pinewood technologies group plc

Live MatureLargeDeclining

pinewood technologies group plc Company Information

Share PINEWOOD TECHNOLOGIES GROUP PLC

Company Number

02304195

Directors

William Berman

Brian Small

View All

Shareholders

undisclosed

Group Structure

View All

Industry

Sale of used cars and light motor vehicles

 +2

Registered Address

2960 trident court, solihull parkway, birmingham, B37 7YN

pinewood technologies group plc Estimated Valuation

£38.6m

Pomanda estimates the enterprise value of PINEWOOD TECHNOLOGIES GROUP PLC at £38.6m based on a Turnover of £24.5m and 1.58x industry multiple (adjusted for size and gross margin).

pinewood technologies group plc Estimated Valuation

£1.3b

Pomanda estimates the enterprise value of PINEWOOD TECHNOLOGIES GROUP PLC at £1.3b based on an EBITDA of £76.5m and a 17.1x industry multiple (adjusted for size and gross margin).

pinewood technologies group plc Estimated Valuation

£917.4m

Pomanda estimates the enterprise value of PINEWOOD TECHNOLOGIES GROUP PLC at £917.4m based on Net Assets of £360.4m and 2.55x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Pinewood Technologies Group Plc Overview

Pinewood Technologies Group Plc is a live company located in birmingham, B37 7YN with a Companies House number of 02304195. It operates in the activities of head offices sector, SIC Code 70100. Founded in October 1988, it's largest shareholder is undisclosed with a 100% stake. Pinewood Technologies Group Plc is a mature, large sized company, Pomanda has estimated its turnover at £24.5m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Pinewood Technologies Group Plc Health Check

Pomanda's financial health check has awarded Pinewood Technologies Group Plc a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

3 Weak

size

Size

annual sales of £24.5m, make it larger than the average company (£16.4m)

£24.5m - Pinewood Technologies Group Plc

£16.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -81%, show it is growing at a slower rate (11.8%)

-81% - Pinewood Technologies Group Plc

11.8% - Industry AVG

production

Production

with a gross margin of 89%, this company has a lower cost of product (19.5%)

89% - Pinewood Technologies Group Plc

19.5% - Industry AVG

profitability

Profitability

an operating margin of 40.8% make it more profitable than the average company (4%)

40.8% - Pinewood Technologies Group Plc

4% - Industry AVG

employees

Employees

with 5555 employees, this is above the industry average (56)

5555 - Pinewood Technologies Group Plc

56 - Industry AVG

paystructure

Pay Structure

on an average salary of £47.4k, the company has an equivalent pay structure (£41.8k)

£47.4k - Pinewood Technologies Group Plc

£41.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £4.4k, this is less efficient (£371.1k)

£4.4k - Pinewood Technologies Group Plc

£371.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 46 days, this is later than average (24 days)

46 days - Pinewood Technologies Group Plc

24 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 67 days, this is slower than average (32 days)

67 days - Pinewood Technologies Group Plc

32 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Pinewood Technologies Group Plc

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 20 weeks, this is more cash available to meet short term requirements (11 weeks)

20 weeks - Pinewood Technologies Group Plc

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 25.6%, this is a lower level of debt than the average (64.3%)

