affinity water limited

Live MatureMegaHealthy

affinity water limited Company Information

Share AFFINITY WATER LIMITED

Company Number

02546950

Shareholders

affinity water holdings ltd

Group Structure

View All

Industry

Water collection, treatment and supply

 

Registered Address

tamblin way, hatfield, hertfordshire, AL10 9EZ

affinity water limited Estimated Valuation

£612.2m

Pomanda estimates the enterprise value of AFFINITY WATER LIMITED at £612.2m based on a Turnover of £347.7m and 1.76x industry multiple (adjusted for size and gross margin).

affinity water limited Estimated Valuation

£903.7m

Pomanda estimates the enterprise value of AFFINITY WATER LIMITED at £903.7m based on an EBITDA of £110.6m and a 8.17x industry multiple (adjusted for size and gross margin).

affinity water limited Estimated Valuation

£0

Pomanda estimates the enterprise value of AFFINITY WATER LIMITED at £0 based on Net Assets of £-155.6m and 2.68x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Affinity Water Limited Overview

Affinity Water Limited is a live company located in hertfordshire, AL10 9EZ with a Companies House number of 02546950. It operates in the water collection, treatment and supply sector, SIC Code 36000. Founded in October 1990, it's largest shareholder is affinity water holdings ltd with a 100% stake. Affinity Water Limited is a mature, mega sized company, Pomanda has estimated its turnover at £347.7m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Affinity Water Limited Health Check

Pomanda's financial health check has awarded Affinity 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 £347.7m, make it larger than the average company (£22m)

£347.7m - Affinity Water Limited

£22m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (6.5%)

7% - Affinity Water Limited

6.5% - Industry AVG

production

Production

with a gross margin of 13.9%, this company has a higher cost of product (26.1%)

13.9% - Affinity Water Limited

26.1% - Industry AVG

profitability

Profitability

an operating margin of 6.4% make it as profitable than the average company (6.8%)

6.4% - Affinity Water Limited

6.8% - Industry AVG

employees

Employees

with 1430 employees, this is above the industry average (112)

1430 - Affinity Water Limited

112 - Industry AVG

paystructure

Pay Structure

on an average salary of £45.9k, the company has an equivalent pay structure (£49.5k)

£45.9k - Affinity Water Limited

£49.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £243.1k, this is equally as efficient (£263.1k)

£243.1k - Affinity Water Limited

£263.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is earlier than average (60 days)

45 days - Affinity Water Limited

60 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 26 days, this is quicker than average (31 days)

26 days - Affinity Water Limited

31 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 5 days, this is less than average (15 days)

5 days - Affinity Water Limited

15 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 14 weeks, this is more cash available to meet short term requirements (11 weeks)

14 weeks - Affinity Water Limited

11 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 107.5%, this is a higher level of debt than the average (79.2%)

