Pomanda estimates the enterprise value of NODOR INTERNATIONAL LIMITED at £68.6m based on a Turnover of £43.3m and 1.58x industry multiple (adjusted for size and gross margin).
nodor international limitedEstimated Valuation
£142.2m
Pomanda estimates the enterprise value of NODOR INTERNATIONAL LIMITED at £142.2m based on an EBITDA of £12.2m and a 11.63x industry multiple (adjusted for size and gross margin).
nodor international limitedEstimated Valuation
£55.1m
Pomanda estimates the enterprise value of NODOR INTERNATIONAL LIMITED at £55.1m based on Net Assets of £29.7m and 1.85x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Nodor International LimitedOverview
Nodor International Limited is a live company located in bridgend, CF31 3PT with a Companies House number of 02886136. It operates in the manufacture of sports goods sector, SIC Code 32300. Founded in January 1994, it's largest shareholder is
alexander george bluck & frances alison bluck
with a 31.4% stake. Nodor International Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£43.3m with
high
growth in recent years.
Pomanda's financial health check has awarded Nodor International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 10 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
10 Strong
0 Regular
2 Weak
Size
annual sales of £43.3m, make it larger than the average company (£11.3m)
£43.3m - Nodor International Limited
£11.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (9.9%)
18% - Nodor International Limited
9.9% - Industry AVG
Production
with a gross margin of 56%, this company has a lower cost of product (34.8%)
56% - Nodor International Limited
34.8% - Industry AVG
Profitability
an operating margin of 27.9% make it more profitable than the average company (5.2%)
27.9% - Nodor International Limited
5.2% - Industry AVG
Employees
with 79 employees, this is above the industry average (60)
79 - Nodor International Limited
60 - Industry AVG
Pay Structure
on an average salary of £119.5k, the company has a higher pay structure (£42.1k)
£119.5k - Nodor International Limited
£42.1k - Industry AVG
Efficiency
resulting in sales per employee of £547.8k, this is more efficient (£207.1k)
£547.8k - Nodor International Limited
£207.1k - Industry AVG
Debtor Days
it gets paid by customers after 13 days, this is earlier than average (33 days)
13 days - Nodor International Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 12 days, this is quicker than average (32 days)
12 days - Nodor International Limited
32 days - Industry AVG
Stock Days
it holds stock equivalent to 127 days, this is less than average (160 days)
127 days - Nodor International Limited
160 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 76 weeks, this is more cash available to meet short term requirements (12 weeks)
76 weeks - Nodor International Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 29.4%, this is a lower level of debt than the average (53.6%)
29.4% - Nodor International Limited
53.6% - Industry AVG
NODOR INTERNATIONAL LIMITED financials
EXPORT
Nodor International Limited's latest turnover from December 2023 is £43.3 million and the company has net assets of £29.7 million. According to their latest financial statements, Nodor International Limited has 79 employees and maintains cash reserves of £16.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
43,277,988
36,281,416
35,721,652
26,259,860
13,608,016
13,375,199
12,221,938
10,650,975
4,795,959
8,727,073
8,357,960
6,986,124
13,479,654
15,973,500
Other Income Or Grants
Cost Of Sales
19,024,053
16,451,201
16,332,013
13,841,670
8,249,078
8,693,590
8,301,620
6,950,549
2,984,216
6,711,170
6,714,409
5,582,462
8,595,293
10,145,109
Gross Profit
24,253,935
19,830,215
19,389,639
12,418,190
5,358,938
4,681,609
3,920,318
3,700,426
1,811,742
2,015,903
1,643,551
1,403,662
4,884,360
5,828,391
Admin Expenses
12,185,793
12,516,155
11,925,463
10,226,001
5,225,227
4,531,124
3,265,901
2,935,402
1,679,750
1,810,301
1,620,870
1,370,319
4,636,621
5,749,228
