Pomanda estimates the enterprise value of DANISH CROWN UK LIMITED at £297.5m based on a Turnover of £608.1m and 0.49x industry multiple (adjusted for size and gross margin).
danish crown uk limitedEstimated Valuation
£35.9m
Pomanda estimates the enterprise value of DANISH CROWN UK LIMITED at £35.9m based on an EBITDA of £6.4m and a 5.61x industry multiple (adjusted for size and gross margin).
danish crown uk limitedEstimated Valuation
£132.7m
Pomanda estimates the enterprise value of DANISH CROWN UK LIMITED at £132.7m based on Net Assets of £67.8m and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Danish Crown Uk LimitedOverview
Danish Crown Uk Limited is a live company located in rochdale, OL16 4SY with a Companies House number of 02021233. It operates in the wholesale of meat and meat products sector, SIC Code 46320. Founded in May 1986, it's largest shareholder is
danish crown holdings a/s
with a 100% stake. Danish Crown Uk Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£608.1m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Danish Crown Uk Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
2 Regular
5 Weak
Size
annual sales of £608.1m, make it larger than the average company (£30.9m)
£608.1m - Danish Crown Uk Limited
£30.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (10.5%)
6% - Danish Crown Uk Limited
10.5% - Industry AVG
Production
with a gross margin of 7.1%, this company has a higher cost of product (14.2%)
7.1% - Danish Crown Uk Limited
14.2% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (3%)
-0.8% - Danish Crown Uk Limited
3% - Industry AVG
Employees
with 714 employees, this is above the industry average (72)
714 - Danish Crown Uk Limited
72 - Industry AVG
Pay Structure
on an average salary of £37.6k, the company has an equivalent pay structure (£39.3k)
£37.6k - Danish Crown Uk Limited
£39.3k - Industry AVG
Efficiency
resulting in sales per employee of £851.7k, this is more efficient (£451.9k)
£851.7k - Danish Crown Uk Limited
£451.9k - Industry AVG
Debtor Days
it gets paid by customers after 31 days, this is near the average (35 days)
31 days - Danish Crown Uk Limited
35 days - Industry AVG
Creditor Days
its suppliers are paid after 2 days, this is quicker than average (26 days)
2 days - Danish Crown Uk Limited
26 days - Industry AVG
Stock Days
it holds stock equivalent to 13 days, this is less than average (17 days)
13 days - Danish Crown Uk Limited
17 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Danish Crown Uk Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 68.2%, this is a higher level of debt than the average (52.2%)
68.2% - Danish Crown Uk Limited
52.2% - Industry AVG
DANISH CROWN UK LIMITED financials
EXPORT
Danish Crown Uk Limited's latest turnover from September 2024 is £608.1 million and the company has net assets of £67.8 million. According to their latest financial statements, Danish Crown Uk Limited has 714 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
608,129,000
610,613,000
506,517,000
513,729,000
533,192,000
443,860,000
450,509,836
463,104,605
280,041,340
205,814,621
236,598,241
209,038,285
209,821,504
182,229,728
161,723,537
295,989,878
Other Income Or Grants
Cost Of Sales
565,103,000
566,294,000
468,593,000
475,893,000
499,798,000
416,588,000
423,451,681
438,815,254
260,234,144
194,055,713
229,404,582
202,731,395
203,735,387
177,512,679
157,867,833
289,896,249
Gross Profit
43,026,000
44,319,000
37,924,000
37,836,000
33,394,000
27,272,000
27,058,155
24,289,351
19,807,196
11,758,908
7,193,659
6,306,890
6,086,117
4,717,049
3,855,704
