSENT MASONS LLP

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 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 NOTTINGHAM REHAB LIMITED. This can take several minutes, an email will notify you when this has completed.

nottingham rehab limited Companies House Filings - See Documents

datedescriptionview/download