topps tiles plc

Live MatureMegaLow

topps tiles plc Company Information

Share TOPPS TILES PLC

Company Number

03213782

Shareholders

undisclosed

Group Structure

View All

Industry

Retail sale of hardware, paints and glass in specialised stores

 

Registered Address

topps tiles thorpe way, grove park, enderby, leicestershire, LE19 1SU

topps tiles plc Estimated Valuation

£409.5m

Pomanda estimates the enterprise value of TOPPS TILES PLC at £409.5m based on a Turnover of £251.8m and 1.63x industry multiple (adjusted for size and gross margin).

topps tiles plc Estimated Valuation

£0

Pomanda estimates the enterprise value of TOPPS TILES PLC at £0 based on an EBITDA of £-6.1m and a 14.06x industry multiple (adjusted for size and gross margin).

topps tiles plc Estimated Valuation

£12.6m

Pomanda estimates the enterprise value of TOPPS TILES PLC at £12.6m based on Net Assets of £5.6m and 2.25x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Topps Tiles Plc Overview

Topps Tiles Plc is a live company located in enderby, LE19 1SU with a Companies House number of 03213782. It operates in the retail sale of hardware, paints and glass in specialised stores sector, SIC Code 47520. Founded in June 1996, it's largest shareholder is undisclosed with a 100% stake. Topps Tiles Plc is a mature, mega sized company, Pomanda has estimated its turnover at £251.8m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Topps Tiles Plc Health Check

Pomanda's financial health check has awarded Topps Tiles Plc a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £251.8m, make it larger than the average company (£14.2m)

£251.8m - Topps Tiles Plc

£14.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (6.9%)

3% - Topps Tiles Plc

6.9% - Industry AVG

production

Production

with a gross margin of 73.2%, this company has a lower cost of product (32.6%)

73.2% - Topps Tiles Plc

32.6% - Industry AVG

profitability

Profitability

an operating margin of -4.5% make it less profitable than the average company (4.2%)

-4.5% - Topps Tiles Plc

4.2% - Industry AVG

employees

Employees

with 1674 employees, this is above the industry average (55)

1674 - Topps Tiles Plc

55 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.9k, the company has an equivalent pay structure (£32.2k)

£35.9k - Topps Tiles Plc

£32.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £150.4k, this is less efficient (£209.3k)

£150.4k - Topps Tiles Plc

£209.3k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Topps Tiles Plc

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 167 days, this is slower than average (43 days)

167 days - Topps Tiles Plc

43 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 204 days, this is more than average (102 days)

204 days - Topps Tiles Plc

102 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 16 weeks, this is average cash available to meet short term requirements (18 weeks)

16 weeks - Topps Tiles Plc

18 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 96.7%, this is a higher level of debt than the average (43.2%)

