northumbrian water limited

Live MatureMegaHealthy

northumbrian water limited Company Information

Share NORTHUMBRIAN WATER LIMITED

Company Number

02366703

Shareholders

northumbrian water group ltd

Group Structure

View All

Industry

Water collection, treatment and supply

 +1

Registered Address

northumbria house, abbey road, pity me, durham, DH1 5FJ

northumbrian water limited Estimated Valuation

£1.6b

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £1.6b based on a Turnover of £918.9m and 1.77x industry multiple (adjusted for size and gross margin).

northumbrian water limited Estimated Valuation

£3.1b

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £3.1b based on an EBITDA of £389.9m and a 7.93x industry multiple (adjusted for size and gross margin).

northumbrian water limited Estimated Valuation

£156.6m

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £156.6m based on Net Assets of £59.6m and 2.63x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Northumbrian Water Limited Overview

Northumbrian Water Limited is a live company located in pity me, DH1 5FJ with a Companies House number of 02366703. It operates in the water collection, treatment and supply sector, SIC Code 36000. Founded in April 1989, it's largest shareholder is northumbrian water group ltd with a 100% stake. Northumbrian Water Limited is a mature, mega sized company, Pomanda has estimated its turnover at £918.9m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Northumbrian Water Limited Health Check

Pomanda's financial health check has awarded Northumbrian Water Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £918.9m, make it larger than the average company (£16.1m)

£918.9m - Northumbrian Water Limited

£16.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (8.2%)

7% - Northumbrian Water Limited

8.2% - Industry AVG

production

Production

with a gross margin of 27.2%, this company has a comparable cost of product (27.2%)

27.2% - Northumbrian Water Limited

27.2% - Industry AVG

profitability

Profitability

an operating margin of 25.4% make it more profitable than the average company (7.7%)

25.4% - Northumbrian Water Limited

7.7% - Industry AVG

employees

Employees

with 3270 employees, this is above the industry average (82)

3270 - Northumbrian Water Limited

82 - Industry AVG

paystructure

Pay Structure

on an average salary of £51.9k, the company has an equivalent pay structure (£48.4k)

£51.9k - Northumbrian Water Limited

£48.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £281k, this is more efficient (£201.2k)

£281k - Northumbrian Water Limited

£201.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 53 days, this is near the average (57 days)

53 days - Northumbrian Water Limited

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 28 days, this is quicker than average (32 days)

28 days - Northumbrian Water Limited

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 5 days, this is less than average (9 days)

5 days - Northumbrian Water Limited

9 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (22 weeks)

5 weeks - Northumbrian Water Limited

22 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 99%, this is a higher level of debt than the average (73.3%)

