polyco healthline limited

5

polyco healthline limited Company Information

Share POLYCO HEALTHLINE LIMITED
Live 
MatureMegaLow

Company Number

02000388

Registered Address

polyco healthline, south fen road, bourne, lincolnshire, PE10 0DN

Industry

Wholesale of clothing and footwear

 

Telephone

03333208550

Next Accounts Due

April 2025

Group Structure

View All

Directors

David Greenwood30 Years

Jason Prichard19 Years

View All

Shareholders

polyco healthline group limited 100%

polyco healthline limited Estimated Valuation

£82.3m

Pomanda estimates the enterprise value of POLYCO HEALTHLINE LIMITED at £82.3m based on a Turnover of £126.6m and 0.65x industry multiple (adjusted for size and gross margin).

polyco healthline limited Estimated Valuation

£78m

Pomanda estimates the enterprise value of POLYCO HEALTHLINE LIMITED at £78m based on an EBITDA of £10.2m and a 7.65x industry multiple (adjusted for size and gross margin).

polyco healthline limited Estimated Valuation

£28.6m

Pomanda estimates the enterprise value of POLYCO HEALTHLINE LIMITED at £28.6m based on Net Assets of £34.1m and 0.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Polyco Healthline Limited Overview

Polyco Healthline Limited is a live company located in bourne, PE10 0DN with a Companies House number of 02000388. It operates in the wholesale of clothing and footwear sector, SIC Code 46420. Founded in March 1986, it's largest shareholder is polyco healthline group limited with a 100% stake. Polyco Healthline Limited is a mature, mega sized company, Pomanda has estimated its turnover at £126.6m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Polyco Healthline Limited Health Check

Pomanda's financial health check has awarded Polyco Healthline Limited a 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 Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £126.6m, make it larger than the average company (£16m)

£126.6m - Polyco Healthline Limited

£16m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.1%)

1% - Polyco Healthline Limited

4.1% - Industry AVG

production

Production

with a gross margin of 23.2%, this company has a higher cost of product (30.9%)

23.2% - Polyco Healthline Limited

30.9% - Industry AVG

profitability

Profitability

an operating margin of 7.7% make it more profitable than the average company (4%)

7.7% - Polyco Healthline Limited

4% - Industry AVG

employees

Employees

with 196 employees, this is above the industry average (47)

196 - Polyco Healthline Limited

47 - Industry AVG

paystructure

Pay Structure

on an average salary of £50.9k, the company has a higher pay structure (£37.4k)

£50.9k - Polyco Healthline Limited

£37.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £645.9k, this is more efficient (£325.2k)

£645.9k - Polyco Healthline Limited

£325.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 36 days, this is near the average (42 days)

36 days - Polyco Healthline Limited

42 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 52 days, this is slower than average (39 days)

52 days - Polyco Healthline Limited

39 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 55 days, this is less than average (136 days)

55 days - Polyco Healthline Limited

136 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (9 weeks)

0 weeks - Polyco Healthline Limited

9 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 64.6%, this is a similar level of debt than the average (60%)

