bosch thermotechnology ltd

4.5

bosch thermotechnology ltd Company Information

Share BOSCH THERMOTECHNOLOGY LTD
Live 
MatureMegaLow

Company Number

01993294

Registered Address

cotswold way, warndon, worcester, WR4 9SW

Industry

Manufacture of central heating radiators and boilers

 

Telephone

03301230166

Next Accounts Due

September 2025

Group Structure

View All

Directors

Carl Arntzen17 Years

Shaun Mansbridge13 Years

View All

Shareholders

robert bosch uk holdings limited 100%

bosch thermotechnology ltd Estimated Valuation

£830.7m

Pomanda estimates the enterprise value of BOSCH THERMOTECHNOLOGY LTD at £830.7m based on a Turnover of £536.4m and 1.55x industry multiple (adjusted for size and gross margin).

bosch thermotechnology ltd Estimated Valuation

£917.8m

Pomanda estimates the enterprise value of BOSCH THERMOTECHNOLOGY LTD at £917.8m based on an EBITDA of £96.2m and a 9.54x industry multiple (adjusted for size and gross margin).

bosch thermotechnology ltd Estimated Valuation

£181.5m

Pomanda estimates the enterprise value of BOSCH THERMOTECHNOLOGY LTD at £181.5m based on Net Assets of £79.1m and 2.3x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bosch Thermotechnology Ltd Overview

Bosch Thermotechnology Ltd is a live company located in worcester, WR4 9SW with a Companies House number of 01993294. It operates in the manufacture of central heating radiators and boilers sector, SIC Code 25210. Founded in February 1986, it's largest shareholder is robert bosch uk holdings limited with a 100% stake. Bosch Thermotechnology Ltd is a mature, mega sized company, Pomanda has estimated its turnover at £536.4m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Bosch Thermotechnology Ltd Health Check

Pomanda's financial health check has awarded Bosch Thermotechnology Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

5 Regular

positive_score

3 Weak

size

Size

annual sales of £536.4m, make it larger than the average company (£81.7m)

£536.4m - Bosch Thermotechnology Ltd

£81.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7%)

4% - Bosch Thermotechnology Ltd

7% - Industry AVG

production

Production

with a gross margin of 33.6%, this company has a comparable cost of product (32.2%)

33.6% - Bosch Thermotechnology Ltd

32.2% - Industry AVG

profitability

Profitability

an operating margin of 15.9% make it more profitable than the average company (10.9%)

15.9% - Bosch Thermotechnology Ltd

10.9% - Industry AVG

employees

Employees

with 1800 employees, this is above the industry average (226)

1800 - Bosch Thermotechnology Ltd

226 - Industry AVG

paystructure

Pay Structure

on an average salary of £45.9k, the company has an equivalent pay structure (£46.7k)

£45.9k - Bosch Thermotechnology Ltd

£46.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £298k, this is equally as efficient (£286.4k)

£298k - Bosch Thermotechnology Ltd

£286.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 121 days, this is later than average (69 days)

121 days - Bosch Thermotechnology Ltd

69 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 34 days, this is close to average (34 days)

34 days - Bosch Thermotechnology Ltd

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 47 days, this is less than average (79 days)

47 days - Bosch Thermotechnology Ltd

79 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 12 weeks, this is average cash available to meet short term requirements (13 weeks)

12 weeks - Bosch Thermotechnology Ltd

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 76.9%, this is a higher level of debt than the average (58%)