107.5% - Affinity Water Limited

79.2% - Industry AVG

AFFINITY WATER LIMITED financials

EXPORTms excel logo

Affinity Water Limited's latest turnover from March 2024 is £347.7 million and the company has net assets of -£155.6 million. According to their latest financial statements, Affinity Water Limited has 1,430 employees and maintains cash reserves of £59.8 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
Turnover347,651,000314,956,000319,747,000286,782,000307,240,000311,569,000307,969,000308,662,000302,622,000296,136,000291,381,000279,469,000253,040,000239,647,000234,373,000
Other Income Or Grants
Cost Of Sales299,356,000273,470,000258,553,000243,634,000227,820,000216,643,000201,584,000193,638,000184,521,000165,554,000177,686,000172,431,000155,294,000154,277,000160,537,000
Gross Profit48,295,00041,486,00061,194,00043,148,00079,420,00094,926,000106,385,000115,024,000118,101,000130,582,000113,695,000107,038,00097,746,00085,370,00073,836,000
Admin Expenses26,187,00026,920,00026,631,00031,282,00033,860,00036,349,00034,117,00037,235,00035,767,00033,152,00029,278,00029,790,00032,712,00032,267,00031,253,000
Operating Profit22,108,00014,566,00034,563,00011,866,00045,560,00058,577,00072,268,00077,789,00082,334,00097,430,00084,417,00077,248,00065,034,00053,103,00042,583,000
Interest Payable94,112,000169,693,000102,873,00048,621,00052,044,00049,131,00049,496,00054,073,00038,681,00037,801,00055,335,00038,470,00033,270,00019,871,00016,390,000
Interest Receivable20,379,00019,529,00016,043,00015,770,0008,391,0006,590,0002,208,0003,050,0001,978,000628,00015,143,00013,906,00012,771,000129,0001,000
Pre-Tax Profit-48,939,000-112,114,000-55,574,000-53,437,00091,00013,672,00035,938,00026,766,00045,631,00060,257,00045,705,00056,436,00049,009,00030,407,00034,004,000
Tax11,617,00011,764,000-41,331,00010,311,000-21,773,000-3,103,000-6,303,0004,135,00014,101,000-11,330,000-1,293,000-12,941,000-13,120,000-9,155,000-5,945,000
Profit After Tax-37,322,000-100,350,000-96,905,000-43,126,000-21,682,00010,569,00029,635,00030,901,00059,732,00048,927,00044,412,00043,495,00035,889,00021,252,00028,059,000
Dividends Paid6,600,00058,498,00050,500,00040,000,00045,842,000153,455,00032,582,00034,882,000190,733,000
Retained Profit-37,322,000-100,350,000-96,905,000-43,126,000-21,682,0003,969,000-28,863,000-19,599,00019,732,00048,927,000-1,430,000-109,960,0003,307,000-13,630,000-162,674,000
Employee Costs65,698,00055,549,00077,474,00074,133,00075,005,00078,908,00074,119,00069,395,00058,919,00045,084,00041,977,00035,598,00030,273,00029,524,00034,462,000
Number Of Employees1,4301,3761,3731,2621,2961,3641,3571,2421,1941,189907828719748833
EBITDA*110,640,00094,917,000106,139,00091,103,000122,000,000126,459,000134,221,000133,003,000134,744,000146,721,000165,753,000153,228,000139,908,000123,803,000111,712,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets1,859,585,0001,824,534,0001,736,700,0001,625,273,0001,703,113,0001,523,065,0001,480,984,0001,393,849,0001,332,175,0001,280,065,0001,211,963,0001,187,818,000906,544,000913,847,000924,827,000
Intangible Assets41,561,00045,592,00043,266,00045,783,00045,768,00047,903,00051,356,00051,689,00043,634,00037,554,00014,961,00015,423,0006,678,0006,678,0006,678,000
Investments & Other1,227,0003,383,000111,689,00074,632,000100,000100,00060,00073,057,00072,648,00045,158,0002,550,00061,00050,00050,00050,000
Debtors (Due After 1 year)28,700,00053,615,000184,000106,919,000
Total Fixed Assets1,872,446,0001,816,511,0001,779,966,0001,671,056,0001,644,262,0001,570,968,0001,532,340,0001,445,538,0001,375,809,0001,317,619,0001,229,474,0001,203,302,000913,272,000920,575,000931,555,000
Stock & work in progress4,451,0004,833,0004,348,0004,080,0003,017,0002,716,0001,631,0001,430,0001,222,0001,262,0001,412,0001,576,000952,000851,000596,000
Trade Debtors43,753,00036,839,00033,480,00032,097,00026,868,00028,010,00026,900,00032,256,00028,570,00030,719,00030,042,00030,689,00019,184,00018,084,00016,127,000
Group Debtors29,00040,00025,000207,000483,0005,479,000583,000712,0004,345,000736,0003,240,0002,985,0006,230,000
Misc Debtors71,352,00065,687,00070,316,00059,696,00055,231,00046,546,00037,683,00051,947,00050,748,00049,142,00046,817,00046,284,00039,783,00032,973,00032,896,000
Cash59,777,00078,783,000135,604,00084,766,00085,587,00096,482,000114,842,00045,129,00093,444,00058,928,00016,826,00035,779,000713,0001,439,0001,154,000
misc current assets22,045,00072,777,00090,825,00015,132,00025,202,00015,049,000
total current assets201,407,000258,959,000334,598,000195,771,000195,905,000189,010,000181,539,000136,241,000174,567,000140,763,00099,442,000115,064,00063,872,00056,332,00057,003,000
total assets2,073,853,0002,075,470,0002,114,564,0001,866,827,0001,840,167,0001,759,978,0001,713,879,0001,581,779,0001,550,376,0001,458,382,0001,328,916,0001,318,366,000977,144,000976,907,000988,558,000
Bank overdraft
Bank loan
Trade Creditors 21,355,00015,453,00022,166,00023,678,0009,544,00013,506,00015,319,00018,620,0008,120,00014,216,00010,827,0008,238,0003,994,0008,400,0003,380,000
Group/Directors Accounts20,468,00014,409,00011,633,00013,097,00059,375,00051,512,00059,312,000
other short term finances1,119,0002,128,00017,200,000
hp & lease commitments3,343,0003,053,0003,317,0003,667,0003,491,0001,591,0001,484,0001,384,000
