mdl marinas group limited

mdl marinas group limited Company Information

Share MDL MARINAS GROUP LIMITED
Live 
MatureLargeHealthy

Company Number

01949111

Industry

Activities of head offices

 

Shareholders

yattendon group plc

Group Structure

View All

Contact

Registered Address

the yacht club 1 channel way, ocean village, southampton, hampshire, SO14 3QF

mdl marinas group limited Estimated Valuation

£82.9m

Pomanda estimates the enterprise value of MDL MARINAS GROUP LIMITED at £82.9m based on a Turnover of £43.1m and 1.93x industry multiple (adjusted for size and gross margin).

mdl marinas group limited Estimated Valuation

£144.2m

Pomanda estimates the enterprise value of MDL MARINAS GROUP LIMITED at £144.2m based on an EBITDA of £10.1m and a 14.29x industry multiple (adjusted for size and gross margin).

mdl marinas group limited Estimated Valuation

£263.4m

Pomanda estimates the enterprise value of MDL MARINAS GROUP LIMITED at £263.4m based on Net Assets of £123.5m and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Mdl Marinas Group Limited Overview

Mdl Marinas Group Limited is a live company located in southampton, SO14 3QF with a Companies House number of 01949111. It operates in the activities of head offices sector, SIC Code 70100. Founded in September 1985, it's largest shareholder is yattendon group plc with a 100% stake. Mdl Marinas Group Limited is a mature, large sized company, Pomanda has estimated its turnover at £43.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Mdl Marinas Group Limited Health Check

Pomanda's financial health check has awarded Mdl Marinas Group Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

8 Strong

positive_score

2 Regular

positive_score

2 Weak

size

Size

annual sales of £43.1m, make it larger than the average company (£20.5m)

£43.1m - Mdl Marinas Group Limited

£20.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (9%)

4% - Mdl Marinas Group Limited

9% - Industry AVG

production

Production

with a gross margin of 91.1%, this company has a lower cost of product (33.1%)

91.1% - Mdl Marinas Group Limited

33.1% - Industry AVG

profitability

Profitability

an operating margin of 11.3% make it more profitable than the average company (5.9%)

11.3% - Mdl Marinas Group Limited

5.9% - Industry AVG

employees

Employees

with 232 employees, this is above the industry average (117)

232 - Mdl Marinas Group Limited

117 - Industry AVG

paystructure

Pay Structure

on an average salary of £36.5k, the company has a lower pay structure (£48.9k)

£36.5k - Mdl Marinas Group Limited

£48.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £185.6k, this is equally as efficient (£197.3k)

£185.6k - Mdl Marinas Group Limited

£197.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 38 days, this is near the average (44 days)

38 days - Mdl Marinas Group Limited

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 215 days, this is slower than average (42 days)

215 days - Mdl Marinas Group Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 72 days, this is more than average (46 days)

72 days - Mdl Marinas Group Limited

46 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 26 weeks, this is more cash available to meet short term requirements (16 weeks)

26 weeks - Mdl Marinas Group Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 39.7%, this is a lower level of debt than the average (54.5%)