64.6% - Polyco Healthline Limited

60% - Industry AVG

POLYCO HEALTHLINE LIMITED financials

EXPORTms excel logo

Polyco Healthline Limited's latest turnover from July 2023 is £126.6 million and the company has net assets of £34.1 million. According to their latest financial statements, Polyco Healthline Limited has 196 employees and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2023Jul 2022Jul 2021Jul 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover126,594,000223,054,000210,189,000123,712,00076,684,00076,252,00064,769,00069,063,00074,214,09274,214,09275,900,29251,376,97446,656,87038,142,18137,045,800
Other Income Or Grants000000000000000
Cost Of Sales97,240,000158,987,000158,182,00097,251,00064,237,00062,594,00052,099,00055,204,00057,342,59257,342,59259,798,53140,723,40736,812,90729,692,97728,510,542
Gross Profit29,354,00064,067,00052,007,00026,461,00012,447,00013,658,00012,670,00013,859,00016,871,50016,871,50016,101,76110,653,5679,843,9638,449,2048,535,258
Admin Expenses19,583,00023,767,00020,371,00018,214,00010,216,00011,401,00013,703,00010,054,00010,329,64510,329,6459,669,1497,194,8966,277,2535,405,2335,179,433
Operating Profit9,771,00040,300,00031,636,0008,247,0002,231,0002,257,000-1,033,0003,805,0006,541,8556,541,8556,432,6123,458,6713,566,7103,043,9713,355,825
Interest Payable1,458,000896,000744,0001,038,000638,000596,000557,000190,000308,938283,738313,448262,298266,411254,607275,618
Interest Receivable17,00013,00008,00000000000000
Pre-Tax Profit8,330,00039,417,00030,892,0007,217,0001,593,0001,661,000-1,456,0003,615,0005,908,9175,908,9175,695,9893,196,3733,300,2992,789,3643,080,207
Tax-1,421,000-5,592,000-5,903,000-1,695,000-89,000-444,000-489,000-816,000-1,448,449-1,448,449-1,553,072-784,348-854,657-825,845-871,215
Profit After Tax6,909,00033,825,00024,989,0005,522,0001,504,0001,217,000-1,945,0002,799,0004,460,4684,460,4684,142,9172,412,0252,445,6421,963,5192,208,992
Dividends Paid050,000,0000000837,0001,000,0001,250,0001,250,0001,000,0001,000,0001,200,0001,000,0001,000,000
Retained Profit6,909,000-16,175,00024,989,0005,522,0001,504,0001,217,000-2,782,0001,799,0002,399,3052,399,3052,439,3041,412,0251,245,642963,5191,208,992
Employee Costs9,982,0009,162,00010,175,0008,295,0004,855,0004,207,0003,749,0003,691,0004,025,0584,025,0583,724,8992,602,0722,306,3692,236,8731,871,056
Number Of Employees1962082051081241321229611711711489736155
EBITDA*10,198,00040,907,00032,295,0008,765,0002,514,0002,780,000-447,0004,434,0007,383,0787,383,0787,229,3553,893,3783,818,7713,218,4503,490,195