25.6% - Pinewood Technologies Group Plc

64.3% - Industry AVG

PINEWOOD TECHNOLOGIES GROUP PLC financials

EXPORTms excel logo

Pinewood Technologies Group Plc's latest turnover from January 2024 is £24.5 million and the company has net assets of £360.4 million. According to their latest financial statements, Pinewood Technologies Group Plc has 5,555 employees and maintains cash reserves of £47.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2024Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover24,500,00019,100,0003,421,300,0002,766,700,0004,083,800,0004,627,000,0004,739,100,0004,537,000,0004,453,900,0004,000,400,0003,848,900,0003,635,100,0003,465,800,0003,575,000,0003,191,700,000
Other Income Or Grants
Cost Of Sales2,700,0002,000,0002,984,000,0002,436,800,0003,667,800,0004,076,500,0004,186,200,0003,977,400,0003,905,000,0003,477,800,0003,349,000,0003,153,800,0002,995,200,0003,075,600,0002,699,600,000
Gross Profit21,800,00017,100,000437,300,000329,900,000416,000,000550,500,000552,900,000559,600,000548,900,000522,600,000499,900,000481,300,000470,600,000499,400,000492,100,000
Admin Expenses11,800,00010,100,000324,700,000317,400,000532,800,000520,400,000461,500,000459,200,000427,200,000425,400,000422,700,000413,400,000393,000,000436,200,000435,400,000
Operating Profit10,000,0007,000,000112,600,00012,500,000-116,800,00030,100,00091,400,000100,400,000121,700,00097,200,00077,200,00067,900,00077,600,00063,200,00056,700,000
Interest Payable100,00034,900,00039,000,00042,900,00030,000,00026,100,00027,400,00043,200,00033,100,00042,600,00034,700,00081,300,00070,400,00072,700,000
Interest Receivable900,0001,000,0003,000,000575,500500,0004,300,0002,500,00029,100,00019,800,00017,300,000
Pre-Tax Profit9,900,0007,000,00078,600,000-25,500,000-156,700,000-44,400,00065,300,00073,000,00079,000,00064,600,00038,900,00034,000,00024,000,00011,000,0001,300,000
Tax-1,600,000-1,300,000-13,100,0003,900,0007,800,000-6,100,000-12,000,000-17,500,000-6,100,000-14,800,0002,200,000-7,900,00015,800,000-5,400,000-500,000
Profit After Tax8,300,0005,700,00065,500,000-21,600,000-148,900,000-50,500,00053,300,00055,500,00072,900,00049,800,00041,100,00026,100,00039,800,0005,600,000800,000
Dividends Paid9,700,00022,500,00021,300,00020,300,00017,400,0008,600,0002,800,000
Retained Profit81,700,00045,500,00061,500,000-24,700,000-190,100,000-73,000,00032,000,00035,200,00055,500,00041,200,00036,400,00024,100,00039,800,0005,600,000800,000
Employee Costs263,300,000227,800,000210,300,000196,500,000306,200,000317,200,000303,100,000287,100,000293,100,000274,200,000261,900,000258,000,000257,200,000275,100,000287,800,000
Number Of Employees5,5555,5265,4897,3519,5649,8809,9899,6569,6539,3439,1719,2619,5219,69810,289
EBITDA*76,500,00077,800,000196,800,000109,500,00098,300,00095,400,000153,600,000158,500,000166,900,000147,400,000118,100,000106,600,000128,600,000103,200,000106,100,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2024Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets1,100,000542,300,000559,200,000662,200,000674,400,000473,700,000491,300,000424,300,000364,200,000359,900,000328,400,000338,500,000334,600,000311,600,000334,600,000
Intangible Assets14,100,000157,000,000161,400,000160,500,000172,300,000274,100,000368,700,000362,200,000366,600,000371,500,000370,400,000372,600,000371,500,000371,200,000374,500,000
Investments & Other14,800,00015,500,00016,600,00020,600,00047,900,00032,700,00014,200,00021,500,00027,000,00023,300,000
Debtors (Due After 1 year)11,600,00022,100,00036,400,00025,500,000
Total Fixed Assets15,200,000699,300,000698,500,000786,300,000846,700,000747,800,000860,000,000786,500,000730,800,000731,400,000698,800,000711,100,000706,100,000682,800,000709,100,000
Stock & work in progress620,300,000512,800,000608,800,000839,000,000959,600,0001,003,500,000846,200,000830,600,000676,100,000602,500,000590,000,000565,400,000492,800,000445,200,000
Trade Debtors3,100,00058,600,00047,500,00055,800,00042,000,00045,900,00060,300,00061,200,00061,900,00051,900,00040,600,00041,700,00041,900,00047,600,00046,200,000
Group Debtors377,500,000
Misc Debtors41,200,00057,100,00055,900,00038,800,00064,900,00068,900,00072,500,00091,900,00066,000,00062,600,00055,700,00059,400,00062,600,00061,200,000
Cash47,400,000171,900,000200,100,00056,000,00055,700,00051,400,00053,300,00084,000,000138,800,00091,400,00058,400,00058,000,000101,400,00091,200,00086,800,000
misc current assets2,400,0004,500,0002,000,0002,400,000141,900,00011,000,0006,600,00016,200,00011,600,00013,100,00029,000,00025,100,00026,600,000
total current assets469,500,000919,700,000831,200,000861,800,0001,154,100,0001,267,700,0001,200,600,0001,089,900,0001,120,100,000897,000,000777,200,000745,400,000797,100,000719,300,000666,000,000
total assets484,700,0001,619,000,0001,529,700,0001,648,100,0002,000,800,0002,015,500,0002,060,600,0001,876,400,0001,850,900,0001,628,400,0001,476,000,0001,456,500,0001,503,200,0001,402,100,0001,375,100,000
Bank overdraft102,500,000162,500,000
Bank loan64,700,000
Trade Creditors 500,000812,000,000692,700,000126,900,0001,084,600,0001,175,400,000968,600,0001,068,700,000808,400,000678,100,000586,800,000739,800,000563,400,000483,500,000502,100,000
Group/Directors Accounts
other short term finances93,000,0001,700,000462,500,00060,400,00064,300,00067,400,000
hp & lease commitments400,00020,000,00026,700,00024,500,00023,900,0002,200,000
other current liabilities29,000,00038,200,00037,200,000355,700,000144,200,000139,000,000308,700,00050,600,000267,700,000267,500,00050,900,000220,700,000266,900,000232,100,000