39.7% - Mdl Marinas Group Limited

54.5% - Industry AVG

MDL MARINAS GROUP LIMITED financials

EXPORTms excel logo

Mdl Marinas Group Limited's latest turnover from March 2024 is £43.1 million and the company has net assets of £123.5 million. According to their latest financial statements, Mdl Marinas Group Limited has 232 employees and maintains cash reserves of £14.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Dec 2012Dec 2011Dec 2010Dec 2009
Turnover43,063,00044,057,00044,660,00038,195,00037,756,00038,057,00037,236,00036,377,00034,565,00035,368,00040,070,00033,193,00033,869,00038,150,00036,123,000
Other Income Or Grants000000000000000
Cost Of Sales3,831,0004,446,00030,158,04734,687,0003,524,00025,798,27325,363,28224,699,10923,491,70524,559,56528,023,68223,090,76123,604,67526,423,2180
Gross Profit39,232,00039,611,00014,501,9533,508,00034,232,00012,258,72711,872,71811,677,89111,073,29510,808,43512,046,31810,102,23910,264,32511,726,7820
Admin Expenses34,388,00024,859,000-686,047027,165,0004,273,7275,687,7184,994,8916,345,2951,119,4357,181,3188,515,2396,253,32510,108,782-10,907,000
Operating Profit4,844,00014,752,00015,188,0003,508,0007,067,0007,985,0006,185,0006,683,0004,728,0009,689,0004,865,0001,587,0004,011,0001,618,00010,907,000
Interest Payable1,998,0002,006,0001,598,0001,993,0002,737,0002,541,0001,903,0006,189,0002,669,0002,418,0002,755,0003,116,0003,034,0003,232,0003,002,000
Interest Receivable285,0001,264,0001,672,000580,00045,00053,000901,00053,00028,0001,000168,000273,000363,000368,00031,000
Pre-Tax Profit3,131,00014,010,00015,262,0002,095,0004,375,0005,497,0005,183,000547,0002,087,0007,272,0002,278,000-1,256,0001,340,000-1,268,0007,936,000
Tax-1,476,000-3,515,000-6,086,000-1,144,000-2,301,000-1,371,000-2,882,0005,009,000-1,216,000-701,000-975,000-8,419,000-11,026,000413,000-3,301,000
Profit After Tax1,655,00010,495,0009,176,000951,0002,074,0004,126,0002,301,0005,556,000871,0006,571,0001,303,000-9,675,000-9,686,000-855,0004,635,000
Dividends Paid1,000,0001,000,0002,000,00001,000,0001,000,000568,0000250,000014,500,000005,000,0005,000,000
Retained Profit-1,000,0009,309,0007,051,0001,047,0001,204,0003,290,0001,893,0005,710,000792,0006,705,000-12,959,000-9,581,000-9,449,000-5,762,000-238,000
Employee Costs8,469,0008,088,0007,954,0007,322,0008,416,0009,074,0008,880,0008,640,0008,751,0009,044,00011,059,0008,199,0007,613,0007,416,0007,262,000
Number Of Employees232315269251282289300290286277282282270286279
EBITDA*10,089,00019,708,00019,999,0008,101,00011,641,00012,087,00010,084,00010,404,0008,419,00013,172,0009,881,0004,718,0007,050,0004,651,00013,983,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets135,195,000136,550,000142,656,000141,644,000129,379,000196,327,000191,866,000190,216,000181,168,000133,083,000121,186,000113,732,000111,097,000143,545,000154,263,000
Intangible Assets02,00012,00022,00032,00051,0000000012,000146,000670,000711,000
Investments & Other48,453,00047,982,00046,037,00042,120,00046,026,000000799,00045,734,00043,660,00044,570,00048,720,00054,387,00052,875,000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets183,648,000184,534,000188,705,000183,786,000175,437,000196,378,000191,866,000190,216,000181,967,000178,817,000164,846,000158,314,000159,963,000198,602,000207,849,000
Stock & work in progress757,000941,0001,083,0004,386,0005,007,0001,599,0001,018,000988,000706,000824,0001,621,000976,0006,376,0006,316,0006,222,000
Trade Debtors4,532,0005,431,0004,300,0003,702,0003,451,0003,006,0003,398,0003,215,0002,844,0002,441,0002,549,0001,520,0001,351,0002,055,0002,083,000
Group Debtors0000000000152,0006,430,0008,834,0004,496,0004,427,000
Misc Debtors3,470,0008,436,0002,474,0002,171,0001,864,0002,129,0002,558,0002,390,0002,682,0002,230,0001,939,0002,032,0001,564,0002,029,0002,494,000
Cash14,562,00016,188,00014,328,00011,607,00010,825,0009,531,00010,513,00016,105,00012,811,00010,447,0006,513,0003,606,0003,320,00011,039,00010,623,000
misc current assets000000000000000
total current assets23,321,00030,996,00022,185,00021,866,00021,147,00016,265,00017,487,00022,698,00019,043,00015,942,00012,774,00014,564,00021,445,00025,935,00025,849,000
total assets206,969,000215,530,000210,890,000205,652,000196,584,000212,643,000209,353,000212,914,000201,010,000194,759,000177,620,000172,878,000181,408,000224,537,000233,698,000
Bank overdraft3,333,0003,333,00041,833,0003,333,0003,333,0003,333,0003,333,0003,600,0003,150,0000439,0002,175,0004,604,0002,0002,666,000
Bank loan0000000002,625,000625,0000000
Trade Creditors 2,264,0003,156,0002,401,0001,778,0002,853,0002,324,0001,690,0001,312,0002,055,0001,497,0001,900,0001,091,0001,271,000869,0001,436,000
Group/Directors Accounts5,623,0005,600,0005,600,0007,166,0009,507,0005,600,0005,600,0005,600,000000224,000197,0001,379,0002,069,000
other short term finances00162,00000079,0000006,0006,0006,0006,0006,000
