northumbrian water limited

5

northumbrian water limited Company Information

Share NORTHUMBRIAN WATER LIMITED
Live 
MatureMegaDeclining

Company Number

02366703

Registered Address

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

Industry

Water collection, treatment and supply

 

Sewerage

 

Telephone

08435043433

Next Accounts Due

December 2024

Group Structure

View All

Directors

Heidi Mottram14 Years

Hing Kam12 Years

View All

Shareholders

northumbrian water group ltd 100%

northumbrian water limited Estimated Valuation

£4b

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £4b based on a Turnover of £849.9m and 4.69x industry multiple (adjusted for size and gross margin).

northumbrian water limited Estimated Valuation

£4.4b

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £4.4b based on an EBITDA of £362.6m and a 12.15x industry multiple (adjusted for size and gross margin).

northumbrian water limited Estimated Valuation

£898.1m

Pomanda estimates the enterprise value of NORTHUMBRIAN WATER LIMITED at £898.1m based on Net Assets of £346.5m and 2.59x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Northumbrian Water Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

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 £849.9m with declining 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 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 Rating5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £849.9m, make it larger than the average company (£13.5m)

£849.9m - Northumbrian Water Limited

£13.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (4.1%)

-2% - Northumbrian Water Limited

4.1% - Industry AVG

production

Production

with a gross margin of 28.7%, this company has a comparable cost of product (28.7%)

28.7% - Northumbrian Water Limited

28.7% - Industry AVG

profitability

Profitability

an operating margin of 24.9% make it more profitable than the average company (9.2%)

24.9% - Northumbrian Water Limited

9.2% - Industry AVG

employees

Employees

with 3103 employees, this is above the industry average (97)

3103 - Northumbrian Water Limited

97 - Industry AVG

paystructure

Pay Structure

on an average salary of £49.2k, the company has an equivalent pay structure (£46.2k)

£49.2k - Northumbrian Water Limited

£46.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £273.9k, this is more efficient (£184.5k)

£273.9k - Northumbrian Water Limited

£184.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 51 days, this is near the average (56 days)

51 days - Northumbrian Water Limited

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 21 days, this is quicker than average (34 days)

21 days - Northumbrian Water Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is less than average (8 days)

4 days - Northumbrian Water Limited

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 17 weeks, this is average cash available to meet short term requirements (21 weeks)

17 weeks - Northumbrian Water Limited

21 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 93.7%, this is a higher level of debt than the average (75.2%)

93.7% - Northumbrian Water Limited

75.2% - Industry AVG

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

BETA
competitor_analysis_table_img

Perform a competitor analysis for northumbrian water limited by selecting its closest rivals and benchmarking them against 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 10 directors. The longest serving directors include Miss Heidi Mottram (Mar 2010) and Hing Kam (Oct 2011).

officercountryagestartendrole
Miss Heidi MottramUnited Kingdom59 years Mar 2010- Director
Hing KamHong Kong77 years Oct 2011- Director
Mr Loi ChanHong Kong61 years Oct 2011- Director
Mr Duncan MacRaeUnited Kingdom53 years Oct 2011- Director
Mr Andrew HunterUnited Kingdom65 years Oct 2011- Director
Ms Wai Tong BarnesHong Kong63 years Oct 2012- Director
Mr Richard SextonUnited Kingdom64 years Apr 2021- Director
Mr Alan Bryce63 years Apr 2021- Director
Mr Peter Vicary-Smith62 years Jul 2021- Director
Professor Jacqueline McGlade68 years Jul 2021- Director

