intermediate capital group plc

intermediate capital group plc Company Information

Share INTERMEDIATE CAPITAL GROUP PLC
Live 
MatureMegaHealthy

Company Number

02234775

Industry

Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.

 

Shareholders

undisclosed

Group Structure

View All

Contact

Registered Address

procession house, 55 ludgate hill, london, EC4M 7JW

intermediate capital group plc Estimated Valuation

£2.9b

Pomanda estimates the enterprise value of INTERMEDIATE CAPITAL GROUP PLC at £2.9b based on a Turnover of £949.6m and 3.04x industry multiple (adjusted for size and gross margin).

intermediate capital group plc Estimated Valuation

£10.1b

Pomanda estimates the enterprise value of INTERMEDIATE CAPITAL GROUP PLC at £10.1b based on an EBITDA of £944.3m and a 10.72x industry multiple (adjusted for size and gross margin).

intermediate capital group plc Estimated Valuation

£3b

Pomanda estimates the enterprise value of INTERMEDIATE CAPITAL GROUP PLC at £3b based on Net Assets of £2.3b and 1.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Intermediate Capital Group Plc Overview

Intermediate Capital Group Plc is a live company located in london, EC4M 7JW with a Companies House number of 02234775. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in March 1988, it's largest shareholder is undisclosed with a 100% stake. Intermediate Capital Group Plc is a mature, mega sized company, Pomanda has estimated its turnover at £949.6m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Intermediate Capital Group Plc Health Check

Pomanda's financial health check has awarded Intermediate Capital Group Plc a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

3 Weak

size

Size

annual sales of £949.6m, make it larger than the average company (£5.2m)

£949.6m - Intermediate Capital Group Plc

£5.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (6.6%)

5% - Intermediate Capital Group Plc

6.6% - Industry AVG

production

Production

with a gross margin of 56.2%, this company has a comparable cost of product (56.2%)

56.2% - Intermediate Capital Group Plc

56.2% - Industry AVG

profitability

Profitability

an operating margin of 97.6% make it more profitable than the average company (9.3%)

97.6% - Intermediate Capital Group Plc

9.3% - Industry AVG

employees

Employees

with 642 employees, this is above the industry average (12)

642 - Intermediate Capital Group Plc

12 - Industry AVG

paystructure

Pay Structure

on an average salary of £458.4k, the company has a higher pay structure (£80k)

£458.4k - Intermediate Capital Group Plc

£80k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.5m, this is more efficient (£218.9k)

£1.5m - Intermediate Capital Group Plc

£218.9k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Intermediate Capital Group Plc

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 461 days, this is slower than average (41 days)

461 days - Intermediate Capital Group Plc

41 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Intermediate Capital Group Plc

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 61 weeks, this is more cash available to meet short term requirements (30 weeks)

61 weeks - Intermediate Capital Group Plc

30 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 74.8%, this is a higher level of debt than the average (67.7%)