76.9% - Bosch Thermotechnology Ltd

58% - Industry AVG

BOSCH THERMOTECHNOLOGY LTD financials

EXPORTms excel logo

Bosch Thermotechnology Ltd's latest turnover from December 2023 is £536.4 million and the company has net assets of £79.1 million. According to their latest financial statements, Bosch Thermotechnology Ltd has 1,800 employees and maintains cash reserves of £39.1 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
Turnover536,400,000521,300,000527,200,000479,700,000520,100,000542,400,000517,300,000508,900,000458,800,000431,100,000434,500,000371,200,000366,700,000385,500,000342,600,000
Other Income Or Grants000000000000000
Cost Of Sales356,100,000340,900,000336,700,000288,400,000317,200,000333,400,000318,500,000314,900,000277,200,000280,500,000289,500,000251,600,000261,000,000255,100,000245,400,000
Gross Profit180,300,000180,400,000190,500,000191,300,000202,900,000209,000,000198,800,000194,000,000181,600,000150,600,000145,000,000119,600,000105,700,000130,400,00097,200,000
Admin Expenses94,900,00086,500,00097,200,00081,200,00088,400,00096,100,00086,400,00079,900,00080,600,00078,800,00079,000,00064,000,00059,800,00069,800,00069,200,000
Operating Profit85,400,00093,900,00093,300,000110,100,000114,500,000112,900,000112,400,000114,100,000101,000,00071,800,00066,000,00055,600,00045,900,00060,600,00028,000,000
Interest Payable3,300,0002,600,0002,000,0001,900,0002,400,0002,000,0001,600,0002,200,000200,000200,000100,000200,000100,000100,000400,000
Interest Receivable2,400,0001,300,0000200,000400,000600,000300,000600,000600,000400,000200,000100,000300,000400,000500,000
Pre-Tax Profit84,500,00092,600,00091,300,000108,400,000112,500,000111,500,000111,100,000112,500,000101,400,00072,000,00066,100,00055,500,00046,100,00060,900,00028,100,000
Tax-18,000,000-17,400,000-18,200,000-21,200,000-21,800,000-21,700,000-22,000,000-15,400,000-20,600,000-15,100,000-15,400,000-14,500,000-10,900,000-17,000,000-8,300,000
Profit After Tax66,500,00075,200,00073,100,00087,200,00090,700,00089,800,00089,100,00097,100,00080,800,00056,900,00050,700,00041,000,00035,200,00043,900,00019,800,000
Dividends Paid50,000,000100,000,00085,000,00080,000,00019,000,000157,000,00097,000,000172,800,00027,800,000028,800,00027,900,00027,900,00046,100,0000
Retained Profit16,500,000-24,800,000-11,900,0007,200,00071,700,000-67,200,000-7,900,000-75,700,00053,000,00056,900,00021,900,00013,100,0007,300,000-2,200,00019,800,000
Employee Costs82,600,00078,800,00075,500,00072,500,00071,900,00071,600,00065,400,00065,200,00060,600,00056,700,00052,700,00051,000,00051,000,00052,200,00049,200,000
Number Of Employees1,8001,8041,7281,7701,7971,7471,7081,6591,6021,5781,4901,4811,6151,5821,614
EBITDA*96,200,000105,000,000105,100,000122,000,000126,000,000117,100,000119,100,000120,100,000108,000,00077,400,00071,700,00061,500,00050,100,00063,800,00031,200,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets45,700,00045,000,00057,900,00059,500,00059,100,00041,500,00039,000,00038,300,00036,500,00037,300,00035,500,00036,700,00037,900,00016,100,00014,000,000
Intangible Assets13,600,00012,400,0001,900,0001,100,0001,500,0001,600,0001,000,0001,500,0001,600,0001,300,00000000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000001,300,0001,400,0007,900,00014,900,000
Total Fixed Assets59,300,00057,400,00059,800,00060,600,00060,600,00043,100,00040,000,00039,800,00038,100,00038,600,00035,500,00038,000,00039,300,00024,000,00028,900,000
Stock & work in progress46,800,00048,700,00039,600,00040,500,00041,000,00041,700,00033,300,00031,300,00028,000,00023,700,00024,000,00018,100,00022,300,00017,300,00018,200,000
Trade Debtors178,800,000152,500,000124,800,000147,100,000131,600,000135,300,000144,900,000143,700,000120,400,000109,800,000121,400,000109,100,000102,900,00098,700,00084,700,000
Group Debtors12,600,0007,500,0009,900,0009,500,0003,400,0006,800,0004,300,0005,100,0002,400,0002,400,0001,900,000800,0001,400,000700,000800,000
Misc Debtors5,600,0004,600,0002,600,0001,400,0002,200,0002,400,0003,400,0002,600,0002,100,0001,400,0003,800,0001,700,0002,600,0003,500,0003,300,000
Cash39,100,00031,500,00072,800,00063,600,00076,700,000048,400,00053,900,000145,600,00092,700,00058,800,00032,500,000024,800,00010,800,000
misc current assets000000000000000
total current assets282,900,000244,800,000249,700,000262,100,000254,900,000186,200,000234,300,000236,600,000298,500,000230,000,000209,900,000162,200,000129,200,000145,000,000117,800,000
total assets342,200,000302,200,000309,500,000322,700,000315,500,000229,300,000274,300,000276,400,000336,600,000268,600,000245,400,000200,200,000168,500,000169,000,000146,700,000
Bank overdraft000002,400,000000000300,00000
Bank loan000000000000000
Trade Creditors 33,400,00024,100,00025,000,00022,800,00045,600,00050,600,00038,300,00035,700,00031,200,00031,800,00029,300,00027,500,00026,000,00032,200,00021,600,000