6,093,629
Admin Expenses
47,627,000
31,432,000
26,564,000
23,573,000
23,452,000
21,098,000
20,581,248
19,762,004
16,784,327
149,228
4,932,559
4,474,544
4,225,209
3,665,792
4,610,143
5,280,972
Operating Profit
-4,601,000
12,887,000
11,360,000
14,263,000
9,942,000
6,174,000
6,476,907
4,527,347
3,022,869
11,609,680
2,261,100
1,832,346
1,860,908
1,051,257
-754,439
812,657
Interest Payable
5,491,000
2,548,000
800,000
893,000
996,000
945,000
951,534
983,440
520,339
374,121
326,539
305,643
387,491
368,991
274,794
523,982
Interest Receivable
194,000
153,000
59,000
53,000
56,000
78,000
67,000
52,000
79,000
71,000
75,000
83,000
77,000
Pre-Tax Profit
-9,898,000
10,492,000
10,619,000
13,423,000
9,002,000
5,307,000
5,592,373
3,595,907
2,581,530
11,306,559
2,009,561
1,609,703
1,566,417
768,266
-959,233
365,674
Tax
3,475,000
-1,871,000
-2,642,000
-2,763,000
-1,996,000
-947,000
-768,351
-792,524
-399,875
-2,415,668
-551,552
-497,021
-505,957
-353,423
649,320
-216,000
Profit After Tax
-6,423,000
8,621,000
7,977,000
10,660,000
7,006,000
4,360,000
4,824,022
2,803,383
2,181,655
8,890,891
1,458,009
1,112,682
1,060,460
414,843
-309,913
149,674
Dividends Paid
7,771,000
8,860,000
4,326,000
3,207,000
7,169,000
4,102,000
700,000
1,375,000
1,867,000
630,000
Retained Profit
-6,423,000
8,621,000
206,000
1,800,000
2,680,000
1,153,000
-2,344,978
-1,298,617
1,481,655
7,515,891
-408,991
482,682
1,060,460
414,843
-309,913
149,674
Employee Costs
26,869,000
20,386,000
18,867,000
16,878,000
15,838,000
14,882,000
14,271,456
12,650,854
10,988,293
5,598,927
1,995,606
1,607,341
1,430,441
1,472,082
1,545,309
1,313,229
Number Of Employees
714
517
514
507
497
519
510
465
368
186
345
38
37
36
37
32
EBITDA*
6,406,000
18,134,000
14,406,000
16,921,000
12,389,000
7,552,000
7,891,752
5,894,258
4,272,811
12,247,624
2,791,904
2,344,935
2,338,696
1,565,469
-265,898
1,223,345
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
130,992,000
101,221,000
60,319,000
19,750,000
18,092,000
14,056,000
14,618,422
15,314,371
12,762,934
10,039,320
2,462,531
2,428,550
2,474,713
2,522,005
2,582,716
2,564,438
Intangible Assets
1,407,000
200,000
278,000
171,000
9,000
81,000
153,244
225,341
297,438
243,752
484,752
725,752
966,752
1,207,752
1,490,752
Investments & Other
4,588,000
4,588,000
4,588,000
4,588,000
4,588,000
4,588,000
4,588,190
4,588,190
Debtors (Due After 1 year)
84,000
2,340,000
5,300,000
Total Fixed Assets
136,987,000
106,009,000
65,185,000
19,921,000
18,101,000
14,053,000
14,771,666
15,539,712
13,060,372
15,339,320
2,706,283
2,913,302
3,200,465
3,488,757
3,790,468
4,055,190
Stock & work in progress
20,962,000
14,644,000
13,899,000
14,604,000
15,128,000
13,596,000
11,077,914
12,048,077
10,856,241
5,524,470
8,350,355
6,857,396
5,232,308
6,328,787
6,262,009
7,689,591
Trade Debtors
52,540,000
58,920,000
53,945,000
42,239,000
55,356,000
30,082,000
36,449,929
35,030,421
28,707,207
14,235,449
15,450,727
18,434,916
19,460,770
18,400,240
15,084,271
27,775,021
Group Debtors
994,000
850,000
1,422,000
3,771,000
1,828,000
14,992,000
9,176,825
13,383,161
13,421,738
7,962,891
4,452,796
6,886,336
2,242,840
2,391,193
1,090,171
2,136,484
Misc Debtors
1,999,000
1,962,000
3,568,000
1,597,000
2,324,000
1,130,000
409,576
1,078,288
601,576
648,046
314,745
461,718
512,310
679,313
1,099,559
201,313
Cash
12,000
39,000
25,000
15,000
7,000
1,988
5,499
2,103
8,509
7,269
6,409
5,823
5,785
448,395
5,552
misc current assets
total current assets
76,495,000
76,388,000
72,873,000
62,236,000
74,651,000
59,807,000
57,116,232
61,545,446
53,588,865
28,379,365
28,575,892
32,646,775
27,454,051
27,805,318