NORTHUMBRIAN WATER LIMITED financials

EXPORTms excel logo

Northumbrian Water Limited's latest turnover from March 2023 is £849.9 million and the company has net assets of £346.5 million. According to their latest financial statements, Northumbrian Water Limited has 3,103 employees and maintains cash reserves of £146.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Turnover849,900,000780,100,000758,400,000900,400,000869,100,000834,600,000821,600,000805,500,000985,300,000782,000,000578,100,000737,400,000682,800,000651,500,000
Other Income Or Grants00000000000000
Cost Of Sales605,777,253519,953,134497,040,211571,021,198542,641,221510,590,479507,837,037480,444,837587,028,150458,317,975337,811,299424,690,409394,455,106374,323,488
Gross Profit244,122,747260,146,866261,359,789329,378,802326,458,779324,009,521313,762,963325,055,163398,271,850323,682,025240,288,701312,709,591288,344,894277,176,512
Admin Expenses32,522,74771,846,86670,259,789-29,421,198-12,341,221-14,890,479-43,137,037-47,644,8371,571,850-14,617,975-18,311,299-14,290,4096,744,89421,776,512
Operating Profit211,600,000188,300,000191,100,000358,800,000338,800,000338,900,000356,900,000372,700,000396,700,000338,300,000258,600,000327,000,000281,600,000255,400,000
Interest Payable260,600,000170,100,000111,900,000130,700,000134,100,000136,500,000134,700,000121,200,000164,400,000146,800,000111,000,000140,400,000114,800,00086,100,000
Interest Receivable00018,300,0003,200,0002,800,0005,400,00010,900,00016,900,00010,900,0008,900,00011,600,00010,600,00013,700,000
Pre-Tax Profit-49,000,00018,200,00079,200,000246,400,000207,900,000205,200,000220,300,000266,400,000258,600,000204,400,000156,100,000206,200,000179,600,000178,600,000
Tax21,900,000-162,000,000-13,000,000-97,800,000-39,100,000-39,400,000-19,000,000-3,500,00021,600,00010,600,000-37,000,000-73,600,000-26,900,000-35,600,000
Profit After Tax-27,100,000-143,800,00066,200,000148,600,000168,800,000165,800,000201,300,000262,900,000280,200,000215,000,000119,100,000132,600,000152,700,000143,000,000
Dividends Paid110,800,000181,500,000065,000,000130,000,000125,400,000212,500,000211,000,000311,500,000190,200,000150,600,000368,800,000085,900,000
Retained Profit-137,900,000-325,300,00066,200,00083,600,00038,800,00040,400,000-11,200,00051,900,000-31,300,00024,800,000-31,500,000-236,200,000152,700,00057,100,000
Employee Costs152,700,000150,500,000151,700,000150,100,000144,700,000243,600,000134,000,000129,900,000152,600,000202,900,000147,100,000190,100,000184,600,000187,200,000
Number Of Employees3,1033,0893,0853,1083,1463,0523,1283,1253,0532,9832,9512,8942,8752,930
EBITDA*362,600,000334,800,000336,400,000502,100,000476,700,000474,100,000487,400,000498,700,000396,700,000479,600,000361,400,000455,900,000407,900,000372,400,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Tangible Assets5,035,900,0004,862,100,0004,851,000,0004,734,300,0004,613,200,0004,479,600,0004,421,400,0004,330,500,0004,236,300,0003,783,900,0003,706,000,0003,630,300,0003,466,500,0003,377,900,000
Intangible Assets55,000,00054,200,00055,400,00090,600,00074,700,00067,200,00000000000
Investments & Other1,900,0001,900,000160,900,000160,900,000160,900,000160,900,000160,900,000160,900,000160,900,000170,300,000170,300,000170,500,000160,900,000160,900,000
Debtors (Due After 1 year)17,900,00017,500,00000000001,000,0001,600,0004,900,0003,100,0003,200,000
Total Fixed Assets5,073,000,0004,898,800,0004,906,400,0004,824,900,0004,687,900,0004,546,800,0004,421,400,0004,330,500,0004,236,300,0003,955,200,0003,877,900,0003,805,700,0003,630,500,0003,542,000,000
Stock & work in progress8,000,0006,200,0004,600,0004,200,0003,600,0003,000,0002,800,0002,400,0002,300,0002,800,0002,900,0002,700,0002,800,0002,800,000
Trade Debtors120,400,000106,800,000216,400,000100,800,00084,600,00072,200,00072,800,00093,500,00093,200,00077,000,00077,500,00079,100,00071,500,00065,400,000