Group/Directors Accounts53,300,00053,600,00045,800,00062,400,000000050,000,00045,200,00030,200,00014,000,0008,600,0007,300,00010,300,000
other short term finances000000000000000
hp & lease commitments3,400,0003,400,0003,400,0004,000,0004,400,0000000000000
other current liabilities72,600,00067,400,00057,500,00065,000,000110,900,000105,400,000104,700,000103,400,00044,200,00036,900,00035,900,00038,000,00029,300,00043,600,00029,500,000
total current liabilities162,700,000148,500,000131,700,000154,200,000160,900,000158,400,000143,000,000139,100,000125,400,000113,900,00095,400,00079,500,00064,200,00083,100,00061,400,000
loans000000000030,700,00030,500,00029,800,00018,200,00018,200,000
hp & lease commitments4,600,0005,200,0006,900,0007,800,00000000000000
Accruals and Deferred Income000000000000000
other liabilities00008,000,0000000000000
provisions95,800,00085,900,00083,500,00061,400,000109,000,000101,000,00088,200,00084,400,00040,400,00036,900,00030,800,00023,600,00021,000,00021,500,00018,700,000
total long term liabilities100,400,00091,100,00090,400,00069,200,00062,500,00050,500,00044,100,00042,200,00040,400,00036,900,00061,500,00054,100,00050,800,00039,700,00036,900,000
total liabilities263,100,000239,600,000222,100,000223,400,000223,400,000208,900,000187,100,000181,300,000165,800,000150,800,000156,900,000133,600,000115,000,000122,800,00098,300,000
net assets79,100,00062,600,00087,400,00099,300,00092,100,00020,400,00087,200,00095,100,000170,800,000117,800,00088,500,00066,600,00053,500,00046,200,00048,400,000
total shareholders funds79,100,00062,600,00087,400,00099,300,00092,100,00020,400,00087,200,00095,100,000170,800,000117,800,00088,500,00066,600,00053,500,00046,200,00048,400,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit85,400,00093,900,00093,300,000110,100,000114,500,000112,900,000112,400,000114,100,000101,000,00071,800,00066,000,00055,600,00045,900,00060,600,00028,000,000
Depreciation10,400,00010,800,00011,300,00011,400,00011,200,0003,800,0006,300,0006,000,0006,500,0005,600,0005,700,0005,900,0004,200,0003,200,0003,200,000
Amortisation400,000300,000500,000500,000300,000400,000400,0000500,000000000
Tax-18,000,000-17,400,000-18,200,000-21,200,000-21,800,000-21,700,000-22,000,000-15,400,000-20,600,000-15,100,000-15,400,000-14,500,000-10,900,000-17,000,000-8,300,000
Stock-1,900,0009,100,000-900,000-500,000-700,0008,400,0002,000,0003,300,0004,300,000-300,0005,900,000-4,200,0005,000,000-900,00018,200,000
Debtors32,400,00027,300,000-20,700,00020,800,000-7,300,000-8,100,0001,200,00026,500,00011,300,000-13,500,00014,200,0004,600,000-2,500,0007,100,000103,700,000
Creditors9,300,000-900,0002,200,000-22,800,000-5,000,00012,300,0002,600,0004,500,000-600,0002,500,0001,800,0001,500,000-6,200,00010,600,00021,600,000
Accruals and Deferred Income5,200,0009,900,000-7,500,000-45,900,0005,500,000700,0001,300,00059,200,0007,300,0001,000,000-2,100,0008,700,000-14,300,00014,100,00029,500,000
Deferred Taxes & Provisions9,900,0002,400,00022,100,000-47,600,0008,000,00012,800,0003,800,00044,000,0003,500,0006,100,0007,200,0002,600,000-500,0002,800,00018,700,000
Cash flow from operations72,100,00062,600,000125,300,000-35,800,000120,700,000120,900,000101,600,000182,600,00082,000,00085,700,00043,100,00059,400,00015,700,00068,100,000-29,200,000
Investing Activities
capital expenditure-12,700,000-8,700,000-11,000,000-11,900,000-29,000,000-7,300,000-6,900,000-7,700,000-6,500,000-8,700,000-4,500,000-4,700,000-26,000,000-5,300,000-17,200,000
Change in Investments000000000000000
cash flow from investments-12,700,000-8,700,000-11,000,000-11,900,000-29,000,000-7,300,000-6,900,000-7,700,000-6,500,000-8,700,000-4,500,000-4,700,000-26,000,000-5,300,000-17,200,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-300,0007,800,000-16,600,00062,400,000000-50,000,0004,800,00015,000,00016,200,0005,400,0001,300,000-3,000,00010,300,000
Other Short Term Loans 000000000000000
Long term loans000000000-30,700,000200,000700,00011,600,000018,200,000
Hire Purchase and Lease Commitments-600,000-1,700,000-1,500,0007,400,0004,400,0000000000000
other long term liabilities000-8,000,0008,000,0000000000000
share issue00000400,000000-27,600,000000028,600,000
interest-900,000-1,300,000-2,000,000-1,700,000-2,000,000-1,400,000-1,300,000-1,600,000400,000200,000100,000-100,000200,000300,000100,000
cash flow from financing-1,800,0004,800,000-20,100,00060,100,00010,400,000-1,000,000-1,300,000-51,600,0005,200,000-43,100,00016,500,0006,000,00013,100,000-2,700,00057,200,000
cash and cash equivalents
cash7,600,000-41,300,0009,200,000-13,100,00076,700,000-48,400,000-5,500,000-91,700,00052,900,00033,900,00026,300,00032,500,000-24,800,00014,000,00010,800,000
overdraft0000-2,400,0002,400,00000000-300,000300,00000
change in cash7,600,000-41,300,0009,200,000-13,100,00079,100,000-50,800,000-5,500,000-91,700,00052,900,00033,900,00026,300,00032,800,000-25,100,00014,000,00010,800,000

