tui uk limited

Live MatureMegaRapid

tui uk limited Company Information

Share TUI UK LIMITED

Company Number

02830117

Directors

Derek Jones

Neil Swanson

View All

Shareholders

tui travel holdings limited

Group Structure

View All

Industry

Travel agency activities

 

Registered Address

wigmore house wigmore lane, luton, bedfordshire, LU2 9TN

tui uk limited Estimated Valuation

£7.8b

Pomanda estimates the enterprise value of TUI UK LIMITED at £7.8b based on a Turnover of £5.7b and 1.37x industry multiple (adjusted for size and gross margin).

tui uk limited Estimated Valuation

£0

Pomanda estimates the enterprise value of TUI UK LIMITED at £0 based on an EBITDA of £-67m and a 6.68x industry multiple (adjusted for size and gross margin).

tui uk limited Estimated Valuation

£0

Pomanda estimates the enterprise value of TUI UK LIMITED at £0 based on Net Assets of £-529m and 1.94x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Tui Uk Limited Overview

Tui Uk Limited is a live company located in bedfordshire, LU2 9TN with a Companies House number of 02830117. It operates in the travel agency activities sector, SIC Code 79110. Founded in June 1993, it's largest shareholder is tui travel holdings limited with a 100% stake. Tui Uk Limited is a mature, mega sized company, Pomanda has estimated its turnover at £5.7b with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Tui Uk Limited Health Check

Pomanda's financial health check has awarded Tui Uk Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

6 Strong

positive_score

0 Regular

positive_score

5 Weak

size

Size

annual sales of £5.7b, make it larger than the average company (£10.2m)

£5.7b - Tui Uk Limited

£10.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 44%, show it is growing at a faster rate (0%)

44% - Tui Uk Limited

0% - Industry AVG

production

Production

with a gross margin of 11.1%, this company has a higher cost of product (23.8%)

11.1% - Tui Uk Limited

23.8% - Industry AVG

profitability

Profitability

an operating margin of -1.8% make it less profitable than the average company (3.5%)

-1.8% - Tui Uk Limited

3.5% - Industry AVG

employees

Employees

with 1585 employees, this is above the industry average (30)

1585 - Tui Uk Limited

30 - Industry AVG

paystructure

Pay Structure

on an average salary of £68.8k, the company has a higher pay structure (£42.9k)

£68.8k - Tui Uk Limited

£42.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £3.6m, this is more efficient (£290.6k)

£3.6m - Tui Uk Limited

£290.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 0 days, this is earlier than average (29 days)

0 days - Tui Uk Limited

29 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 36 days, this is slower than average (31 days)

36 days - Tui Uk Limited

31 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Tui Uk Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (28 weeks)

1 weeks - Tui Uk Limited

28 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 120.4%, this is a higher level of debt than the average (80.2%)

