dorrington investment holdings plc

dorrington investment holdings plc Company Information

Share DORRINGTON INVESTMENT HOLDINGS PLC
Live 
MatureLargeHealthy

Company Number

02151325

Industry

Buying and selling of own real estate

 

Directors

Manfred Gorvy

Sean Gorvy

View All

Shareholders

dorrington plc

Group Structure

View All

Contact

Registered Address

16,hans road,, london., SW3 1RT

dorrington investment holdings plc Estimated Valuation

£331.2m

Pomanda estimates the enterprise value of DORRINGTON INVESTMENT HOLDINGS PLC at £331.2m based on a Turnover of £57.8m and 5.73x industry multiple (adjusted for size and gross margin).

dorrington investment holdings plc Estimated Valuation

£0

Pomanda estimates the enterprise value of DORRINGTON INVESTMENT HOLDINGS PLC at £0 based on an EBITDA of £-67.5m and a 11.83x industry multiple (adjusted for size and gross margin).

dorrington investment holdings plc Estimated Valuation

£609.2m

Pomanda estimates the enterprise value of DORRINGTON INVESTMENT HOLDINGS PLC at £609.2m based on Net Assets of £393.6m and 1.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dorrington Investment Holdings Plc Overview

Dorrington Investment Holdings Plc is a live company located in london., SW3 1RT with a Companies House number of 02151325. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in July 1987, it's largest shareholder is dorrington plc with a 100% stake. Dorrington Investment Holdings Plc is a mature, large sized company, Pomanda has estimated its turnover at £57.8m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dorrington Investment Holdings Plc Health Check

Pomanda's financial health check has awarded Dorrington Investment Holdings Plc a 4 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £57.8m, make it larger than the average company (£950k)

£57.8m - Dorrington Investment Holdings Plc

£950k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (2.8%)

15% - Dorrington Investment Holdings Plc

2.8% - Industry AVG

production

Production

with a gross margin of 50.8%, this company has a higher cost of product (70.3%)

50.8% - Dorrington Investment Holdings Plc

70.3% - Industry AVG

profitability

Profitability

an operating margin of -117.6% make it less profitable than the average company (23.9%)

-117.6% - Dorrington Investment Holdings Plc

23.9% - Industry AVG

employees

Employees

with 30 employees, this is above the industry average (4)

30 - Dorrington Investment Holdings Plc

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £190.9k, the company has a higher pay structure (£38.7k)

£190.9k - Dorrington Investment Holdings Plc

£38.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.9m, this is more efficient (£189k)

£1.9m - Dorrington Investment Holdings Plc

£189k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 74 days, this is later than average (24 days)

74 days - Dorrington Investment Holdings Plc

24 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 71 days, this is slower than average (33 days)

71 days - Dorrington Investment Holdings Plc

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 143 days, this is less than average (387 days)

143 days - Dorrington Investment Holdings Plc

387 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (8 weeks)

1 weeks - Dorrington Investment Holdings Plc

8 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 63.9%, this is a similar level of debt than the average (63.5%)