total current liabilities122,900,000974,400,000919,100,000969,600,0001,252,700,0001,314,400,0001,277,300,0001,119,300,0001,098,000,000945,800,000854,300,000851,100,000848,400,000817,800,000801,100,000
loans1,600,000577,800,000565,400,000750,200,000826,400,000358,000,000354,800,000351,400,000400,400,000396,000,000456,400,000610,800,000752,600,000587,300,000
hp & lease commitments600,000197,900,000195,400,000218,700,000237,800,0001,500,0002,600,000
Accruals and Deferred Income36,400,00036,800,00040,800,00046,600,00052,200,00049,900,00050,400,00041,600,00043,100,00044,800,00044,900,00018,900,00019,800,000
other liabilities35,700,00065,500,000135,900,000119,400,000122,700,00059,000,00048,800,00031,000,00028,300,00023,700,00021,100,000
provisions1,200,0005,200,0003,200,000143,200,000218,800,000139,800,00094,200,00066,600,00032,400,000155,800,000179,400,000
total long term liabilities1,400,000363,600,000385,000,000551,800,000579,200,000355,500,000357,900,000384,300,000357,800,000342,700,000316,500,000330,000,000387,600,000473,100,000468,100,000
total liabilities124,300,0001,338,000,0001,304,100,0001,521,400,0001,831,900,0001,669,900,0001,635,200,0001,503,600,0001,455,800,0001,288,500,0001,170,800,0001,181,100,0001,236,000,0001,290,900,0001,269,200,000
net assets360,400,000281,000,000225,600,000126,700,000168,900,000345,600,000425,400,000372,800,000395,100,000339,900,000305,200,000241,600,000232,900,000111,200,000105,900,000
total shareholders funds360,400,000281,000,000225,600,000126,700,000168,900,000345,600,000425,400,000372,800,000395,100,000339,900,000305,200,000241,600,000232,900,000111,200,000105,900,000
Jan 2024Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit10,000,0007,000,000112,600,00012,500,000-116,800,00030,100,00091,400,000100,400,000121,700,00097,200,00077,200,00067,900,00077,600,00063,200,00056,700,000
Depreciation65,800,00065,900,00080,000,00093,100,000109,200,00062,200,00059,500,00055,700,00045,200,00048,400,00039,400,00037,300,00037,000,00038,900,00047,900,000
Amortisation700,0004,900,0004,200,0003,900,000105,900,0003,100,0002,700,0002,400,0001,800,0001,500,0001,400,00014,000,0001,100,0001,500,000
Tax-1,600,000-1,300,000-13,100,0003,900,0007,800,000-6,100,000-12,000,000-17,500,000-6,100,000-14,800,0002,200,000-7,900,00015,800,000-5,400,000-500,000
Stock107,500,000-96,000,000-230,200,000-120,600,000-43,900,000157,300,00015,600,000154,500,00073,600,00012,500,00024,600,00072,600,00047,600,000445,200,000
Debtors421,800,0001,800,000-5,500,000-1,400,00017,600,000-18,000,000-20,300,00091,200,000-56,000,00014,700,0005,800,000-3,900,000-8,900,0002,800,000107,400,000
Creditors500,000119,300,000565,800,000-957,700,000-90,800,000206,800,000-100,100,000260,300,000130,300,00091,300,000-153,000,000176,400,00079,900,000-18,600,000502,100,000
Accruals and Deferred Income29,000,000600,000-322,500,000205,700,000-400,000-167,400,000257,600,000101,000,000-309,300,000-1,300,000214,900,000-169,900,000-20,200,00033,900,000251,900,000
Deferred Taxes & Provisions1,200,0005,200,000-3,200,000-140,000,000-75,600,000218,800,000-139,800,00045,600,00027,600,00034,200,000-123,400,000-23,600,000179,400,000
Cash flow from operations-316,200,00092,300,000528,500,000-407,000,000114,700,00050,600,00086,500,000614,300,000-256,500,000179,900,000191,500,000118,700,00017,000,00039,100,000486,400,000
Investing Activities
capital expenditure-81,700,000-49,500,00017,900,000-73,000,000-314,000,00046,900,000-135,700,000-113,800,000-44,600,000-82,800,000-28,600,000-43,700,000-74,300,000-13,700,000-758,500,000
Change in Investments-700,000-1,100,000-4,000,00020,600,000-47,900,00015,200,00018,500,000-7,300,000-5,500,0003,700,00023,300,000
cash flow from investments-81,700,000-48,800,00019,000,000-69,000,000-334,600,00046,900,000-135,700,000-113,800,0003,300,000-98,000,000-47,100,000-36,400,000-68,800,000-17,400,000-781,800,000
Financing Activities
Bank loans-64,700,00064,700,000
Group/Directors Accounts
Other Short Term Loans 93,000,0001,700,000-462,500,000462,500,000-60,400,000-3,900,000-3,100,00067,400,000
Long term loans1,600,00012,400,000-184,800,000-76,200,000468,400,0003,200,0003,400,000351,400,000-400,400,0004,400,000-60,400,000-154,400,000-141,800,000165,300,000587,300,000
Hire Purchase and Lease Commitments1,000,000-4,200,000-21,100,000-18,500,000260,200,0001,500,000-4,800,0004,800,000
other long term liabilities-29,800,000-70,400,00016,500,000-3,300,00063,700,00010,200,00048,800,000-31,000,0002,700,0004,600,0002,600,00021,100,000
share issue278,700,0009,900,00037,400,000-17,500,00013,400,000-6,800,00020,600,000-57,500,000-300,000-6,500,00027,200,000-15,400,00081,900,000-300,000105,100,000
interest-100,000-34,000,000-38,000,000-39,900,000-30,000,000-26,100,000-27,400,000-42,624,500-32,600,000-38,300,000-32,200,000-52,200,000-50,600,000-55,400,000
cash flow from financing374,200,000-10,000,000-735,400,000328,800,000698,800,00031,600,0008,100,000315,300,000-474,324,500-32,000,000-127,300,000-203,300,000-94,100,000112,300,000706,500,000
cash and cash equivalents
cash47,400,000-28,200,000144,100,000300,0004,300,000-1,900,000-30,700,000-54,800,00047,400,00033,000,000400,000-43,400,00010,200,0004,400,00086,800,000
overdraft-60,000,000162,500,000
change in cash47,400,00031,800,000-18,400,000300,0004,300,000-1,900,000-30,700,000-54,800,00047,400,00033,000,000400,000-43,400,00010,200,0004,400,00086,800,000