Group Debtors3,400,0003,800,0002,800,0002,900,0002,900,0002,600,0004,400,0004,800,0006,100,00012,000,0008,600,0004,200,0004,200,0004,200,000
Misc Debtors122,500,000125,300,000113,500,000129,500,00095,400,00085,800,00083,800,00087,400,000151,900,00087,800,00078,600,00079,200,00062,700,00053,400,000
Cash146,600,00060,000,00028,600,00062,100,0005,000,00094,200,00000033,800,00021,400,00032,700,0006,300,0001,200,000
misc current assets00000042,400,00000040,000,00080,000,000116,900,00088,200,000
total current assets400,900,000302,100,000365,900,000310,700,000191,500,000257,800,000206,200,000188,100,000253,500,000213,400,000229,000,000277,900,000264,400,000215,200,000
total assets5,473,900,0005,200,900,0005,272,300,0005,135,600,0004,879,400,0004,804,600,0004,627,600,0004,518,600,0004,489,800,0004,168,600,0004,106,900,0004,083,600,0003,894,900,0003,757,200,000
Bank overdraft0025,200,00030,400,000001,200,0002,500,000700,00000000
Bank loan00000000000000
Trade Creditors 36,200,00041,100,00020,400,00029,100,00026,100,00015,900,00029,500,0008,700,0008,500,0002,900,0005,100,0008,600,00011,800,0006,000,000
Group/Directors Accounts00000000035,100,00025,900,00020,300,0009,900,00012,100,000
other short term finances208,500,000665,800,00035,900,00036,900,00047,200,0000266,900,00094,300,000206,800,00060,500,00028,700,00073,900,00023,100,00017,700,000
hp & lease commitments005,000,0004,400,0004,000,0003,000,00056,200,0008,500,0005,800,0007,400,0007,200,0007,200,0007,200,0007,000,000
other current liabilities184,100,000153,400,000255,100,000141,000,000151,800,000189,100,000140,900,000149,500,000165,800,000187,200,000190,400,000144,500,000129,400,000130,200,000
total current liabilities428,800,000860,300,000341,600,000241,800,000229,100,000208,000,000494,700,000263,500,000387,600,000293,100,000257,300,000254,500,000181,400,000173,000,000
loans3,484,200,0002,625,500,0005,791,200,0005,832,000,0005,648,600,0005,727,400,0004,863,600,0005,098,000,0004,782,400,0002,460,400,0002,424,800,0002,376,100,0001,795,400,0001,796,400,000
hp & lease commitments63,600,00058,800,00057,200,00058,600,00056,900,00056,500,00053,000,000101,200,000101,900,000101,600,000100,900,000104,400,000103,500,000104,100,000
Accruals and Deferred Income567,500,000538,500,000099,600,00000533,300,000511,800,000493,700,00000231,200,000386,100,000386,700,000
other liabilities87,100,00065,600,000574,600,00044,100,000532,500,000550,000,00039,800,00031,300,00014,000,0000300,000300,000200,000500,000
provisions1,246,800,0001,302,600,0001,169,800,0001,104,000,0001,036,800,000980,000,0001,059,600,000992,000,0001,066,600,000178,800,000229,200,000229,600,000207,400,000219,000,000
total long term liabilities4,698,600,0003,822,100,0004,055,100,0003,611,700,0003,875,200,0003,903,700,0003,534,700,0003,588,100,0003,432,200,0002,810,200,0002,833,600,0003,005,500,0002,526,600,0002,602,300,000
total liabilities5,127,400,0004,682,400,0004,396,700,0003,853,500,0004,104,300,0004,111,700,0004,029,400,0003,851,600,0003,819,800,0003,103,300,0003,090,900,0003,260,000,0002,708,000,0002,775,300,000
net assets346,500,000518,500,000875,600,0001,282,100,000775,100,000692,900,000598,200,000667,000,000670,000,0001,065,300,0001,016,000,000823,600,0001,186,900,000981,900,000
total shareholders funds346,500,000518,500,000875,600,0001,282,100,000775,100,000692,900,000598,200,000667,000,000670,000,0001,065,300,0001,016,000,000823,600,0001,186,900,000981,900,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Dec 2013Dec 2012Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit211,600,000188,300,000191,100,000358,800,000338,800,000338,900,000356,900,000372,700,000396,700,000338,300,000258,600,000327,000,000281,600,000255,400,000
Depreciation142,100,000137,100,000136,000,000134,000,000129,700,000135,200,000130,500,000126,000,0000141,300,000102,800,000128,900,000126,300,000117,000,000
Amortisation8,900,0009,400,0009,300,0009,300,0008,200,000000000000