63.9% - Dorrington Investment Holdings Plc

63.5% - Industry AVG

DORRINGTON INVESTMENT HOLDINGS PLC financials

EXPORTms excel logo

Dorrington Investment Holdings Plc's latest turnover from December 2023 is £57.8 million and the company has net assets of £393.6 million. According to their latest financial statements, Dorrington Investment Holdings Plc has 30 employees and maintains cash reserves of £5 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
Turnover57,773,00049,524,00040,094,00038,316,00041,586,00066,490,00063,956,00065,264,00059,543,00067,131,00049,742,00056,012,00052,182,00049,939,00041,899,000
Other Income Or Grants000000000000000
Cost Of Sales28,449,00021,749,00017,833,00013,187,00012,319,00018,960,00017,173,00020,467,00022,068,00025,539,00015,339,00016,898,00013,250,00012,955,0009,374,000
Gross Profit29,324,00027,775,00022,261,00025,129,00029,267,00047,530,00046,783,00044,797,00037,475,00041,592,00034,403,00039,114,00038,932,00036,984,00032,525,000
Admin Expenses97,252,00010,298,000-22,486,00048,328,000-11,676,00024,178,000-38,196,000-2,518,000-77,218,000-103,649,0007,167,0005,199,0004,851,0004,732,0003,243,000
Operating Profit-67,928,00017,477,00044,747,000-23,199,00040,943,00023,352,00084,979,00047,315,000114,693,000145,241,00027,236,00033,915,00034,081,00032,252,00029,282,000
Interest Payable26,113,00020,497,00017,646,00016,081,00019,830,00021,400,00016,215,00022,050,00018,597,00030,793,00020,305,00018,420,00016,460,00014,833,00012,859,000
Interest Receivable369,000114,0008,0000095,00058,000499,000568,0001,915,0002,115,0001,219,0001,039,0001,083,000362,000
Pre-Tax Profit-93,672,000-2,906,00027,109,000-39,280,00021,113,0002,771,00070,634,00027,647,00098,403,000117,547,00023,451,00019,102,00021,090,00020,734,00019,391,000
Tax21,127,0001,171,000-25,023,0007,650,000-10,783,000-205,000-11,722,000330,000-13,515,000-22,337,000-2,645,000-4,149,000-5,143,000-5,636,000-5,300,000
Profit After Tax-72,545,000-1,735,0002,086,000-31,630,00010,330,0002,566,00058,912,00027,977,00084,888,00095,210,00020,806,00014,953,00015,947,00015,098,00014,091,000
Dividends Paid000850,000675,0005,991,00010,740,0008,985,0005,624,0003,948,00010,403,0007,476,0007,973,0007,549,0007,000,000
Retained Profit-72,545,000-1,735,0002,086,000-32,480,0009,655,000-3,425,00048,172,00018,992,00079,264,00091,262,00010,403,0007,477,0007,974,0007,549,0007,091,000
Employee Costs5,728,0004,734,0004,471,0004,491,0007,290,0003,866,0004,212,0004,844,0004,314,0001,408,0002,975,0002,646,0002,497,0002,341,0001,765,000
Number Of Employees302826313428252523232323242423
EBITDA*-67,510,00017,673,00044,870,000-23,107,00041,020,00023,398,00084,984,00047,322,000114,700,000145,248,00027,239,00033,921,00034,085,00032,255,00029,286,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets58,825,000596,000375,000330,000270,0001,014,530,000735,513,000694,867,000646,517,000536,951,000431,647,000387,498,000379,528,000336,318,000312,174,000
Intangible Assets000000000000000
Investments & Other963,743,0001,075,366,0001,071,076,0001,014,719,0001,038,773,00019,00059,406,00064,059,00060,451,00051,602,00043,382,00037,00037,00037,00037,000
Debtors (Due After 1 year)32,024,00037,103,00011,391,0003,206,0003,786,0003,216,0002,927,0004,215,0004,014,00043,504,00031,524,00031,457,00026,357,00020,370,00011,076,000
Total Fixed Assets1,054,592,0001,113,065,0001,082,842,0001,018,255,0001,042,829,0001,017,765,000797,846,000763,141,000710,982,000632,057,000506,553,000418,992,000405,922,000356,725,000323,287,000
Stock & work in progress11,160,00015,868,00011,076,00018,00018,00018,000119,825,000118,367,000119,611,000111,454,000111,236,000102,567,000104,910,000101,782,00096,989,000
Trade Debtors11,849,0008,755,0006,283,0005,590,0005,229,0004,590,0004,009,0002,862,0002,935,0002,712,0003,359,0006,712,0005,428,0006,736,0007,358,000
Group Debtors000000000000000
Misc Debtors7,375,0004,664,00011,037,0002,861,0002,243,0002,271,0002,266,0002,671,0003,036,0003,171,0003,306,0004,153,0004,459,0002,764,0001,485,000
Cash5,025,0006,528,00024,395,00029,171,0009,070,0007,606,0006,204,0008,321,00027,782,00031,585,00056,190,00021,633,00022,979,00021,013,00036,782,000
misc current assets000557,00000000000000
total current assets35,409,00035,815,00052,791,00038,197,00016,560,00014,485,000132,304,000132,221,000153,364,000148,922,000174,091,000135,065,000137,776,000132,295,000142,614,000
total assets1,090,001,0001,148,880,0001,135,633,0001,056,452,0001,059,389,0001,032,250,000930,150,000895,362,000864,346,000780,979,000680,644,000554,057,000543,698,000489,020,000465,901,000
Bank overdraft231,009,000221,588,000312,0000064,733,0001,516,000208,00074,518,00030,620,00081,372,000764,0003,954,0002,031,00078,996,000
Bank loan000000000000000
Trade Creditors 5,589,0002,875,0002,132,0001,761,0001,431,0001,263,0001,569,0001,292,000913,0001,080,0002,144,0003,908,0002,342,0002,969,0002,942,000
Group/Directors Accounts000000000000000
other short term finances0042,0001,729,00000013,447,00019,302,000433,000433,0002,682,000539,0003,645,000627,000