pinewood technologies 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 pinewood technologies group plc. Get real-time insights into pinewood technologies 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

Pinewood Technologies Group Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for pinewood technologies group plc by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in B37 area or any other competitors across 12 key performance metrics.

pinewood technologies group plc Ownership

pinewood technologies group plc directors

Pinewood Technologies Group Plc currently has 9 directors. The longest serving directors include Mr William Berman (Apr 2019) and Mr Brian Small (Dec 2019).

officercountryagestartendrole
Mr William Berman59 years Apr 2019- Director
Mr Brian SmallEngland68 years Dec 2019- Director
Ms Nicola FlandersEngland46 years Apr 2020- Director
Mr Dietmar ExlerEngland57 years Apr 2020- Director
Mr Ian FilbyEngland66 years Nov 2021- Director
Ms Jemima BirdEngland52 years Jul 2023- Director
Mr Oliver MannEngland45 years Jan 2024- Director
Mr Christopher HolzshuEngland52 years Jan 2024- Director
Mr George HinesEngland52 years Jan 2024- Director

P&L

January 2024

turnover

24.5m

0%

operating profit

10m

0%

gross margin

89%

0%

turnover

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

Balance Sheet

January 2024

net assets

360.4m

0%

total assets

484.7m

0%

cash

47.4m

0%

net assets

Total assets minus all liabilities

pinewood technologies group plc company details

company number

02304195

Type

Public limited with Share Capital

industry

70100 - Activities of head offices

45112 - Sale of used cars and light motor vehicles

45190 - Sale of other motor vehicles

incorporation date

October 1988

age

37

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

January 2024

previous names

pendragon plc (February 2024)

trushelfco (no.1313) limited (October 1989)

accountant

-

auditor

KPMG LLP

address

2960 trident court, solihull parkway, birmingham, B37 7YN

Bank

BARCLAYS BANK PLC, BARCLAYS BANK PLC, BARCLAYS BANK PLC

Legal Advisor

CMS CAMERON MCKENNA NABARRO OLSWANG LLP GELDARDS LLP EVERSHEDS LLP

pinewood technologies 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 16 charges/mortgages relating to pinewood technologies group plc. Currently there are 1 open charges and 15 have been satisfied in the past.

pinewood technologies 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 PINEWOOD TECHNOLOGIES GROUP PLC. This can take several minutes, an email will notify you when this has completed.

pinewood technologies group plc Companies House Filings - See Documents

datedescriptionview/download