Tax21,900,000-162,000,000-13,000,000-97,800,000-39,100,000-39,400,000-19,000,000-3,500,00021,600,00010,600,000-37,000,000-73,600,000-26,900,000-35,600,000
Stock1,800,0001,600,000400,000600,000600,000200,000400,000100,0002,300,000-100,000100,000-100,00002,800,000
Debtors10,800,000-79,300,00099,500,00050,300,00022,300,000-400,000-24,700,000-65,500,000251,200,00011,500,00024,800,00025,900,00015,300,000126,200,000
Creditors-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 Income59,700,000436,800,00014,500,00088,800,000-37,300,000-485,100,00012,900,0001,800,000659,500,000-3,200,000-325,100,000-139,800,000-1,400,000516,900,000
Deferred Taxes & Provisions-55,800,000132,800,00065,800,00067,200,00056,800,000-79,600,00067,600,000-74,600,0001,066,600,000-50,400,00021,800,00022,200,000-11,600,000219,000,000
Cash flow from operations370,900,000840,800,000295,100,000512,400,000444,400,000-143,400,000594,000,000488,000,0001,899,400,000423,000,000-10,500,000235,700,000358,500,000949,700,000
Investing Activities
capital expenditure-325,600,000-156,400,000-226,800,000-280,300,000-279,000,000-260,600,000-221,400,000-220,200,000-4,236,300,000-219,200,000-342,300,000-292,700,000-214,900,000-3,494,900,000
Change in Investments0-159,000,000000000160,900,00009,400,0009,600,0000160,900,000
cash flow from investments-325,600,0002,600,000-226,800,000-280,300,000-279,000,000-260,600,000-221,400,000-220,200,000-4,397,200,000-219,200,000-351,700,000-302,300,000-214,900,000-3,655,800,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts0000000009,200,00016,000,00010,400,000-2,200,00012,100,000
Other Short Term Loans -457,300,000629,900,000-1,000,000-10,300,00047,200,000-266,900,000172,600,000-112,500,000206,800,00031,800,0005,600,00050,800,0005,400,00017,700,000
Long term loans858,700,000-3,165,700,000-40,800,000183,400,000-78,800,000863,800,000-234,400,000315,600,0004,782,400,00035,600,000629,400,000580,700,000-1,000,0001,796,400,000
Hire Purchase and Lease Commitments4,800,000-3,400,000-800,0002,100,0001,400,000-49,700,000-500,0002,000,000107,700,000900,000-2,600,000900,000-400,000111,100,000
other long term liabilities21,500,000-509,000,000530,500,000-488,400,000-17,500,000510,200,0008,500,00017,300,00014,000,000-300,000100,000100,000-300,000500,000
share issue-34,100,000-31,800,000-472,700,000423,400,00043,400,00054,300,000-57,600,000-54,900,000701,300,00024,500,000-139,400,000-127,100,00052,300,000924,800,000
interest-260,600,000-170,100,000-111,900,000-112,400,000-130,900,000-133,700,000-129,300,000-110,300,000-147,500,000-135,900,000-102,100,000-128,800,000-104,200,000-72,400,000
cash flow from financing133,000,000-3,250,100,000-96,700,000-2,200,000-135,200,000978,000,000-240,700,00057,200,0005,664,700,000-34,200,000407,000,000387,000,000-50,400,0002,790,200,000
cash and cash equivalents
cash86,600,00031,400,000-33,500,00057,100,000-89,200,00094,200,00000012,400,00015,100,00026,400,0005,100,0001,200,000
overdraft0-25,200,000-5,200,00030,400,0000-1,200,000-1,300,0001,800,000700,00000000
change in cash86,600,00056,600,000-28,300,00026,700,000-89,200,00095,400,0001,300,000-1,800,000-700,00012,400,00015,100,00026,400,0005,100,0001,200,000

P&L

March 2023

turnover

849.9m

+9%

operating profit

211.6m

+12%

gross margin

28.8%

-13.87%

turnover

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

Balance Sheet

March 2023

net assets

346.5m

-0.33%

total assets

5.5b

+0.05%

cash

146.6m

+1.44%

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

35

accounts

Full Accounts

ultimate parent company

CK HUTCHISON HOLDINGS LTD

previous names

N/A

incorporated

UK

address

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

last accounts submitted

March 2023

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.

charges

northumbrian water limited Companies House Filings - See Documents

datedescriptionview/download