other current liabilities171,926,000154,608,000174,132,000235,603,000194,455,000152,970,000130,312,000135,626,000125,046,000120,827,00092,925,000101,078,00077,381,00082,090,00080,063,000
total current liabilities218,211,000189,651,000199,615,000262,948,000207,490,000166,476,000145,631,000154,246,000133,166,000135,043,000132,585,000122,413,000142,341,000143,486,000144,139,000
loans1,620,195,0001,584,758,0002,777,870,0002,549,727,0002,473,955,0002,166,503,0001,072,577,000941,462,0001,804,486,0001,670,152,000791,921,000782,499,000417,612,000419,681,000414,262,000
hp & lease commitments3,974,0004,785,0006,329,0006,016,0009,068,0001,591,0003,075,000
Accruals and Deferred Income329,690,000315,242,000247,074,00099,291,00094,190,0003,274,0003,570,0003,719,0004,020,0004,349,000
other liabilities115,759,00087,977,00035,00036,00032,00032,00035,000
provisions383,466,000420,114,000469,274,000372,814,000408,302,000367,736,000368,996,000350,396,000375,074,000398,730,00048,784,00055,087,00047,705,00042,653,00041,085,000
total long term liabilities2,011,246,0001,983,519,0001,870,646,0001,484,233,0001,445,703,0001,384,877,0001,356,332,0001,210,816,0001,177,757,0001,034,441,000844,014,000854,210,000483,838,000489,366,000495,538,000
total liabilities2,229,457,0002,173,170,0002,070,261,0001,747,181,0001,653,193,0001,551,353,0001,501,963,0001,365,062,0001,310,923,0001,169,484,000976,599,000976,623,000626,179,000632,852,000639,677,000
net assets-155,604,000-97,700,00044,303,000119,646,000186,974,000208,625,000211,916,000216,717,000239,453,000288,898,000352,317,000341,743,000350,965,000344,055,000348,881,000
total shareholders funds-155,604,000-97,700,00044,303,000119,646,000186,974,000208,625,000211,916,000216,717,000239,453,000288,898,000352,317,000341,743,000350,965,000344,055,000348,881,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit22,108,00014,566,00034,563,00011,866,00045,560,00058,577,00072,268,00077,789,00082,334,00097,430,00084,417,00077,248,00065,034,00053,103,00042,583,000
Depreciation77,644,00070,939,00060,451,00068,660,00067,250,00058,231,00052,677,00050,723,00046,439,00044,522,00080,874,00075,683,00074,874,00070,700,00069,129,000
Amortisation10,888,0009,412,00011,125,00010,577,0009,190,0009,651,0009,276,0004,491,0005,971,0004,769,000462,000297,000
Tax11,617,00011,764,000-41,331,00010,311,000-21,773,000-3,103,000-6,303,0004,135,00014,101,000-11,330,000-1,293,000-12,941,000-13,120,000-9,155,000-5,945,000
Stock-382,000485,000268,0001,063,000301,0001,085,000201,000208,000-40,000-150,000-164,000624,000101,000255,000596,000
Debtors-12,347,00052,360,00011,844,000-97,041,000114,255,0009,697,000-24,616,0009,781,000-672,000-631,0003,495,00015,502,0008,165,000-1,211,00055,253,000
Creditors5,902,000-6,713,000-1,512,00014,134,000-3,962,000-1,813,000-3,301,00010,500,000-6,096,0003,389,0002,589,0004,244,000-4,406,0005,020,0003,380,000
Accruals and Deferred Income31,766,00048,644,000185,603,00041,148,00041,485,000-76,633,000-213,000104,770,0004,219,00024,628,000-8,449,00023,548,000-5,010,0001,698,00084,412,000
Deferred Taxes & Provisions-36,648,000-49,160,00096,460,000-35,488,00040,566,000-1,260,00018,600,000-24,678,000-23,656,000349,946,000-6,303,0007,382,0005,052,0001,568,00041,085,000
Cash flow from operations136,006,00046,607,000333,247,000217,186,00063,760,00032,868,000167,419,000217,741,000124,024,000514,135,000148,966,000159,335,000114,158,000123,890,000178,795,000
Investing Activities
capital expenditure-119,552,000-170,511,000-180,486,000-1,412,000-254,353,000-106,510,000-148,755,000-124,943,000-110,600,000-139,986,000-107,389,000-85,397,000-67,524,000-59,940,000-63,668,000
Change in Investments-2,156,000-108,306,00037,057,00074,532,00040,000-72,997,000409,00027,490,00042,608,0002,489,00011,00050,000
cash flow from investments-117,396,000-62,205,000-217,543,000-75,944,000-254,353,000-106,550,000-75,758,000-125,352,000-138,090,000-182,594,000-109,878,000-85,408,000-67,524,000-59,940,000-63,718,000
Financing Activities
Bank loans
Group/Directors Accounts6,059,00014,409,000-11,633,000-1,464,000-46,278,0007,863,000-7,800,00059,312,000
Other Short Term Loans -1,009,0002,128,000-17,200,00017,200,000
Long term loans35,437,000-1,193,112,000228,143,00075,772,000307,452,0001,093,926,000131,115,000-863,024,000134,334,000878,231,0009,422,000364,887,000-2,069,0005,419,000414,262,000
Hire Purchase and Lease Commitments-521,000-1,808,000-37,000-2,876,00012,559,000-1,591,000-1,484,000-1,384,0004,459,000
other long term liabilities-115,759,000115,759,000-87,977,00087,977,000-35,000-1,0004,000-3,00035,000
share issue-20,582,000-41,653,00021,562,000-24,202,00031,000-7,260,00024,062,000-3,137,000-69,177,000-112,346,00012,004,000100,738,0003,603,0008,804,000511,555,000
interest-73,733,000-150,164,000-86,830,000-32,851,000-43,653,000-42,541,000-47,288,000-51,023,000-36,703,000-37,173,000-40,192,000-24,564,000-20,499,000-19,742,000-16,389,000
cash flow from financing-54,349,000-1,370,200,000162,838,00015,843,000160,630,0001,159,884,000107,889,000-1,005,161,000116,431,000699,844,000-3,031,000393,196,000-12,586,000-14,706,000973,234,000
cash and cash equivalents
cash-19,006,000-56,821,00050,838,000-821,000-10,895,000-18,360,00069,713,000-48,315,00034,516,00042,102,000-18,953,00035,066,000-726,000285,0001,154,000
overdraft
change in cash-19,006,000-56,821,00050,838,000-821,000-10,895,000-18,360,00069,713,000-48,315,00034,516,00042,102,000-18,953,00035,066,000-726,000285,0001,154,000