74.8% - Intermediate Capital Group Plc

67.7% - Industry AVG

INTERMEDIATE CAPITAL GROUP PLC financials

EXPORTms excel logo

Intermediate Capital Group Plc's latest turnover from March 2024 is £949.6 million and the company has net assets of £2.3 billion. According to their latest financial statements, Intermediate Capital Group Plc has 642 employees and maintains cash reserves of £990 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover949,600,000639,000,000982,100,000829,200,000413,600,000464,100,000600,000,000625,100,000449,300,000426,200,000463,500,000370,400,000437,500,000196,700,000424,900,000
Other Income Or Grants000000000000000
Cost Of Sales415,665,742270,137,957393,407,079335,608,421161,058,937185,848,233240,027,833240,786,370156,019,128146,144,250169,538,717140,646,494171,753,82479,309,369190,837,851
Gross Profit533,934,258368,862,043588,692,921493,591,579252,541,063278,251,767359,972,167384,313,630293,280,872280,055,750293,961,283229,753,506265,746,176117,390,631234,062,149
Admin Expenses-392,385,117-554,502,611-436,702,419-397,511,888-181,797,762-241,398,037-225,058,376-107,788,370-33,714,128-73,861,00337,002,86714,920,545-49,975,642-144,191,53671,311,427
Operating Profit926,319,375923,364,6541,025,395,340891,103,467434,338,825519,649,804585,030,543492,102,000326,995,000353,916,753256,958,416214,832,961315,721,818261,582,167162,750,722
Interest Payable49,500,00064,600,00053,100,00056,800,00058,300,00053,900,000166,400,000152,900,000121,900,00054,500,00072,300,00060,700,00044,800,00059,200,00062,400,000
Interest Receivable000000000184,200,0000218,600,000251,300,00000
Pre-Tax Profit530,800,000251,000,000565,400,000509,500,000114,500,000182,900,000199,100,000252,400,000158,800,000178,500,000164,400,000142,600,000243,800,000186,300,000105,800,000
Tax-62,400,000-29,400,000-31,100,000-48,500,000-3,900,0001,600,00051,700,000-34,200,000-20,200,00012,100,000-21,500,000-18,800,000-56,200,000-58,200,000-24,100,000
Profit After Tax468,400,000221,600,000534,300,000461,000,000110,600,000184,500,000250,800,000218,200,000138,600,000190,600,000142,900,000123,800,000187,600,000128,100,00081,700,000
Dividends Paid223,400,00000150,900,000142,800,00099,000,00080,700,000270,900,000378,200,00081,000,00078,200,00074,900,00070,100,00065,600,00041,100,000
Retained Profit250,000,000276,200,000523,400,000314,000,000-30,500,00081,100,000170,300,000-53,100,000-239,600,000108,300,00064,700,00049,500,000116,800,00062,500,00040,600,000
Employee Costs294,300,000256,700,000262,100,000179,400,000168,500,000165,400,000155,800,000139,300,000103,000,000103,500,00066,500,00056,600,00038,100,00093,700,00075,300,000
Number Of Employees642564507442384323290276251226195161143125126
EBITDA*944,319,375941,564,6541,043,495,340906,703,467444,638,825525,549,804590,730,543492,102,000331,295,000356,616,753260,258,416218,332,961319,821,818264,682,167165,850,722