99% - Northumbrian Water Limited

73.3% - Industry AVG

NORTHUMBRIAN WATER LIMITED financials

EXPORTms excel logo

Northumbrian Water Limited's latest turnover from March 2024 is £918.9 million and the company has net assets of £59.6 million. According to their latest financial statements, Northumbrian Water Limited has 3,270 employees and maintains cash reserves of £50.2 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Turnover918,900,000861,200,000780,100,000758,400,000900,400,000869,100,000834,600,000821,600,000805,500,000985,300,000782,000,000578,100,000737,400,000682,800,000651,500,000
Other Income Or Grants
Cost Of Sales668,760,815605,703,791513,168,394498,029,298567,848,172546,065,819512,504,687514,860,522483,953,038586,544,765452,577,452329,751,411422,684,246397,661,752374,323,488
Gross Profit250,139,185255,496,209266,931,606260,370,702332,551,828323,034,181322,095,313306,739,478321,546,962398,755,235329,422,548248,348,589314,715,754285,138,248277,176,512
Admin Expenses16,939,18532,996,20978,631,60669,270,702-26,248,172-15,765,819-16,804,687-50,160,522-51,153,0382,055,235-8,877,452-10,251,411-12,284,2463,538,24821,776,512
Operating Profit233,200,000222,500,000188,300,000191,100,000358,800,000338,800,000338,900,000356,900,000372,700,000396,700,000338,300,000258,600,000327,000,000281,600,000255,400,000
Interest Payable236,800,000278,200,000170,100,000111,900,000130,700,000134,100,000136,500,000134,700,000121,200,000164,400,000146,800,000111,000,000140,400,000114,800,00086,100,000
Interest Receivable2,400,0002,100,00018,300,0003,200,0002,800,0005,400,00010,900,00016,900,00010,900,0008,900,00011,600,00010,600,00013,700,000
Pre-Tax Profit-1,200,000-53,600,00018,200,00079,200,000246,400,000207,900,000205,200,000220,300,000266,400,000258,600,000204,400,000156,100,000206,200,000179,600,000178,600,000
Tax-500,00021,500,000-162,000,000-13,000,000-97,800,000-39,100,000-39,400,000-19,000,000-3,500,00021,600,00010,600,000-37,000,000-73,600,000-26,900,000-35,600,000
Profit After Tax-1,700,000-32,100,000-143,800,00066,200,000148,600,000168,800,000165,800,000201,300,000262,900,000280,200,000215,000,000119,100,000132,600,000152,700,000143,000,000
Dividends Paid65,800,000110,800,000181,500,00065,000,000130,000,000125,400,000212,500,000211,000,000311,500,000190,200,000150,600,000368,800,00085,900,000
Retained Profit-67,500,000-142,900,000-325,300,00066,200,00083,600,00038,800,00040,400,000-11,200,00051,900,000-31,300,00024,800,000-31,500,000-236,200,000152,700,00057,100,000
Employee Costs169,800,000152,700,000150,500,000151,700,000150,100,000144,700,000243,600,000134,000,000129,900,000152,600,000202,900,000147,100,000190,100,000184,600,000187,200,000
Number Of Employees3,2703,1033,0893,0853,1083,1463,0523,1283,1253,0532,9832,9512,8942,8752,930
EBITDA*389,900,000373,500,000334,800,000336,400,000502,100,000476,700,000474,100,000487,400,000498,700,000396,700,000479,600,000361,400,000455,900,000407,900,000372,400,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Tangible Assets5,318,800,0005,027,600,0004,862,100,0004,851,000,0004,734,300,0004,613,200,0004,479,600,0004,421,400,0004,330,500,0004,236,300,0003,783,900,0003,706,000,0003,630,300,0003,466,500,0003,377,900,000
Intangible Assets55,200,00055,000,00054,200,00055,400,00090,600,00074,700,00067,200,000
Investments & Other11,600,00011,500,0001,900,000160,900,000160,900,000160,900,000160,900,000160,900,000160,900,000160,900,000170,300,000170,300,000170,500,000160,900,000160,900,000
Debtors (Due After 1 year)17,900,00017,500,0001,000,0001,600,0004,900,0003,100,0003,200,000
Total Fixed Assets5,374,000,0005,082,600,0004,898,800,0004,906,400,0004,824,900,0004,687,900,0004,546,800,0004,421,400,0004,330,500,0004,236,300,0003,955,200,0003,877,900,0003,805,700,0003,630,500,0003,542,000,000
Stock & work in progress10,300,0008,000,0006,200,0004,600,0004,200,0003,600,0003,000,0002,800,0002,400,0002,300,0002,800,0002,900,0002,700,0002,800,0002,800,000
Trade Debtors135,100,000120,400,000106,800,000216,400,000100,800,00084,600,00072,200,00072,800,00093,500,00093,200,00077,000,00077,500,00079,100,00071,500,00065,400,000
Group Debtors4,500,0003,400,0003,800,0002,800,0002,900,0002,900,0002,600,0004,400,0004,800,0006,100,00012,000,0008,600,0004,200,0004,200,0004,200,000
Misc Debtors124,700,000122,700,000125,300,000113,500,000129,500,00095,400,00085,800,00083,800,00087,400,000151,900,00087,800,00078,600,00079,200,00062,700,00053,400,000
Cash50,200,000156,000,00060,000,00028,600,00062,100,0005,000,00094,200,00033,800,00021,400,00032,700,0006,300,0001,200,000
misc current assets42,400,00040,000,00080,000,000116,900,00088,200,000
total current assets324,800,000410,500,000302,100,000365,900,000310,700,000191,500,000257,800,000206,200,000188,100,000253,500,000213,400,000229,000,000277,900,000264,400,000215,200,000
total assets5,698,800,0005,493,100,0005,200,900,0005,272,300,0005,135,600,0004,879,400,0004,804,600,0004,627,600,0004,518,600,0004,489,800,0004,168,600,0004,106,900,0004,083,600,0003,894,900,0003,757,200,000
Bank overdraft25,200,00030,400,0001,200,0002,500,000700,000
Bank loan
Trade Creditors 52,600,00036,200,00041,100,00020,400,00029,100,00026,100,00015,900,00029,500,0008,700,0008,500,0002,900,0005,100,0008,600,00011,800,0006,000,000
Group/Directors Accounts35,100,00025,900,00020,300,0009,900,00012,100,000
other short term finances214,300,000211,800,000665,800,00035,900,00036,900,00047,200,000266,900,00094,300,000206,800,00060,500,00028,700,00073,900,00023,100,00017,700,000
hp & lease commitments5,000,0004,400,0004,000,0003,000,00056,200,0008,500,0005,800,0007,400,0007,200,0007,200,0007,200,0007,000,000
other current liabilities217,500,000186,600,000153,400,000255,100,000141,000,000151,800,000189,100,000140,900,000149,500,000165,800,000187,200,000190,400,000144,500,000129,400,000130,200,000