23,984,405
37,807,961
total assets
213,482,000
182,397,000
138,058,000
82,157,000
92,752,000
73,860,000
71,887,898
77,085,158
66,649,237
43,718,685
31,282,175
35,560,077
30,654,516
31,294,075
27,774,873
41,863,151
Bank overdraft
10,769,011
6,047,038
6,702,628
3,849,425
9,655,020
5,807,135
12,375,400
Bank loan
Trade Creditors
4,643,000
1,813,000
12,169,000
3,653,000
4,641,000
2,398,000
3,547,748
2,516,360
3,022,929
1,825,224
364,194
275,761
290,709
262,691
321,780
244,790
Group/Directors Accounts
42,513,000
103,658,000
58,718,000
14,074,592
17,715,313
22,192,426
20,850,377
17,113,199
17,581,261
23,725,558
other short term finances
hp & lease commitments
3,257,000
3,336,000
2,611,000
858,000
1,088,000
other current liabilities
8,454,000
11,199,000
10,949,000
51,627,000
63,145,000
53,047,000
51,006,252
54,780,229
50,368,162
5,228,247
2,876,714
1,564,922
1,214,986
192,065
506,226
1,554,680
total current liabilities
58,867,000
120,006,000
84,447,000
56,138,000
68,874,000
55,445,000
54,554,000
57,296,589
53,391,091
31,897,074
27,003,259
30,735,737
26,205,497
27,222,975
24,216,402
37,900,428
loans
58,000,000
8,000,000
8,000,000
13,570,000
13,452,000
8,000,000
8,000,000
8,000,000
hp & lease commitments
27,753,000
29,040,000
29,409,000
2,785,000
2,726,000
Accruals and Deferred Income
other liabilities
provisions
1,069,000
2,562,000
1,708,000
4,072,000
3,598,000
3,162,000
2,355,954
2,992,000
3,978,000
107,840
99,836
106,669
139,425
115,036
total long term liabilities
86,822,000
39,602,000
39,117,000
12,821,000
12,525,000
9,581,000
9,177,977
9,496,000
1,989,000
941,840
1,289,436
1,402,669
1,510,795
985,036
954,000
574,579
total liabilities
145,689,000
159,608,000
123,564,000
68,959,000
81,399,000
65,026,000
63,731,977
66,792,589
55,380,091
32,838,914
28,292,695
32,138,406
27,716,292
28,208,011
25,170,402
38,475,007
net assets
67,793,000
22,789,000
14,494,000
13,198,000
11,353,000
8,834,000
8,155,921
10,292,569
11,269,146
10,879,771
2,989,480
3,421,671
2,938,224
3,086,064
2,604,471
3,388,144
total shareholders funds
67,792,000
22,789,000
14,494,000
13,198,000
11,353,000
8,834,000
8,155,921
10,292,569
11,269,146
10,879,771
2,989,480
3,421,671
2,938,224
3,086,064
2,604,471
3,388,144
Sep 2024
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Sep 2014
Sep 2013
Sep 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
-4,601,000
12,887,000
11,360,000
14,263,000
9,942,000
6,174,000
6,476,907
4,527,347
3,022,869
11,609,680
2,261,100
1,832,346
1,860,908
1,051,257
-754,439
812,657
Depreciation
10,703,000
5,169,000
2,977,000
2,605,000
2,375,000
1,306,000
1,342,748
1,294,814
1,186,894
394,192
289,804
271,589
236,788
273,212
205,541
248,000
Amortisation
304,000
78,000
69,000
53,000
72,000
72,000
72,097
72,097
63,048
243,752
241,000
241,000
241,000
241,000
283,000
162,688
Tax
3,475,000
-1,871,000
-2,642,000
-2,763,000
-1,996,000
-947,000
-768,351
-792,524
-399,875
-2,415,668
-551,552
-497,021
-505,957
-353,423
649,320
-216,000
Stock
6,318,000
745,000
-705,000
-524,000
1,532,000
2,518,086
-970,163
1,191,836
5,331,771
-2,825,885
1,492,959
1,625,088
-1,096,479
66,778
-1,427,582
7,689,591
Debtors
-6,199,000
2,797,000
11,328,000
-11,901,000
13,220,000
251,670
-3,455,540
4,421,349
16,924,135
7,928,118
-5,564,702
3,567,050
745,174
4,196,745
-12,838,817
30,112,818
Creditors
2,830,000
-10,356,000
8,516,000
-988,000
2,243,000
-1,149,748
1,031,388
-506,569
1,197,705
1,461,030
88,433
-14,948
28,018
-59,089
76,990
244,790
Accruals and Deferred Income
-2,745,000
250,000
-40,678,000
-11,518,000
10,098,000
2,040,748
-3,773,977
4,412,067
45,139,915