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2023Jul 2022Jul 2021Jul 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets1,893,0001,399,0001,716,0001,728,000821,000998,0001,245,0001,139,000897,636897,636910,354918,238818,662775,589677,492
Intangible Assets0012,00082,00000169,000450,0002,537,4362,537,4363,149,0741,184,641534,853225,0000
Investments & Other0001,893,0002,756,0002,756,0002,756,0002,756,0000001,000,0001,000,0001,000,000500,000
Debtors (Due After 1 year)0000000045,34345,34300000
Total Fixed Assets1,893,0001,399,0001,728,0003,703,0003,577,0003,754,0004,170,0004,345,0003,480,4153,480,4154,059,4283,102,8792,353,5152,000,5891,177,492
Stock & work in progress14,859,00021,542,00039,618,00019,412,0008,273,0008,808,0007,169,0008,338,0009,155,0969,155,0969,007,6866,481,0275,710,9965,032,5435,146,261
Trade Debtors12,625,00012,871,00017,539,00025,229,00012,005,00015,197,00013,828,0009,243,00014,439,25814,439,25813,929,9119,926,57411,768,8509,765,9726,519,725
Group Debtors62,876,00063,339,00013,045,00022,422,0009,129,0006,888,0005,443,0005,439,00000000390,6610
Misc Debtors3,144,0005,865,00010,194,00011,408,0001,164,0001,394,000981,0001,025,0002,834,6032,834,6032,354,4063,238,3212,177,7942,321,4831,525,558
Cash1,111,0001,768,0005,137,00015,387,0001,359,000540,00003,707,0002,418,1082,418,1081,034,241369,115414,345339,589439,852
misc current assets000000000000000
total current assets94,615,000105,385,00085,533,00093,858,00031,930,00032,827,00027,421,00027,752,00028,847,06528,847,06526,326,24420,015,03720,071,98517,850,24813,631,396
total assets96,508,000106,784,00087,261,00097,561,00035,507,00036,581,00031,591,00032,097,00032,327,48032,327,48030,385,67223,117,91622,425,50019,850,83714,808,888
Bank overdraft000011,328,00014,764,00011,552,00010,949,000456,563456,5631,368,8403,889,9204,963,9524,610,1923,827,668
Bank loan12,035,00011,080,00007,905,00000000000000
Trade Creditors 13,906,00013,639,00024,484,00017,573,0007,195,0005,966,0005,361,0004,611,0008,079,7608,079,7607,484,1484,855,0584,761,2224,266,7162,517,019
Group/Directors Accounts30,890,00033,026,0006,843,00041,576,0002,184,0001,893,0001,756,0001,477,0000000000
other short term finances000000003,394,6593,394,6593,869,6592,788,6552,458,6552,493,0002,475,000
hp & lease commitments00000000000013,08438,20037,262
other current liabilities5,362,00017,787,00012,444,00012,089,0001,876,0002,528,0002,706,0002,016,0003,825,5773,825,5774,226,1223,577,2543,337,2553,051,7251,669,885
total current liabilities62,193,00075,532,00043,771,00079,143,00022,583,00025,151,00021,375,00019,053,00015,756,55915,756,55916,948,76915,110,88715,534,16814,459,83310,526,834
loans000000001,971,3051,971,3051,982,8081,241,1081,527,1631,238,5021,097,073
hp & lease commitments00000000000008,72353,101
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions174,0004,020,00083,000028,00038,00041,00087,00059,03759,03767,32386,95497,227122,47974,099
total long term liabilities174,0004,020,00083,000028,00038,00041,00087,0002,030,3422,030,3422,050,1311,328,0621,624,3901,369,7041,224,273
total liabilities62,367,00079,552,00043,854,00079,143,00022,611,00025,189,00021,416,00019,140,00017,786,90117,786,90118,998,90016,438,94917,158,55815,829,53711,751,107
net assets34,141,00027,232,00043,407,00018,418,00012,896,00011,392,00010,175,00012,957,00011,460,91711,460,9179,118,2716,678,9675,266,9424,021,3003,057,781
total shareholders funds34,141,00027,232,00043,407,00018,418,00012,896,00011,392,00010,175,00012,957,00011,460,91711,460,9179,118,2716,678,9675,266,9424,021,3003,057,781
Jul 2023Jul 2022Jul 2021Jul 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit9,771,00040,300,00031,636,0008,247,0002,231,0002,257,000-1,033,0003,805,0006,541,8556,541,8556,432,6123,458,6713,566,7103,043,9713,355,825
Depreciation427,000595,000589,000452,000283,000354,000305,000343,000274,928274,928229,618202,966171,253149,479134,370
Amortisation012,00070,00066,0000169,000281,000286,000566,295566,295567,125231,74180,80825,0000
Tax-1,421,000-5,592,000-5,903,000-1,695,000-89,000-444,000-489,000-816,000-1,448,449-1,448,449-1,553,072-784,348-854,657-825,845-871,215
Stock-6,683,000-18,076,00020,206,00011,139,000-535,0001,639,000-1,169,000-817,0960147,4102,526,659770,031678,453-113,7185,146,261
Debtors-3,430,00041,297,000-18,281,00036,761,000-1,181,0003,227,0004,545,000-1,612,20401,034,8873,119,422-781,7491,468,5284,432,8338,045,283
Creditors267,000-10,845,0006,911,00010,378,0001,229,000605,000750,000-3,468,7600595,6122,629,09093,836494,5061,749,6972,517,019
Accruals and Deferred Income-12,425,0005,343,000355,00010,213,000-652,000-178,000690,000-1,809,5770-400,545648,868239,999285,5301,381,8401,669,885
Deferred Taxes & Provisions-3,846,0003,937,00083,000-28,000-10,000-3,000-46,00027,9630-8,286-19,631-10,273-25,25248,38074,099
Cash flow from operations2,886,00010,529,00031,816,000-20,267,0004,708,000-2,106,000-2,918,000796,9265,934,6294,939,1133,288,5293,444,3101,571,9171,253,407-6,311,561
Investing Activities
capital expenditure-921,000-278,000-577,000-1,507,000-106,000-107,000-411,000-517,687,000-248,757-248,757-81,441-1,165,555-590,354-997,576-721,436
Change in Investments00-1,893,000-863,0000002,756,00000-1,000,00000500,000500,000
cash flow from investments-921,000-278,0001,316,000-644,000-106,000-107,000-411,000-520,443,000-248,757-248,757918,559-1,165,555-590,354-1,497,576-1,221,436
Financing Activities
Bank loans955,00011,080,000-7,905,0007,905,00000000000000
Group/Directors Accounts-2,136,00026,183,000-34,733,00039,392,000291,000137,000279,0001,477,0000000000
Other Short Term Loans 0000000-3,394,6590-475,0001,081,004330,000-34,34518,0002,475,000
Long term loans0000000-1,971,3050-11,503741,700-286,055288,661141,4291,097,073
Hire Purchase and Lease Commitments00000000000-13,084-33,839-43,44090,363
other long term liabilities000000000000000
share issue0000000-302,917-2,399,305-56,65900001,848,789
interest-1,441,000-883,000-744,000-1,030,000-638,000-596,000-557,000-190,000-308,938-283,738-313,448-262,298-266,411-254,607-275,618
cash flow from financing-2,622,00036,380,000-43,382,00046,267,000-347,000-459,000-278,000-4,381,881-2,708,243-826,9001,509,256-231,437-45,934-138,6185,235,607
cash and cash equivalents
cash-657,000-3,369,000-10,250,00014,028,000819,000540,000-3,707,0001,288,89201,383,867665,126-45,23074,756-100,263439,852
overdraft000-11,328,000-3,436,0003,212,000603,00010,492,4370-912,277-2,521,080-1,074,032353,760782,5243,827,668
change in cash-657,000-3,369,000-10,250,00025,356,0004,255,000-2,672,000-4,310,000-9,203,54502,296,1443,186,2061,028,802-279,004-882,787-3,387,816