120.4% - Tui Uk Limited

80.2% - Industry AVG

TUI UK LIMITED financials

EXPORTms excel logo

Tui Uk Limited's latest turnover from September 2023 is £5.7 billion and the company has net assets of -£529 million. According to their latest financial statements, Tui Uk Limited has 1,585 employees and maintains cash reserves of £87 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover5,709,000,0004,865,000,000657,000,0001,895,000,0004,410,000,0005,177,000,0005,000,000,0004,428,000,0004,231,000,0003,945,000,0003,881,000,0003,572,000,0003,546,000,0003,397,000,0003,321,000,000
Other Income Or Grants
Cost Of Sales5,076,000,0004,454,000,000740,000,0002,226,000,0004,157,000,0004,705,000,0004,639,000,0003,756,000,0003,663,000,0003,489,000,0003,422,000,0003,165,000,0003,145,000,0003,002,000,0003,106,000,000
Gross Profit633,000,000411,000,000-83,000,000-331,000,000253,000,000472,000,000361,000,000672,000,000568,000,000456,000,000459,000,000407,000,000401,000,000395,000,000215,000,000
Admin Expenses734,000,000521,000,000299,000,000421,000,000533,000,000637,000,000896,000,000639,000,000680,000,000642,000,000673,000,000589,000,000637,000,000661,000,000630,000,000
Operating Profit-101,000,000-110,000,000-382,000,000-752,000,000-280,000,000-165,000,000-535,000,00033,000,000-112,000,000-186,000,000-214,000,000-182,000,000-236,000,000-266,000,000-415,000,000
Interest Payable84,000,00017,000,00021,000,00032,000,00013,000,00045,000,00037,000,0006,000,0002,000,0003,000,0005,000,0006,000,00025,000,00011,000,0001,000,000
Interest Receivable90,000,00013,000,00012,000,0004,000,00039,000,00031,000,00035,000,00020,000,00019,000,00017,000,00020,000,00016,000,00020,000,00014,000,00011,000,000
Pre-Tax Profit-95,000,000-211,000,000-552,000,000-1,013,000,00060,000,000289,000,000-372,000,000303,000,000-106,000,00099,000,000-83,000,000-75,000,00026,000,000-263,000,000-146,000,000
Tax29,000,00012,000,00035,000,00013,000,00019,000,00011,000,00012,000,000-49,000,000-3,000,0009,000,000-10,000,00071,000,00012,000,000-2,000,00046,000,000
Profit After Tax-66,000,000-199,000,000-517,000,000-1,000,000,00079,000,000300,000,000-360,000,000254,000,000-109,000,000108,000,000-93,000,000-4,000,00038,000,000-265,000,000-100,000,000
Dividends Paid320,000,000
Retained Profit-66,000,000-199,000,000-517,000,000-1,000,000,000132,000,000-20,000,000-360,000,000254,000,000-109,000,000108,000,000-93,000,000-4,000,00038,000,000-265,000,000-100,000,000
Employee Costs109,000,00091,000,00083,000,000124,000,000113,000,000132,000,000145,000,000144,000,000178,000,000168,000,000140,000,000122,000,000136,000,000127,000,000122,000,000
Number Of Employees1,5851,6181,5961,9601,9172,6343,5143,2423,5193,3903,3125,3755,7985,6875,370
EBITDA*-67,000,000-68,000,000-326,000,000-593,000,000-176,000,000-86,000,000-475,000,00071,000,000-76,000,000-156,000,000-181,000,000-151,000,000-174,000,000-204,000,000-362,000,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets1,934,000,0002,625,000,0001,705,000,0002,162,000,0001,889,000,0001,753,000,0001,627,000,0001,974,000,000522,000,000210,000,000223,000,000202,000,000192,000,000203,000,000104,000,000
Intangible Assets95,000,000129,000,000114,000,000157,000,000193,000,000195,000,000198,000,000101,000,00097,000,000405,000,000436,000,000
Investments & Other909,000,000975,000,0001,005,000,000937,000,0001,066,000,0001,081,000,0001,114,000,0001,392,000,00050,000,00032,000,00033,000,00033,000,00037,000,0005,000,0005,000,000
Debtors (Due After 1 year)1,024,000,0001,649,000,000586,000,0001,074,000,00084,000,00057,000,00055,000,00052,000,00035,000,000312,000,000329,000,000337,000,000596,000,00068,000,00031,000,000
Total Fixed Assets2,029,000,0002,754,000,0001,761,000,0002,285,000,0002,061,000,0001,948,000,0001,825,000,0002,075,000,000619,000,000554,000,000585,000,000572,000,000825,000,000681,000,000576,000,000
Stock & work in progress3,000,0002,000,000
Trade Debtors10,000,00014,000,0008,000,0005,000,00039,000,00032,000,00036,000,00049,000,00040,000,00026,000,00033,000,00036,000,00055,000,00052,000,00061,000,000
Group Debtors28,000,000774,000,000737,000,0001,629,000,0001,522,000,000318,000,000406,000,000359,000,000302,000,0002,766,000,0002,125,000,0001,919,000,000
Misc Debtors378,000,000302,000,000223,000,000212,000,000146,000,000123,000,000114,000,00095,000,000159,000,000209,000,000235,000,000217,000,000298,000,000325,000,000250,000,000
Cash87,000,00079,000,00050,000,000101,000,000436,000,0001,121,000,000253,000,0001,156,000,0001,597,000,0001,053,000,000740,000,000712,000,000357,000,00052,000,000166,000,000
misc current assets16,000,00078,000,00016,000,00051,000,00051,000,00079,000,00074,000,000283,000,00031,000,000
total current assets559,000,000519,000,000325,000,000369,000,0001,450,000,0002,094,000,0002,106,000,0003,105,000,0002,145,000,0001,694,000,0001,367,000,0001,267,000,0003,476,000,0002,554,000,0002,396,000,000
total assets2,588,000,0003,273,000,0002,086,000,0002,654,000,0003,511,000,0004,042,000,0003,931,000,0005,180,000,0002,764,000,0002,248,000,0001,952,000,0001,839,000,0004,301,000,0003,235,000,0002,972,000,000
Bank overdraft1,000,0006,000,00032,000,000
Bank loan
Trade Creditors 513,000,000474,000,000138,000,000120,000,000357,000,000336,000,000283,000,000136,000,000126,000,000208,000,00026,000,000146,000,000198,000,000370,000,000353,000,000
Group/Directors Accounts1,010,000,000914,000,000779,000,0003,382,000,0002,725,000,0002,375,000,000
other short term finances16,000,0003,000,00021,000,00023,000,00025,000,0009,000,000
hp & lease commitments14,000,00029,000,00034,000,00054,000,00010,000,00010,000,0009,000,0008,000,0009,000,000