total current liabilities484,400,000434,600,000860,300,000341,600,000241,800,000229,100,000208,000,000494,700,000263,500,000387,600,000293,100,000257,300,000254,500,000181,400,000173,000,000
loans7,728,000,0007,290,000,0002,625,500,0005,791,200,0005,832,000,0005,648,600,0005,727,400,0004,863,600,0005,098,000,0004,782,400,0002,460,400,0002,424,800,0002,376,100,0001,795,400,0001,796,400,000
hp & lease commitments58,800,00057,200,00058,600,00056,900,00056,500,00053,000,000101,200,000101,900,000101,600,000100,900,000104,400,000103,500,000104,100,000
Accruals and Deferred Income521,000,000489,200,000538,500,00099,600,000533,300,000511,800,000493,700,000231,200,000386,100,000386,700,000
other liabilities158,700,000147,600,00065,600,000574,600,00044,100,000532,500,000550,000,00039,800,00031,300,00014,000,000300,000300,000200,000500,000
provisions1,222,200,0001,215,600,0001,302,600,0001,169,800,0001,104,000,0001,036,800,000980,000,0001,059,600,000992,000,0001,066,600,000178,800,000229,200,000229,600,000207,400,000219,000,000
total long term liabilities5,154,800,0004,889,600,0003,822,100,0004,055,100,0003,611,700,0003,875,200,0003,903,700,0003,534,700,0003,588,100,0003,432,200,0002,810,200,0002,833,600,0003,005,500,0002,526,600,0002,602,300,000
total liabilities5,639,200,0005,324,200,0004,682,400,0004,396,700,0003,853,500,0004,104,300,0004,111,700,0004,029,400,0003,851,600,0003,819,800,0003,103,300,0003,090,900,0003,260,000,0002,708,000,0002,775,300,000
net assets59,600,000168,900,000518,500,000875,600,0001,282,100,000775,100,000692,900,000598,200,000667,000,000670,000,0001,065,300,0001,016,000,000823,600,0001,186,900,000981,900,000
total shareholders funds59,600,000168,900,000518,500,000875,600,0001,282,100,000775,100,000692,900,000598,200,000667,000,000670,000,0001,065,300,0001,016,000,000823,600,0001,186,900,000981,900,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit233,200,000222,500,000188,300,000191,100,000358,800,000338,800,000338,900,000356,900,000372,700,000396,700,000338,300,000258,600,000327,000,000281,600,000255,400,000
Depreciation147,600,000142,100,000137,100,000136,000,000134,000,000129,700,000135,200,000130,500,000126,000,000141,300,000102,800,000128,900,000126,300,000117,000,000
Amortisation9,100,0008,900,0009,400,0009,300,0009,300,0008,200,000
Tax-500,00021,500,000-162,000,000-13,000,000-97,800,000-39,100,000-39,400,000-19,000,000-3,500,00021,600,00010,600,000-37,000,000-73,600,000-26,900,000-35,600,000
Stock2,300,0001,800,0001,600,000400,000600,000600,000200,000400,000100,0002,300,000-100,000100,000-100,0002,800,000
Debtors-100,00011,000,000-79,300,00099,500,00050,300,00022,300,000-400,000-24,700,000-65,500,000251,200,00011,500,00024,800,00025,900,00015,300,000126,200,000
Creditors16,400,000-4,900,00020,700,000-8,700,0003,000,00010,200,000-13,600,00020,800,000200,0008,500,000-2,200,000-6,700,000-3,200,0005,800,0006,000,000
Accruals and Deferred Income62,700,000-16,100,000436,800,00014,500,00088,800,000-37,300,000-485,100,00012,900,0001,800,000659,500,000-3,200,000-325,100,000-139,800,000-1,400,000516,900,000
Deferred Taxes & Provisions6,600,000-87,000,000132,800,00065,800,00067,200,00056,800,000-79,600,00067,600,000-74,600,0001,066,600,000-50,400,00021,800,00022,200,000-11,600,000219,000,000
Cash flow from operations472,900,000274,200,000840,800,000295,100,000512,400,000444,400,000-143,400,000594,000,000488,000,0001,899,400,000423,000,000-10,500,000235,700,000358,500,000949,700,000
Investing Activities
capital expenditure-448,100,000-317,300,000-156,400,000-226,800,000-280,300,000-279,000,000-260,600,000-221,400,000-220,200,000-4,236,300,000-219,200,000-342,300,000-292,700,000-214,900,000-3,494,900,000
Change in Investments100,0009,600,000-159,000,000160,900,0009,400,0009,600,000160,900,000
cash flow from investments-448,200,000-326,900,0002,600,000-226,800,000-280,300,000-279,000,000-260,600,000-221,400,000-220,200,000-4,397,200,000-219,200,000-351,700,000-302,300,000-214,900,000-3,655,800,000
Financing Activities
Bank loans
Group/Directors Accounts9,200,00016,000,00010,400,000-2,200,00012,100,000
Other Short Term Loans 2,500,000-454,000,000629,900,000-1,000,000-10,300,00047,200,000-266,900,000172,600,000-112,500,000206,800,00031,800,0005,600,00050,800,0005,400,00017,700,000
Long term loans438,000,0004,664,500,000-3,165,700,000-40,800,000183,400,000-78,800,000863,800,000-234,400,000315,600,0004,782,400,00035,600,000629,400,000580,700,000-1,000,0001,796,400,000
Hire Purchase and Lease Commitments-58,800,000-3,400,000-800,0002,100,0001,400,000-49,700,000-500,0002,000,000107,700,000900,000-2,600,000900,000-400,000111,100,000
other long term liabilities11,100,00082,000,000-509,000,000530,500,000-488,400,000-17,500,000510,200,0008,500,00017,300,00014,000,000-300,000100,000100,000-300,000500,000
share issue-41,800,000-206,700,000-31,800,000-472,700,000423,400,00043,400,00054,300,000-57,600,000-54,900,000701,300,00024,500,000-139,400,000-127,100,00052,300,000924,800,000
interest-234,400,000-276,100,000-170,100,000-111,900,000-112,400,000-130,900,000-133,700,000-129,300,000-110,300,000-147,500,000-135,900,000-102,100,000-128,800,000-104,200,000-72,400,000
cash flow from financing175,400,0003,750,900,000-3,250,100,000-96,700,000-2,200,000-135,200,000978,000,000-240,700,00057,200,0005,664,700,000-34,200,000407,000,000387,000,000-50,400,0002,790,200,000
cash and cash equivalents
cash-105,800,00096,000,00031,400,000-33,500,00057,100,000-89,200,00094,200,00012,400,00015,100,00026,400,0005,100,0001,200,000
overdraft-25,200,000-5,200,00030,400,000-1,200,000-1,300,0001,800,000700,000
change in cash-105,800,00096,000,00056,600,000-28,300,00026,700,000-89,200,00095,400,0001,300,000-1,800,000-700,00012,400,00015,100,00026,400,0005,100,0001,200,000