polyco healthline 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 polyco healthline limited. Get real-time insights into polyco healthline 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

Polyco Healthline Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for polyco healthline 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 PE10 area or any other competitors across 12 key performance metrics.

polyco healthline limited Ownership

POLYCO HEALTHLINE LIMITED group structure

Polyco Healthline Limited has 3 subsidiary companies.

POLYCO HEALTHLINE LIMITED Shareholders

polyco healthline group limited 100%

polyco healthline limited directors

Polyco Healthline Limited currently has 7 directors. The longest serving directors include Mr David Greenwood (Sep 1993) and Mr Jason Prichard (Apr 2005).

officercountryagestartendrole
Mr David Greenwood68 years Sep 1993- Director
Mr Jason PrichardEngland55 years Apr 2005- Director
Mr Neil WilsonEngland48 years Mar 2016- Director
Mr Andrew BlewettEngland52 years Mar 2024- Director
Mr James SiraEngland35 years Mar 2024- Director
Mr Karl Munns54 years Mar 2024- Director
Mr Brett WakeleyEngland45 years Mar 2024- Director

P&L

July 2023

turnover

126.6m

-43%

operating profit

9.8m

-76%

gross margin

23.2%

-19.27%

turnover

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

Balance Sheet

July 2023

net assets

34.1m

+0.25%

total assets

96.5m

-0.1%

cash

1.1m

-0.37%

net assets

Total assets minus all liabilities

polyco healthline limited company details

company number

02000388

Type

Private limited with Share Capital

industry

46420 - Wholesale of clothing and footwear

incorporation date

March 1986

age

38

incorporated

UK

accounts

Full Accounts

ultimate parent company

previous names

hpc healthline uk limited (May 2020)

hanfare protective clothing limited (November 2005)

last accounts submitted

July 2023

address

polyco healthline, south fen road, bourne, lincolnshire, PE10 0DN

accountant

-

auditor

GRANT THORNTON UK LLP

polyco healthline 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 27 charges/mortgages relating to polyco healthline limited. Currently there are 8 open charges and 19 have been satisfied in the past.

charges

polyco healthline limited Companies House Filings - See Documents

datedescriptionview/download