other current liabilities2,478,000,0003,023,000,0001,942,000,0001,911,000,0002,191,000,0002,653,000,0002,545,000,0003,552,000,0002,441,000,000960,000,0001,053,000,000860,000,000645,000,000562,000,000502,000,000
total current liabilities3,021,000,0003,529,000,0002,115,000,0002,091,000,0002,580,000,0003,010,000,0002,851,000,0003,713,000,0002,576,000,0002,188,000,0002,003,000,0001,794,000,0004,233,000,0003,666,000,0003,230,000,000
loans66,000,000218,000,000272,000,000386,000,000218,000,000280,000,000325,000,000358,000,00078,000,00010,000,00010,000,0008,000,000
hp & lease commitments33,000,000109,000,000136,000,000191,000,00048,000,00062,000,00069,000,00084,000,00092,000,000
Accruals and Deferred Income1,000,0002,000,0006,000,00010,000,00013,000,00021,000,000
other liabilities21,000,00022,000,0007,000,000
provisions126,000,00076,000,00084,000,00092,000,00034,000,00060,000,00076,000,000116,000,00038,000,00014,000,00013,000,0004,000,00023,000,00034,000,00037,000,000
total long term liabilities96,000,000147,000,000199,000,000263,000,000134,000,000171,000,000204,000,000238,000,00059,000,00063,000,00077,000,00089,000,000117,000,000150,000,00067,000,000
total liabilities3,117,000,0003,676,000,0002,314,000,0002,354,000,0002,714,000,0003,181,000,0003,055,000,0003,951,000,0002,635,000,0002,251,000,0002,080,000,0001,883,000,0004,350,000,0003,816,000,0003,297,000,000
net assets-529,000,000-403,000,000-228,000,000300,000,000797,000,000861,000,000876,000,0001,229,000,000129,000,000-3,000,000-128,000,000-44,000,000-49,000,000-581,000,000-325,000,000
total shareholders funds-529,000,000-403,000,000-228,000,000300,000,000797,000,000861,000,000876,000,0001,229,000,000129,000,000-3,000,000-128,000,000-44,000,000-49,000,000-581,000,000-325,000,000
Sep 2023Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit-101,000,000-110,000,000-382,000,000-752,000,000-280,000,000-165,000,000-535,000,00033,000,000-112,000,000-186,000,000-214,000,000-182,000,000-236,000,000-266,000,000-415,000,000
Depreciation14,000,000120,000,00067,000,00049,000,00035,000,00022,000,00019,000,00030,000,00033,000,00031,000,00033,000,00031,000,00023,000,000
Amortisation34,000,00042,000,00042,000,00039,000,00037,000,00030,000,00025,000,00016,000,00017,000,00029,000,00031,000,00030,000,000
Tax29,000,00012,000,00035,000,00013,000,00019,000,00011,000,00012,000,000-49,000,000-3,000,0009,000,000-10,000,00071,000,00012,000,000-2,000,00046,000,000
Stock-3,000,0001,000,0002,000,000
Debtors-553,000,0001,120,000,000-446,000,000248,000,00094,000,000-885,000,000116,000,0001,166,000,000-401,000,000-3,000,00064,000,000-2,823,000,0001,145,000,000309,000,0002,261,000,000
Creditors39,000,000336,000,00018,000,000-237,000,00021,000,00053,000,000147,000,00010,000,000-82,000,000182,000,000-120,000,000-52,000,000-172,000,00017,000,000353,000,000
Accruals and Deferred Income-545,000,0001,081,000,00031,000,000-280,000,000-462,000,000108,000,000-1,007,000,0001,111,000,0001,480,000,000-94,000,000189,000,000211,000,00080,000,00052,000,000523,000,000
Deferred Taxes & Provisions50,000,000-8,000,000-8,000,00058,000,000-26,000,000-16,000,000-40,000,00078,000,00024,000,0001,000,0009,000,000-19,000,000-11,000,000-3,000,00037,000,000
Cash flow from operations59,000,000233,000,000196,000,000-1,284,000,000-719,000,000953,000,000-1,479,000,00055,000,0001,744,000,000-55,000,000-177,000,0002,883,000,000-1,410,000,000-449,000,000-1,664,000,000
Investing Activities
capital expenditure691,000,000-977,000,000444,000,000-396,000,000-238,000,000-202,000,000190,000,000-1,494,000,000-445,000,000-17,000,000-54,000,000-41,000,000354,000,000-130,000,000-593,000,000
Change in Investments-66,000,000-30,000,00068,000,000-129,000,000-15,000,000-33,000,000-278,000,0001,342,000,00018,000,000-1,000,000-4,000,00032,000,0005,000,000
cash flow from investments757,000,000-947,000,000376,000,000-267,000,000-223,000,000-169,000,000468,000,000-2,836,000,000-463,000,000-16,000,000-54,000,000-37,000,000322,000,000-130,000,000-598,000,000
Financing Activities
Bank loans
Group/Directors Accounts-1,010,000,00096,000,000135,000,000-2,603,000,000657,000,000350,000,0002,375,000,000
Other Short Term Loans 13,000,0003,000,000-21,000,000-2,000,000-2,000,00016,000,0009,000,000
Long term loans-152,000,000-54,000,000-114,000,000168,000,000-62,000,000-45,000,000-33,000,000280,000,00078,000,000-10,000,00010,000,000-10,000,0002,000,0008,000,000
Hire Purchase and Lease Commitments-91,000,000-32,000,000-75,000,000245,000,000-58,000,000-14,000,000-6,000,000-14,000,000-9,000,000101,000,000
other long term liabilities-21,000,000-1,000,00015,000,0007,000,000
share issue-60,000,00024,000,000-11,000,000503,000,000-196,000,0005,000,0007,000,000846,000,000241,000,00017,000,0009,000,0009,000,000494,000,0009,000,000-225,000,000
interest6,000,000-4,000,000-9,000,000-28,000,00026,000,000-14,000,000-2,000,00014,000,00017,000,00014,000,00015,000,00010,000,000-5,000,0003,000,00010,000,000
cash flow from financing-284,000,000-84,000,000-210,000,000903,000,000-246,000,000-56,000,000-30,000,0001,156,000,000-723,000,000113,000,000143,000,000-2,588,000,0001,127,000,000465,000,0002,168,000,000
cash and cash equivalents
cash8,000,00029,000,000-51,000,000-335,000,000-685,000,000868,000,000-903,000,000-441,000,000544,000,000313,000,00028,000,000355,000,000305,000,000-114,000,000166,000,000
overdraft-1,000,000-5,000,000-26,000,00032,000,000
change in cash8,000,00030,000,000-46,000,000-309,000,000-717,000,000868,000,000-903,000,000-441,000,000544,000,000313,000,00028,000,000355,000,000305,000,000-114,000,000166,000,000