hp & lease commitments000000000000000
other current liabilities12,031,00010,157,00013,818,0008,023,00010,530,0008,143,0009,017,0009,111,00011,015,00013,970,0008,960,0007,687,0008,056,0007,961,0006,981,000
total current liabilities248,629,000234,620,00016,304,00011,513,00011,961,00074,139,00012,102,00024,058,000105,748,00046,103,00092,909,00015,041,00014,891,00016,606,00089,546,000
loans381,540,000351,230,000579,602,000535,180,000497,666,000428,675,000355,152,000365,761,000235,639,000300,680,000103,064,000305,666,000325,717,000295,686,000235,333,000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities300,0002,600,0002,955,0002,400,000000031,448,00034,667,000161,004,0005,515,0002,200,0001,599,000858,000
provisions65,960,00087,690,00084,287,00057,362,00066,354,00056,477,00051,043,00046,916,00050,986,00040,782,000327,000869,000872,0001,102,0001,215,000
total long term liabilities447,800,000441,520,000666,844,000594,942,000564,020,000485,152,000406,195,000412,677,000318,073,000376,129,000264,395,000312,050,000328,789,000298,387,000237,406,000
total liabilities696,429,000676,140,000683,148,000606,455,000575,981,000559,291,000418,297,000436,735,000423,821,000422,232,000357,304,000327,091,000343,680,000314,993,000326,952,000
net assets393,572,000472,740,000452,485,000449,997,000483,408,000472,959,000511,853,000458,627,000440,525,000358,747,000323,340,000226,966,000200,018,000174,027,000138,949,000
total shareholders funds393,572,000472,740,000452,485,000449,997,000483,408,000472,959,000511,853,000458,627,000440,525,000358,747,000323,340,000226,966,000200,018,000174,027,000138,949,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-67,928,00017,477,00044,747,000-23,199,00040,943,00023,352,00084,979,00047,315,000114,693,000145,241,00027,236,00033,915,00034,081,00032,252,00029,282,000
Depreciation418,000196,000123,00092,00077,00046,0005,0007,0007,0007,0003,0006,0004,0003,0004,000
Amortisation000000000000000
Tax21,127,0001,171,000-25,023,0007,650,000-10,783,000-205,000-11,722,000330,000-13,515,000-22,337,000-2,645,000-4,149,000-5,143,000-5,636,000-5,300,000
Stock-4,708,0004,792,00011,058,00000-119,807,0001,458,000-1,244,0008,157,000218,0008,669,000-2,343,0003,128,0004,793,00096,989,000
Debtors726,00021,811,00017,054,000399,0001,181,000875,000-546,000-237,000-39,402,00011,198,000-4,133,0006,078,0006,374,0009,951,00019,919,000
Creditors2,714,000743,000371,000330,000168,000-306,000277,000379,000-167,000-1,064,000-1,764,0001,566,000-627,00027,0002,942,000
Accruals and Deferred Income1,874,000-3,661,0005,795,000-2,507,0002,387,000-874,000-94,000-1,904,000-2,955,0005,010,0001,273,000-369,00095,000980,0006,981,000
Deferred Taxes & Provisions-21,730,0003,403,00026,925,000-8,992,0009,877,0005,434,0004,127,000-4,070,00010,204,00040,455,000-542,000-3,000-230,000-113,0001,215,000
Cash flow from operations-59,543,000-7,274,00024,826,000-27,025,00041,488,000146,379,00076,660,00043,538,000139,512,000155,896,00019,025,00027,231,00018,678,00012,769,000-81,784,000
Investing Activities
capital expenditure00000-194,654,0005,547,000-48,357,000-109,573,000-105,311,000-44,152,000-7,976,000-43,214,000-24,147,000-312,178,000
Change in Investments-111,623,0004,290,00056,357,000-24,054,0001,038,754,000-59,387,000-4,653,0003,608,0008,849,0008,220,00043,345,00000037,000
cash flow from investments111,623,000-4,290,000-56,357,00024,054,000-1,038,754,000-135,267,00010,200,000-51,965,000-118,422,000-113,531,000-87,497,000-7,976,000-43,214,000-24,147,000-312,215,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 0-42,000-1,687,0001,729,00000-13,447,000-5,855,00018,869,0000-2,249,0002,143,000-3,106,0003,018,000627,000
Long term loans30,310,000-228,372,00044,422,00037,514,00068,991,00073,523,000-10,609,000130,122,000-65,041,000197,616,000-202,602,000-20,051,00030,031,00060,353,000235,333,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-2,300,000-355,000555,0002,400,000000-31,448,000-3,219,000-126,337,000155,489,0003,315,000601,000741,000858,000
share issue-6,623,00021,990,000402,000-931,000794,000-35,469,0005,054,000-890,0002,514,000-55,855,00085,971,00019,471,00018,017,00027,529,000131,858,000
interest-25,744,000-20,383,000-17,638,000-16,081,000-19,830,000-21,305,000-16,157,000-21,551,000-18,029,000-28,878,000-18,190,000-17,201,000-15,421,000-13,750,000-12,497,000
cash flow from financing-4,357,000-227,162,00026,054,00024,631,00049,955,00016,749,000-35,159,00070,378,000-64,906,000-13,454,00018,419,000-12,323,00030,122,00077,891,000356,179,000
cash and cash equivalents
cash-1,503,000-17,867,000-4,776,00020,101,0001,464,0001,402,000-2,117,000-19,461,000-3,803,000-24,605,00034,557,000-1,346,0001,966,000-15,769,00036,782,000
overdraft9,421,000221,276,000312,0000-64,733,00063,217,0001,308,000-74,310,00043,898,000-50,752,00080,608,000-3,190,0001,923,000-76,965,00078,996,000
change in cash-10,924,000-239,143,000-5,088,00020,101,00066,197,000-61,815,000-3,425,00054,849,000-47,701,00026,147,000-46,051,0001,844,00043,00061,196,000-42,214,000