-2,248,911
Operating Profit
12,068,142
7,314,060
7,464,176
2,192,189
133,711
150,485
654,417
765,024
131,992
205,602
22,681
33,343
247,739
79,163
2,248,911
Interest Payable
8,812
67,456
497
189,152
Interest Receivable
162,751
16,062
37,447
4,751
11,967
46,545
1,136
1,776
5,551
2,435
4,181
6,725
4,786
4,630
2,539
Pre-Tax Profit
12,230,893
7,330,122
7,501,623
2,188,128
78,222
196,533
466,401
982,600
137,543
208,037
26,862
40,068
252,524
83,793
2,251,450
Tax
-2,873,928
-1,003,245
-1,242,871
-349,550
148,461
-56,322
280,884
-204,877
-27,508
-13,496
64,037
-6,156
-65,656
-23,462
-630,406
Profit After Tax
9,356,965
6,326,877
6,258,752
1,838,578
226,683
140,211
747,285
777,723
110,034
194,541
90,899
33,912
186,868
60,331
1,621,044
Dividends Paid
Retained Profit
9,356,965
6,326,877
6,258,752
1,838,578
226,683
140,211
747,285
777,723
110,034
194,541
90,899
33,912
186,868
60,331
1,621,044
Employee Costs
9,442,595
11,602,628
12,849,171
11,549,221
5,643,829
4,986,375
3,564,717
3,293,716
1,579,950
1,934,361
1,804,230
1,577,350
2,323,316
2,868,928
Number Of Employees
79
72
66
55
56
55
51
50
48
45
38
36
73
91
EBITDA*
12,227,608
7,495,571
7,628,892
2,338,418
283,236
285,087
773,821
883,876
229,132
279,578
90,978
83,604
302,324
140,176
2,296,119
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
3,728,906
3,653,546
2,160,945
2,026,463
2,096,688
1,843,126
1,885,145
1,934,344
1,908,458
1,988,903
1,903,436
513,937
554,656
551,969
522,164
Intangible Assets
2
2
2
2
2
Investments & Other
2,474,101
2,474,101
Debtors (Due After 1 year)
Total Fixed Assets
6,203,007
6,127,647
2,160,945
2,026,463
2,096,688
1,843,126
1,885,145
1,934,344
1,908,458
1,988,903
1,903,438
513,939
554,658
551,971
522,166
Stock & work in progress
6,652,142
4,850,596
3,259,745
3,131,811
2,843,769
2,667,846
2,172,790
2,191,758
1,976,237
1,417,127
1,626,330
1,733,310
1,787,960
1,791,276
1,820,051
Trade Debtors
1,573,237
1,772,771
2,196,233
1,519,581
466,521
564,838
520,791
482,201
363,942
357,911
343,655
308,155
1,491,611
1,848,745
1,434,290
Group Debtors
2,027,902
1,635,291
1,332,153
1,358,067
Misc Debtors
10,797,977
7,188,223
5,563,715
1,600,008
3,226,737
3,756,019
2,891,526
2,768,358
131,485
95,477
98,399
104,309
Cash
16,818,347
10,494,465
11,445,301
9,341,363
1,598,234
1,547,111
1,896,969
1,334,321
798,605
1,421,737
1,081,750
1,077,532
1,077,809
836,487
1,015,532
misc current assets
total current assets
35,841,703
24,306,055
22,464,994
15,592,763
8,135,261
8,535,814
7,482,076
6,776,638
5,298,171
4,927,543
4,482,287
4,581,373
4,357,380
4,476,508
4,269,873
total assets
42,044,710
30,433,702
24,625,939
17,619,226
10,231,949
10,378,940
9,367,221
8,710,982
7,206,629
6,916,446
6,385,725
5,095,312
4,912,038
5,028,479
4,792,039
Bank overdraft
Bank loan
Trade Creditors
630,149
837,255
756,607
579,773
558,142
406,645
251,079
334,024
367,838
362,717
434,858
322,441
2,936,952
3,252,374
3,072,095
Group/Directors Accounts
3,275,468
2,224,619
other short term finances
hp & lease commitments
other current liabilities
10,822,991
8,369,934
11,352,840
10,851,049
5,358,665
5,895,394
5,177,221
5,185,322
4,434,704
4,254,117
584,991
545,145
total current liabilities
11,453,140
9,207,189
12,109,447
11,430,822
5,916,807
6,302,039
5,428,300
5,519,346
4,802,542
4,616,834
4,295,317
3,092,205
2,936,952
3,252,374
3,072,095
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
892,474
884,382
143,429
74,093
39,409
27,851
30,082
30,082
20,256
25,815
11,152
14,750
20,640
8,527
12,697
total long term liabilities
892,474
884,382
143,429
74,093
39,409
27,851
30,082
30,082
20,256
25,815
11,152
14,750
20,640
8,527
12,697
total liabilities
12,345,614
10,091,571
12,252,876
11,504,915
5,956,216
6,329,890
5,458,382
5,549,428
4,822,798
4,642,649
4,306,469
3,106,955
2,957,592
3,260,901
3,084,792
net assets
29,699,096
20,342,131
12,373,063
6,114,311
4,275,733
4,049,050
3,908,839
3,161,554
2,383,831
2,273,797
2,079,256
1,988,357
1,954,446
1,767,578
1,707,247
total shareholders funds
29,699,096
20,342,131
12,373,063
6,114,311
4,275,733
4,049,050