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets7,569,600,0007,212,100,0007,179,600,0006,418,900,0005,560,300,0005,677,400,0005,255,000,0004,902,600,0003,727,700,0003,003,600,0002,795,800,0002,715,400,0002,379,400,0002,594,100,0002,747,100,000
Intangible Assets78,400,00014,900,00017,100,00021,500,00026,700,00015,400,00018,000,00020,700,00023,600,0006,800,0005,700,0006,600,0007,800,0009,100,0000
Investments & Other7,481,300,0007,051,600,0006,978,100,0006,271,500,0005,516,000,0005,652,000,0005,244,500,0004,893,100,0003,719,200,0002,997,000,0002,790,900,0002,710,800,0002,352,200,0002,587,100,0002,739,500,000
Debtors (Due After 1 year)72,500,00054,700,000116,100,00071,600,00027,700,0000000000000
Total Fixed Assets7,648,000,0007,209,400,0007,171,700,0006,431,600,0005,583,800,0005,692,800,0005,273,000,0004,923,300,0003,751,300,0003,010,400,0002,801,500,0002,722,000,0002,387,200,0002,603,200,0002,747,100,000
Stock & work in progress000000000000000
Trade Debtors000000000000000
Group Debtors347,800,00000206,600,000172,800,0000258,500,000196,600,0000000000
Misc Debtors41,800,000232,000,000283,100,0008,600,0004,500,000227,100,00053,600,00011,700,000231,500,000127,800,00084,600,00053,900,00047,100,00051,300,00056,000,000
Cash990,000,000957,500,000991,800,000581,200,0001,086,900,000354,000,000520,700,000780,900,000182,500,000391,900,000273,500,00052,500,000159,300,000140,900,00083,700,000
misc current assets77,600,00018,300,000137,300,000174,100,000147,200,000244,400,000200,600,000163,700,000210,900,000269,100,000130,100,00071,300,00062,500,00042,000,00018,700,000
total current assets1,476,300,0001,843,100,0001,700,800,0001,032,300,0001,434,200,000825,500,0001,033,400,0001,152,900,000624,900,000788,800,000488,200,000177,700,000268,900,000234,200,000158,400,000
total assets9,124,300,0009,052,500,0008,872,500,0007,463,900,0007,018,000,0006,518,300,0006,306,400,0006,076,200,0004,376,200,0003,799,200,0003,289,700,0002,899,700,0002,656,100,0002,837,400,0002,905,500,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 525,900,00000002,300,0002,000,0002,600,0001,000,0003,300,0003,600,0001,900,00014,500,000196,900,0007,100,000
Group/Directors Accounts000000000000000
other short term finances9,200,00014,800,000153,400,00068,200,000001,500,000029,500,0000001,200,000091,300,000
hp & lease commitments000000000000000
other current liabilities300,400,000550,500,000656,500,000552,300,000615,000,000442,300,000748,300,000483,500,000344,800,000261,300,000219,300,000585,200,000246,300,000304,000,000159,900,000
total current liabilities835,500,000565,300,000809,900,000620,500,000615,000,000444,600,000751,800,000486,100,000375,300,000264,600,000222,900,000587,100,000262,000,000500,900,000258,300,000
loans06,131,400,0005,872,100,0005,317,300,0005,040,300,0004,678,300,0004,226,400,0004,338,500,0002,705,800,0002,039,500,0001,528,500,000692,700,000896,200,0001,068,900,0001,431,400,000
hp & lease commitments00055,000,00000000000000
Accruals and Deferred Income000000000000012,700,0000
other liabilities5,964,500,000275,100,000173,600,000050,000,0000000000000
provisions44,800,00071,000,00030,200,0001,600,0004,000,0002,200,00020,200,000156,600,000106,000,00073,000,00048,400,000113,400,00094,400,0009,000,00064,600,000
total long term liabilities5,986,900,0006,442,000,0006,060,800,0005,221,200,0005,092,300,0004,679,400,0004,236,500,0004,416,800,0002,758,800,0002,076,000,0001,552,700,000749,400,000943,400,0001,086,100,0001,463,700,000
total liabilities6,822,400,0007,007,300,0006,870,700,0005,841,700,0005,707,300,0005,124,000,0004,988,300,0004,902,900,0003,134,100,0002,340,600,0001,775,600,0001,336,500,0001,205,400,0001,587,000,0001,722,000,000
net assets2,301,900,0002,019,800,0001,971,800,0001,617,200,0001,309,200,0001,383,400,0001,317,600,0001,172,600,0001,241,200,0001,456,400,0001,509,400,0001,563,200,0001,450,600,0001,250,200,0001,183,500,000
total shareholders funds2,301,900,0002,019,800,0001,971,800,0001,617,200,0001,309,200,0001,383,400,0001,317,600,0001,172,600,0001,241,200,0001,456,400,0001,509,400,0001,563,200,0001,450,600,0001,250,200,0001,183,500,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit926,319,375923,364,6541,025,395,340891,103,467434,338,825519,649,804585,030,543492,102,000326,995,000353,916,753256,958,416214,832,961315,721,818261,582,167162,750,722
Depreciation3,200,00011,500,0009,400,0007,800,0004,200,0003,300,0003,000,00002,800,0001,700,0002,400,0002,300,0002,800,0002,800,0003,100,000
Amortisation14,800,0006,700,0008,700,0007,800,0006,100,0002,600,0002,700,00001,500,0001,000,000900,0001,200,0001,300,000300,0000
Tax-62,400,000-29,400,000-31,100,000-48,500,000-3,900,0001,600,00051,700,000-34,200,000-20,200,00012,100,000-21,500,000-18,800,000-56,200,000-58,200,000-24,100,000
Stock000000000000000
Debtors175,400,000-112,500,000112,400,00081,800,000-22,100,000-85,000,000103,800,000-23,200,000103,700,00043,200,00030,700,0006,800,000-4,200,000-4,700,00056,000,000
Creditors525,900,000000-2,300,000300,000-600,0001,600,000-2,300,000-300,0001,700,000-12,600,000-182,400,000189,800,0007,100,000
Accruals and Deferred Income-250,100,000-106,000,000104,200,000-62,700,000172,700,000-306,000,000264,800,000138,700,00083,500,00042,000,000-365,900,000338,900,000-70,400,000156,800,000159,900,000
Deferred Taxes & Provisions-26,200,00040,800,00028,600,000-2,400,0001,800,000-18,000,000-136,400,00050,600,00033,000,00024,600,000-65,000,00019,000,00085,400,000-55,600,00064,600,000
Cash flow from operations956,119,375959,464,6541,032,795,340711,303,467635,038,825288,449,804666,430,543672,002,000321,595,000391,816,753-221,141,584538,032,961100,421,818502,182,167317,350,722
Investing Activities
capital expenditure-439,000,000-48,500,000-774,400,000-869,000,00095,500,000-425,700,000-355,400,000-1,172,000,000-745,200,000-211,600,000-82,800,000-338,300,000211,900,000140,800,000-2,750,200,000
Change in Investments429,700,00073,500,000706,600,000755,500,000-136,000,000407,500,000351,400,0001,173,900,000722,200,000206,100,00080,100,000358,600,000-234,900,000-152,400,0002,739,500,000
cash flow from investments-868,700,000-122,000,000-1,481,000,000-1,624,500,000231,500,000-833,200,000-706,800,000-2,345,900,000-1,467,400,000-417,700,000-162,900,000-696,900,000446,800,000293,200,000-5,489,700,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans -5,600,000-138,600,00085,200,00068,200,0000-1,500,0001,500,000-29,500,00029,500,00000-1,200,0001,200,000-91,300,00091,300,000
Long term loans-6,131,400,000259,300,000554,800,000277,000,000362,000,000451,900,000-112,100,0001,632,700,000666,300,000511,000,000835,800,000-203,500,000-172,700,000-362,500,0001,431,400,000
Hire Purchase and Lease Commitments00-55,000,00055,000,00000000000000
other long term liabilities5,689,400,000101,500,000173,600,000-50,000,00050,000,0000000000000
share issue32,100,000-228,200,000-168,800,000-6,000,000-43,700,000-15,300,000-25,300,000-15,500,00024,400,000-161,300,000-118,500,00063,100,00083,600,0004,200,0001,142,900,000
interest-49,500,000-64,600,000-53,100,000-56,800,000-58,300,000-53,900,000-166,400,000-152,900,000-121,900,000129,700,000-72,300,000157,900,000206,500,000-59,200,000-62,400,000
cash flow from financing-465,000,000-70,600,000536,700,000287,400,000310,000,000381,200,000-302,300,0001,434,800,000598,300,000479,400,000645,000,00016,300,000118,600,000-508,800,0002,603,200,000
cash and cash equivalents
cash32,500,000-34,300,000410,600,000-505,700,000732,900,000-166,700,000-260,200,000598,400,000-209,400,000118,400,000221,000,000-106,800,00018,400,00057,200,00083,700,000
overdraft000000000000000
change in cash32,500,000-34,300,000410,600,000-505,700,000732,900,000-166,700,000-260,200,000598,400,000-209,400,000118,400,000221,000,000-106,800,00018,400,00057,200,00083,700,000