bosch thermotechnology ltd 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 bosch thermotechnology ltd. Get real-time insights into bosch thermotechnology ltd'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

Bosch Thermotechnology Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for bosch thermotechnology ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in WR4 area or any other competitors across 12 key performance metrics.

bosch thermotechnology ltd Ownership

BOSCH THERMOTECHNOLOGY LTD group structure

Bosch Thermotechnology Ltd has no subsidiary companies.

Ultimate parent company

ROBERT BOSCH GMBH

#0002722

2 parents

BOSCH THERMOTECHNOLOGY LTD

01993294

BOSCH THERMOTECHNOLOGY LTD Shareholders

robert bosch uk holdings limited 100%

bosch thermotechnology ltd directors

Bosch Thermotechnology Ltd currently has 5 directors. The longest serving directors include Mr Carl Arntzen (Apr 2007) and Mr Shaun Mansbridge (May 2011).

officercountryagestartendrole
Mr Carl ArntzenUnited Kingdom62 years Apr 2007- Director
Mr Shaun Mansbridge55 years May 2011- Director
Mr Robert Murdoch64 years May 2011- Director
Mr Jan Brockmann57 years Jul 2022- Director
Ms Joanne ShepherdUnited Kingdom45 years Jan 2023- Director

P&L

December 2023

turnover

536.4m

+3%

operating profit

85.4m

-9%

gross margin

33.7%

-2.87%

turnover

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

Balance Sheet

December 2023

net assets

79.1m

+0.26%

total assets

342.2m

+0.13%

cash

39.1m

+0.24%

net assets

Total assets minus all liabilities

bosch thermotechnology ltd company details

company number

01993294

Type

Private limited with Share Capital

industry

25210 - Manufacture of central heating radiators and boilers

incorporation date

February 1986

age

38

incorporated

UK

ultimate parent company

ROBERT BOSCH GMBH

accounts

Full Accounts

last accounts submitted

December 2023

previous names

bbt thermotechnology uk limited (January 2008)

worcester heat systems limited (December 2004)

See more

accountant

-

auditor

ERNST & YOUNG LLP

address

cotswold way, warndon, worcester, WR4 9SW

Bank

BARCLAYS BANK PLC

Legal Advisor

-

bosch thermotechnology ltd 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 5 charges/mortgages relating to bosch thermotechnology ltd. Currently there are 0 open charges and 5 have been satisfied in the past.

charges

bosch thermotechnology ltd Companies House Filings - See Documents

datedescriptionview/download