3,908,839
3,161,554
2,383,831
2,273,797
2,079,256
1,988,357
1,954,446
1,767,578
1,707,247
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
12,068,142
7,314,060
7,464,176
2,192,189
133,711
150,485
654,417
765,024
131,992
205,602
22,681
33,343
247,739
79,163
2,248,911
Depreciation
159,466
181,511
164,716
146,229
149,525
134,602
119,404
118,852
97,140
73,976
68,297
50,261
54,585
61,013
47,208
Amortisation
Tax
-2,873,928
-1,003,245
-1,242,871
-349,550
148,461
-56,322
280,884
-204,877
-27,508
-13,496
64,037
-6,156
-65,656
-23,462
-630,406
Stock
1,801,546
1,590,851
127,934
288,042
175,923
495,056
-18,968
215,521
559,110
-209,203
-106,980
-54,650
-3,316
-28,775
1,820,051
Debtors
3,410,220
1,201,046
4,640,359
-573,669
-627,599
908,540
161,758
727,230
434,650
314,472
3,676
278,920
-357,134
414,455
1,434,290
Creditors
-207,106
80,648
176,834
21,631
151,497
155,566
-82,945
-33,814
5,121
-72,141
112,417
-2,614,511
-315,422
180,279
3,072,095
Accruals and Deferred Income
2,453,057
-2,982,906
501,791
5,492,384
-536,729
718,173
-8,101
750,618
180,587
3,669,126
39,846
545,145
Deferred Taxes & Provisions
8,092
740,953
69,336
34,684
11,558
-2,231
9,826
-5,559
14,663
-3,598
-5,890
12,113
-4,170
12,697
Cash flow from operations
6,395,957
1,539,124
2,365,689
7,823,194
509,699
-303,323
820,869
462,878
-611,987
3,772,461
406,984
-2,222,078
293,809
-92,857
1,496,164
Investing Activities
capital expenditure
-116,958
-311,259
-130,993
-16,695
-134,943
-1,157,796
-4,120
-57,272
-90,818
-569,374
Change in Investments
2,474,101
cash flow from investments
-2,474,101
-116,958
-311,259
-130,993
-16,695
-134,943
-1,157,796
-4,120
-57,272
-90,818
-569,374
Financing Activities
Bank loans
Group/Directors Accounts
-3,275,468
1,050,849
2,224,619
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
1,642,191
-1
86,203
interest
162,751
16,062
37,447
-4,061
-55,489
46,048
-188,016
1,776
5,551
2,435
4,181
6,725
4,786
4,630
2,539
cash flow from financing
162,751
1,658,253
37,447
-4,061
-55,489
46,048
-188,016
1,776
5,551
-3,273,033
1,055,030
2,231,343
4,786
4,630
88,742
cash and cash equivalents
cash
6,323,882
-950,836
2,103,938
7,743,129
51,123
-349,858
562,648
535,716
-623,132
339,987
4,218
-277
241,322
-179,045
1,015,532
overdraft
change in cash
6,323,882
-950,836
2,103,938
7,743,129
51,123
-349,858
562,648
535,716
-623,132
339,987
4,218
-277
241,322
-179,045
1,015,532
nodor international 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 nodor international limited. Get real-time insights into nodor international limited's credit score, group structure and payment trends.
Perform a competitor analysis for nodor international limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in CF31 area or any other competitors across 12 key performance metrics.
nodor international limited Ownership
NODOR INTERNATIONAL LIMITED group structure
Nodor International Limited has 4 subsidiary companies.
The largest shareholders in Nodor International Limited include Alexander George Bluck & Frances Alison Bluck and Vincent Charles Bluck & Alexander George Bluck & Gillian Betty Margaret Bluck.
alexander george bluck & frances alison bluck
31.37%
vincent charles bluck & alexander george bluck & gillian betty margaret bluck
30.49%
vincent charles bluck & fiona marie bluck
27.85%
vincent charles bluck
6.9%
alexander george bluck
3.38%
nodor international limited directors
Nodor International Limited currently has 2 directors.
The longest serving directors include
Mr Alexander Bluck (Apr 1999) and
Mr Vincent Bluck (Apr 1999).
south road, bridgend industrial estate, bridgend, mid glamorgan, CF31 3PT
Bank
NATIONWIDE BUILDING SOCIETY
Legal Advisor
-
nodor international 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 did not find charges/mortgages relating to nodor international limited.
nodor international 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 NODOR INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
nodor international limitedCompanies House Filings - See Documents