2,351,533
1,311,792
349,936
1,022,921
-314,161
-1,048,454
1,554,680
Deferred Taxes & Provisions
-1,493,000
854,000
-2,364,000
474,000
436,000
806,046
-636,046
-986,000
3,870,160
8,004
-6,833
-32,756
24,389
115,036
Cash flow from operations
8,354,000
3,469,000
-33,385,000
14,551,000
8,418,000
5,532,290
8,170,469
2,408,047
31,824,810
8,550,290
7,705,487
-3,041,992
3,259,372
-3,309,691
13,678,357
-34,995,594
Investing Activities
capital expenditure
-41,985,000
-46,071,000
-43,722,000
-4,478,000
-6,411,000
-743,334
-646,799
-3,846,251
-4,270,994
-7,970,981
-323,785
-225,426
-189,496
-212,501
-223,819
-4,465,878
Change in Investments
-190
4,588,190
cash flow from investments
-41,985,000
-46,071,000
-43,722,000
-4,478,000
-6,411,000
-743,144
-646,799
-8,434,441
-4,270,994
-7,970,981
-323,785
-225,426
-189,496
-212,501
-223,819
-4,465,878
Financing Activities
Bank loans
Group/Directors Accounts
-61,145,000
44,940,000
58,718,000
-14,074,592
-3,640,721
-4,477,113
1,342,049
3,737,178
-468,062
-6,144,297
23,725,558
Other Short Term Loans
Long term loans
50,000,000
-5,570,000
118,000
5,452,000
8,000,000
Hire Purchase and Lease Commitments
-1,366,000
356,000
28,377,000
-171,000
3,814,000
other long term liabilities
share issue
51,426,000
-326,000
1,090,000
45,000
-161,000
-474,921
208,330
322,040
-1,092,280
374,400
-23,200
765
-1,208,300
66,750
-473,760
3,238,470
interest
-5,297,000
-2,395,000
-741,000
-840,000
-940,000
-867,000
-884,534
-931,440
-441,339
-303,121
-251,539
-222,643
-387,491
-368,991
-274,794
-446,982
cash flow from financing
33,618,000
42,575,000
81,874,000
-848,000
8,165,000
-1,341,921
-676,204
7,390,600
-15,608,211
-3,569,442
-4,751,852
1,120,171
2,141,387
-770,303
-6,892,851
26,517,046
cash and cash equivalents
cash
-12,000
-27,000
14,000
10,000
8,000
5,012
-3,511
3,396
-6,406
1,240
860
586
38
-442,610
442,843
5,552
overdraft
-10,769,011
4,721,973
-655,590
2,853,203
-5,805,595
3,847,885
-6,568,265
12,375,400
change in cash
-12,000
-27,000
14,000
10,000
8,000
5,012
-3,511
3,396
10,762,605
-4,720,733
656,450
-2,852,617
5,805,633
-4,290,495
7,011,108
-12,369,848
danish crown uk 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 danish crown uk limited. Get real-time insights into danish crown uk limited's credit score, group structure and payment trends.
Perform a competitor analysis for danish crown uk 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 OL16 area or any other competitors across 12 key performance metrics.
danish crown uk limited Ownership
DANISH CROWN UK LIMITED group structure
Danish Crown Uk Limited has 2 subsidiary companies.
The sole shareholder of Danish Crown Uk Limited is Danish Crown Holdings A/S.
danish crown holdings a/s
100%
danish crown uk limited directors
Danish Crown Uk Limited currently has 4 directors.
The longest serving directors include
Mr Christopher Neasham (Aug 2019) and
Mr Mark Simmons (Jun 2022).
danish bacon independent (dbi) uk limited (April 2005)
See more
accountant
-
auditor
PRICEWATERHOUSECOOPERS LLP
address
danish crown uk ltd unit i, john milne avenue, rochdale, greater manchester, OL16 4SY
Bank
-
Legal Advisor
-
danish crown uk 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 2 charges/mortgages relating to danish crown uk limited. Currently there are 2 open charges and 0 have been satisfied in the past.
danish crown uk 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 DANISH CROWN UK LIMITED. This can take several minutes, an email will notify you when this has completed.
danish crown uk limitedCompanies House Filings - See Documents