hp & lease commitments000000000000000
other current liabilities17,358,00021,061,00017,822,00017,378,00016,522,00018,766,00019,976,00024,093,00032,674,00031,706,00030,693,00026,878,00019,435,00020,813,00022,202,000
total current liabilities28,578,00033,150,00067,818,00029,655,00032,215,00030,023,00030,678,00034,605,00037,879,00035,828,00033,663,00030,374,00025,513,00023,069,00028,379,000
loans32,834,00035,167,000043,664,00047,576,00048,262,00047,062,00048,893,00040,510,00042,591,00044,375,00067,886,00067,886,00067,886,00067,886,000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000161,000230,0001,339,0002,898,0003,325,0003,000,000
other liabilities33,00084,000135,000186,000237,0000000000000
provisions20,779,00021,140,00020,394,00016,142,00012,044,00013,891,00013,641,00013,382,00013,893,00012,992,0005,678,0005,841,0006,652,0006,479,0007,776,000
total long term liabilities53,646,00056,391,00020,529,00059,992,00059,857,00062,153,00060,703,00062,275,00054,403,00055,744,00050,283,00075,066,00077,436,00077,690,00078,662,000
total liabilities82,224,00089,541,00088,347,00089,647,00092,072,00092,176,00091,381,00096,880,00092,282,00091,572,00083,946,000105,440,000102,949,000100,759,000107,041,000
net assets123,507,000124,395,000120,417,000113,613,000101,718,000117,633,000114,716,000112,546,000105,202,00099,781,00089,656,00063,026,00073,825,000118,732,000121,338,000
total shareholders funds123,507,000124,395,000120,417,000113,613,000101,718,000117,633,000114,716,000112,546,000105,202,00099,781,00089,656,00063,026,00073,825,000118,732,000121,338,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit4,844,00014,752,00015,188,0003,508,0007,067,0007,985,0006,185,0006,683,0004,728,0009,689,0004,865,0001,587,0004,011,0001,618,00010,907,000
Depreciation5,243,0004,946,0004,801,0004,583,0004,523,0004,102,0003,899,0003,721,0003,691,0003,483,0004,133,0003,091,0002,999,0002,992,0003,039,000
Amortisation2,00010,00010,00010,00051,00000000883,00040,00040,00041,00037,000
Tax-1,476,000-3,515,000-6,086,000-1,144,000-2,301,000-1,371,000-2,882,0005,009,000-1,216,000-701,000-975,000-8,419,000-11,026,000413,000-3,301,000
Stock-184,000-142,000-3,303,000-621,0003,408,000581,00030,000282,000-118,000-797,0001,621,000-5,400,00060,00094,0006,222,000
Debtors-5,865,0007,093,000901,000558,000180,000-821,000351,00079,000855,00031,0004,640,000-1,767,0003,169,000-424,0009,004,000
Creditors-892,000755,000623,000-1,075,000529,000634,000378,000-743,000558,000-403,0001,900,000-180,000402,000-567,0001,436,000
Accruals and Deferred Income-3,703,0003,239,000444,000856,000-2,244,000-1,210,000-4,117,000-8,581,000807,000944,00030,923,0005,884,000-1,805,000-1,064,00025,202,000
Deferred Taxes & Provisions-361,000746,0004,252,0004,098,000-1,847,000250,000259,000-511,000901,0007,314,0005,678,000-811,000173,000-1,297,0007,776,000
Cash flow from operations9,706,00013,982,00021,634,00010,899,0002,190,00010,630,0003,341,0005,217,0008,732,00021,092,00041,146,0008,359,000-8,435,0002,466,00029,870,000
Investing Activities
capital expenditure000000-7,584,000-11,441,000-3,170,000-3,776,000-126,202,000-5,632,00029,933,0007,726,000-158,050,000
Change in Investments471,0001,945,0003,917,000-3,906,00046,026,00000-799,000-44,935,0002,074,00043,660,000-4,150,000-5,667,0001,512,00052,875,000
cash flow from investments-471,000-1,945,000-3,917,0003,906,000-46,026,0000-7,584,000-10,642,00041,765,000-5,850,000-169,862,000-1,482,00035,600,0006,214,000-210,925,000
Financing Activities
Bank loans00000000-2,625,0002,000,000625,0000000
Group/Directors Accounts23,0000-1,566,000-2,341,0003,907,000005,600,00000027,000-1,182,000-690,0002,069,000
Other Short Term Loans 0-162,000162,00000-79,00079,00000-6,0006,0000006,000
Long term loans-2,333,00035,167,000-43,664,000-3,912,000-686,0001,200,000-1,831,0008,383,000-2,081,000-1,784,00044,375,00000067,886,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-51,000-51,000-51,000-51,000237,0000000000000
share issue112,000-5,331,000-247,00010,848,000-17,119,000-373,000277,0001,634,0004,629,0003,420,000102,615,000-1,218,000-35,458,0003,156,000121,576,000
interest-1,713,000-742,00074,000-1,413,000-2,692,000-2,488,000-1,002,000-6,136,000-2,641,000-2,417,000-2,587,000-2,843,000-2,671,000-2,864,000-2,971,000
cash flow from financing-3,962,00028,881,000-45,292,0003,131,000-16,353,000-1,740,000-2,477,0009,481,000-2,718,0001,213,000145,034,000-4,034,000-39,311,000-398,000188,566,000
cash and cash equivalents
cash-1,626,0001,860,0002,721,000782,0001,294,000-982,000-5,592,0003,294,0002,364,0003,934,0006,513,000286,000-7,719,000416,00010,623,000
overdraft0-38,500,00038,500,000000-267,000450,0003,150,000-439,000439,000-2,429,0004,602,000-2,664,0002,666,000
change in cash-1,626,00040,360,000-35,779,000782,0001,294,000-982,000-5,325,0002,844,000-786,0004,373,0006,074,0002,715,000-12,321,0003,080,0007,957,000