tui uk 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 tui uk limited. Get real-time insights into tui uk 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

Tui Uk Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for tui uk limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mega companies, companies in LU2 area or any other competitors across 12 key performance metrics.

tui uk limited Ownership

TUI UK LIMITED Shareholders

tui travel holdings limited 100%

tui uk limited directors

Tui Uk Limited currently has 5 directors. The longest serving directors include Mr Derek Jones (Jun 2006) and Mr Neil Swanson (Jul 2023).

officercountryagestartendrole
Mr Derek Jones61 years Jun 2006- Director
Mr Neil SwansonUnited Kingdom58 years Jul 2023- Director
Mr Bartholomew SmithUnited Kingdom36 years Dec 2023- Director
Mr Jody RolfeUnited Kingdom37 years Aug 2024- Director
Mr Christopher LoganUnited Kingdom47 years Feb 2025- Director

P&L

September 2023

turnover

5.7b

+17%

operating profit

-101m

-8%

gross margin

11.1%

+31.25%

turnover

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

Balance Sheet

September 2023

net assets

-529m

+0.31%

total assets

2.6b

-0.21%

cash

87m

+0.1%

net assets

Total assets minus all liabilities

tui uk limited company details

company number

02830117

Type

Private limited with Share Capital

industry

79110 - Travel agency activities

incorporation date

June 1993

age

32

incorporated

UK

ultimate parent company

TUI AG

accounts

Full Accounts

last accounts submitted

September 2023

previous names

thomson holidays limited (April 2002)

thomson tour operations limited (March 1998)

accountant

-

auditor

DELOITTE LLP

address

wigmore house wigmore lane, luton, bedfordshire, LU2 9TN

Bank

CITIBANK N.A.

Legal Advisor

-

tui uk 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 14 charges/mortgages relating to tui uk limited. Currently there are 0 open charges and 14 have been satisfied in the past.

tui uk 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 TUI UK LIMITED. This can take several minutes, an email will notify you when this has completed.

tui uk limited Companies House Filings - See Documents

datedescriptionview/download