intermediate capital group 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 intermediate capital group plc. Get real-time insights into intermediate capital group 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

Intermediate Capital Group Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for intermediate capital group plc by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other mega companies, companies in EC4M area or any other competitors across 12 key performance metrics.

intermediate capital group plc directors

Intermediate Capital Group Plc currently has 10 directors. The longest serving directors include Mr Benoit Durteste (May 2012) and Ms Virginia Holmes (Mar 2017).

officercountryagestartendrole
Mr Benoit DurtesteUnited Kingdom56 years May 2012- Director
Ms Virginia HolmesEngland64 years Mar 2017- Director
Mr Stephen Welton63 years Sep 2017- Director
Mr Andrew SykesEngland67 years Mar 2018- Director
Ms Antje Hensel-RothUnited Kingdom45 years Apr 2020- Director
Ms Rosemary LeithUnited Kingdom63 years Feb 2021- Director
Mr Matthew LesterEngland61 years Apr 2021- Director
Mr William RuckerUnited Kingdom61 years Jan 2023- Director
Mr David BicarreguiUnited Kingdom49 years Jul 2023- Director
Ms Sonia BaxendaleUnited Kingdom62 years Jan 2025- Director

P&L

March 2024

turnover

949.6m

+49%

operating profit

926.3m

0%

gross margin

56.3%

-2.59%

turnover

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

Balance Sheet

March 2024

net assets

2.3b

+0.14%

total assets

9.1b

+0.01%

cash

990m

+0.03%

net assets

Total assets minus all liabilities

intermediate capital group plc company details

company number

02234775

Type

Public limited with Share Capital

industry

64999 - Other financial service activities, except insurance and pension funding, (not including security dealing on own account and factoring) n.e.c.

incorporation date

March 1988

age

37

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

March 2024

previous names

jog partners limited (February 1989)

dreamhold limited (June 1988)

accountant

-

auditor

ERNST & YOUNG LLP

address

procession house, 55 ludgate hill, london, EC4M 7JW

Bank

THE ROYAL BANK OF SCOTLAND PLC

Legal Advisor

-

intermediate capital group 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 9 charges/mortgages relating to intermediate capital group plc. Currently there are 3 open charges and 6 have been satisfied in the past.

intermediate capital group 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 INTERMEDIATE CAPITAL GROUP PLC. This can take several minutes, an email will notify you when this has completed.

intermediate capital group plc Companies House Filings - See Documents

datedescriptionview/download