northumbrian water 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 northumbrian water limited. Get real-time insights into northumbrian water 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

Northumbrian Water Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for northumbrian water limited by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other mega companies, companies in DH1 area or any other competitors across 12 key performance metrics.

northumbrian water limited Ownership

NORTHUMBRIAN WATER LIMITED group structure

Northumbrian Water Limited has 5 subsidiary companies.

NORTHUMBRIAN WATER LIMITED Shareholders

northumbrian water group ltd 100%

northumbrian water limited directors

Northumbrian Water Limited currently has 12 directors. The longest serving directors include Miss Heidi Mottram (Mar 2010) and Mr Duncan MacRae (Oct 2011).

officercountryagestartendrole
Miss Heidi MottramUnited Kingdom60 years Mar 2010- Director
Mr Duncan MacRae54 years Oct 2011- Director
Mr Hing KamHong Kong78 years Oct 2011- Director
Mr Loi Chan62 years Oct 2011- Director
Mr Andrew HunterHong Kong66 years Oct 2011- Director
Ms Wai Tong BarnesHong Kong64 years Oct 2012- Director
Mr Alan Bryce64 years Apr 2021- Director
Richard SextonUnited Kingdom65 years Apr 2021- Director
Professor Jacqueline McGlade69 years Jul 2021- Director
Mr Peter Vicary-SmithEngland62 years Jul 2021- Director

P&L

March 2024

turnover

918.9m

+7%

operating profit

233.2m

+5%

gross margin

27.3%

-8.24%

turnover

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

Balance Sheet

March 2024

net assets

59.6m

-0.65%

total assets

5.7b

+0.04%

cash

50.2m

-0.68%

net assets

Total assets minus all liabilities

northumbrian water limited company details

company number

02366703

Type

Private limited with Share Capital

industry

36000 - Water collection, treatment and supply

37000 - Sewerage

incorporation date

April 1989

age

36

incorporated

UK

ultimate parent company

accounts

Group

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

DELOITTE LLP

address

northumbria house, abbey road, pity me, durham, DH1 5FJ

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

northumbrian water 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 northumbrian water limited. Currently there are 1 open charges and 1 have been satisfied in the past.

northumbrian water 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 NORTHUMBRIAN WATER LIMITED. This can take several minutes, an email will notify you when this has completed.

northumbrian water limited Companies House Filings - See Documents

datedescriptionview/download