dorrington investment holdings plc 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 dorrington investment holdings plc. Get real-time insights into dorrington investment holdings plc'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

Dorrington Investment Holdings Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dorrington investment holdings plc by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other large companies, companies in SW3 area or any other competitors across 12 key performance metrics.

dorrington investment holdings plc Ownership

DORRINGTON INVESTMENT HOLDINGS PLC group structure

Dorrington Investment Holdings Plc has 1 subsidiary company.

Ultimate parent company

QUADRIGA INTERNATIONAL LTD

#0003516

2 parents

DORRINGTON INVESTMENT HOLDINGS PLC

02151325

1 subsidiary

DORRINGTON INVESTMENT HOLDINGS PLC Shareholders

dorrington plc 100%

dorrington investment holdings plc directors

Dorrington Investment Holdings Plc currently has 7 directors. The longest serving directors include Mr Manfred Gorvy (Jul 1991) and Dr Sean Gorvy (Jul 1997).

officercountryagestartendrole
Mr Manfred Gorvy86 years Jul 1991- Director
Dr Sean GorvyEngland62 years Jul 1997- Director
Mr Robert HarrisEngland62 years Apr 2011- Director
Mr Bruce ThompsonEngland60 years Apr 2011- Director
Mr Andrew GiblinEngland46 years May 2016- Director
Mr Michael JenkinsUnited Kingdom52 years Feb 2021- Director
Mr Harry SwalesUnited Kingdom44 years Oct 2023- Director

P&L

December 2023

turnover

57.8m

+17%

operating profit

-67.9m

-489%

gross margin

50.8%

-9.5%

turnover

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

Balance Sheet

December 2023

net assets

393.6m

-0.17%

total assets

1.1b

-0.05%

cash

5m

-0.23%

net assets

Total assets minus all liabilities

dorrington investment holdings plc company details

company number

02151325

Type

Public limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

July 1987

age

38

incorporated

UK

ultimate parent company

QUADRIGA INTERNATIONAL LTD

accounts

Group

last accounts submitted

December 2023

previous names

dorrington plc (June 2023)

dorrington holdings plc (October 2007)

accountant

-

auditor

DELOITTE LLP

address

16,hans road,, london., SW3 1RT

Bank

BARCLAYS BANK PLC

Legal Advisor

HERBERT SMITH FREEHILLS LLP

dorrington investment holdings plc 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 dorrington investment holdings plc. Currently there are 12 open charges and 3 have been satisfied in the past.

dorrington investment holdings plc 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 DORRINGTON INVESTMENT HOLDINGS PLC. This can take several minutes, an email will notify you when this has completed.

dorrington investment holdings plc Companies House Filings - See Documents

datedescriptionview/download