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

Affinity Water Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for affinity water limited by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other mega companies, companies in AL10 area or any other competitors across 12 key performance metrics.

affinity water limited Ownership

AFFINITY WATER LIMITED Shareholders

affinity water holdings ltd 100%

affinity water limited directors

Affinity Water Limited currently has 9 directors. The longest serving directors include Mr Christopher Newsome (Jan 2019) and Mr Justin Read (Jul 2020).

officercountryagestartendrole
Mr Christopher Newsome67 years Jan 2019- Director
Mr Justin Read63 years Jul 2020- Director
Ms Roxana Tataru35 years Jul 2021- Director
Mr Michael OsborneEngland44 years Apr 2022- Director
Mr Keith HaslettUnited Kingdom45 years Jan 2023- Director
Mr Adam WaddingtonUnited Kingdom50 years May 2023- Director
Mrs Shelley Malton51 years Dec 2023- Director
Mr Michael BrownNorthern Ireland60 years Oct 2024- Director
Mr Adam StephensUnited Kingdom41 years Jan 2025- Director

P&L

March 2024

turnover

347.7m

+10%

operating profit

22.1m

+52%

gross margin

13.9%

+5.46%

turnover

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

Balance Sheet

March 2024

net assets

-155.6m

+0.59%

total assets

2.1b

0%

cash

59.8m

-0.24%

net assets

Total assets minus all liabilities

affinity water limited company details

company number

02546950

Type

Private limited with Share Capital

industry

36000 - Water collection, treatment and supply

incorporation date

October 1990

age

35

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

March 2024

previous names

veolia water central limited (October 2012)

three valleys water plc (July 2009)

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

tamblin way, hatfield, hertfordshire, AL10 9EZ

Bank

-

Legal Advisor

-

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

affinity 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 AFFINITY WATER LIMITED. This can take several minutes, an email will notify you when this has completed.

affinity water limited Companies House Filings - See Documents

datedescriptionview/download