mdl marinas group 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 mdl marinas group limited. Get real-time insights into mdl marinas group 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

Mdl Marinas Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for mdl marinas group limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in SO14 area or any other competitors across 12 key performance metrics.

mdl marinas group limited Ownership

MDL MARINAS GROUP LIMITED Shareholders

yattendon group plc 100%

mdl marinas group limited directors

Mdl Marinas Group Limited currently has 5 directors. The longest serving directors include Mr Edward Iliffe (Mar 1997) and Mr David Williams (May 2013).

officercountryagestartendrole
Mr Edward IliffeUnited Kingdom56 years Mar 1997- Director
Mr David Williams73 years May 2013- Director
Mr Michael GlanvilleUnited Kingdom46 years May 2018- Director
Mrs Catherine FlemingUnited Kingdom63 years Mar 2020- Director
Mr Richard Amesbury-PageUnited Kingdom54 years Sep 2023- Director

P&L

March 2024

turnover

43.1m

-2%

operating profit

4.8m

-67%

gross margin

91.2%

+1.33%

turnover

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

Balance Sheet

March 2024

net assets

123.5m

-0.01%

total assets

207m

-0.04%

cash

14.6m

-0.1%

net assets

Total assets minus all liabilities

mdl marinas group limited company details

company number

01949111

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

September 1985

age

40

incorporated

UK

ultimate parent company

accounts

Group

last accounts submitted

March 2024

previous names

mdl marinas group plc (June 2013)

mdl management plc (January 2009)

See more

accountant

-

auditor

BDO LLP

address

the yacht club 1 channel way, ocean village, southampton, hampshire, SO14 3QF

Bank

BARCLAYS BANK PLC

Legal Advisor

-

mdl marinas group 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 7 charges/mortgages relating to mdl marinas group limited. Currently there are 5 open charges and 2 have been satisfied in the past.

mdl marinas group 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 MDL MARINAS GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

mdl marinas group limited Companies House Filings - See Documents

datedescriptionview/download