96.7% - Topps Tiles Plc

43.2% - Industry AVG

TOPPS TILES PLC financials

EXPORTms excel logo

Topps Tiles Plc's latest turnover from September 2024 is £251.8 million and the company has net assets of £5.6 million. According to their latest financial statements, Topps Tiles Plc has 1,674 employees and maintains cash reserves of £23.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2024Sep 2023Oct 2022Sep 2022Oct 2021Sep 2021Oct 2020Sep 2020Sep 2019Sep 2018Sep 2017Oct 2016Sep 2016Oct 2015Sep 2014Sep 2013Sep 2012Oct 2011Oct 2010Sep 2009
Turnover251,756,000262,714,000247,241,000247,241,000227,997,000227,997,000192,813,000192,813,000219,197,000216,887,000211,848,000214,994,000214,994,000212,221,000195,237,000177,849,000177,693,000175,525,000182,406,000178,796,000
Other Income Or Grants
Cost Of Sales67,434,000123,466,000111,818,000111,818,00097,297,00097,297,00080,001,00080,001,00084,245,00084,464,00082,473,00081,825,00081,825,00082,319,00076,367,00070,826,00071,144,00070,904,00075,254,00072,929,000
Gross Profit184,322,000139,248,000135,423,000135,423,000130,700,000130,700,000112,812,000112,812,000134,952,000132,423,000129,375,000133,169,000133,169,000129,902,000118,870,000107,023,000106,549,000104,621,000107,152,000105,867,000
Admin Expenses195,739,000128,142,000120,591,000120,591,000112,355,000112,355,000118,841,000118,841,000121,619,000118,688,000111,486,000112,096,000112,096,000111,019,000100,684,00093,178,00091,087,00090,641,00087,275,00084,526,000
Operating Profit-11,417,00011,106,00014,832,00014,832,00018,345,00018,345,000-6,029,000-6,029,00013,333,00013,735,00017,889,00021,073,00021,073,00018,883,00018,186,00013,845,00015,462,00013,980,00019,877,00021,341,000
Interest Payable5,480,0004,699,0004,010,0004,010,0004,158,0004,158,0003,901,0003,901,000873,0001,072,000914,0001,176,0001,176,0002,083,0002,147,0003,706,0003,940,0004,798,0005,275,0005,607,000
Interest Receivable665,000408,000123,000495,33887,00029,404101,000101,00015,00025,00024,00085,000141,000170,000152,000316,000457,000234,000
Pre-Tax Profit-16,232,0006,815,00010,945,00010,945,00014,274,00014,274,000-9,829,000-9,829,00012,475,00012,688,00016,999,00019,982,00019,982,00017,019,00016,691,00010,601,00012,493,0007,908,00012,375,0009,881,000
Tax3,412,000-2,896,000-1,754,000-1,754,000-3,370,000-3,370,0001,811,0001,811,000-2,397,000-3,029,000-3,568,000-4,451,000-4,451,000-3,954,000-4,179,000-1,457,000-2,724,000-2,194,000-3,903,000-3,182,000
Profit After Tax-12,820,0003,919,0009,191,0009,191,00010,904,00010,904,000-8,018,000-8,018,00010,078,0009,659,00013,431,00015,531,00015,531,00013,065,00012,512,0009,144,0009,769,0005,714,0008,472,0006,699,000
Dividends Paid8,015,0008,015,0004,484,0004,484,0006,623,0006,566,0006,924,0006,733,0006,733,0005,805,0003,175,0002,396,0002,087,0002,071,000
Retained Profit-12,820,0003,919,000990,000990,00010,876,00010,876,000-12,450,000-12,554,0003,414,0003,093,0006,507,0008,798,0008,798,0007,260,0009,337,0006,748,0007,682,0003,643,0009,974,0001,722,000
Employee Costs60,173,00061,052,00057,096,00057,096,00057,955,00057,955,00049,638,00049,638,00055,440,00054,909,00050,548,00053,816,00053,816,00051,530,00045,865,00043,123,00042,801,00042,216,00040,152,00040,242,000
Number Of Employees1,6741,6571,6661,6661,7381,7381,9051,9051,9852,1142,0301,9771,9771,9151,7941,7201,6541,6611,6151,625
EBITDA*-6,067,00016,897,00039,153,00040,366,00045,307,00046,919,00024,360,00030,926,00020,940,00020,718,00024,433,00026,905,00026,905,00024,126,00022,739,00018,656,00019,450,00018,108,00024,735,00026,685,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2024Sep 2023Oct 2022Sep 2022Oct 2021Sep 2021Oct 2020Sep 2020Sep 2019Sep 2018Sep 2017Oct 2016Sep 2016Oct 2015Sep 2014Sep 2013Sep 2012Oct 2011Oct 2010Sep 2009
Tangible Assets23,442,00021,221,000111,608,000111,494,000122,247,000121,840,000139,045,000137,611,00048,193,00049,186,00054,342,00051,619,00051,619,00047,413,00041,294,00035,348,00035,155,00037,221,00031,639,00032,584,000
Intangible Assets67,851,00087,777,0007,524,0007,524,0001,243,0001,243,000916,000916,0005,767,0001,800,0001,890,000245,000245,000245,000245,000245,000245,000245,000245,000245,000
Investments & Other1,653,0001,847,0001,947,0002,335,0002,749,0002,749,0001,233,0001,233,000319,000
Debtors (Due After 1 year)4,461,00068,000114,000407,0001,434,0001,434,0002,000
Total Fixed Assets91,293,000108,998,000119,018,000119,018,000123,083,000123,083,000138,527,000138,527,00053,960,00050,986,00056,232,00051,864,00051,864,00047,658,00041,539,00035,593,00035,400,00037,466,00031,884,00032,829,000
Stock & work in progress37,850,00036,351,00038,605,00038,605,00032,758,00032,758,00029,337,00029,337,00030,924,00030,154,00029,502,00025,667,00025,667,00027,408,00027,846,00026,196,00025,917,00023,800,00024,874,00027,426,000
Trade Debtors6,419,0003,163,0001,829,0001,550,0002,139,0001,984,0001,284,000875,000456,000648,000648,000685,000695,000655,000750,000557,000420,000655,000
Group Debtors
Misc Debtors13,409,0005,370,0002,988,0001,583,0001,583,0006,858,0007,837,0006,046,0006,060,0006,060,0007,356,0005,105,0007,056,0006,335,0006,704,0007,174,0003,450,000
Cash23,682,00023,368,00016,241,00016,241,00027,789,00027,789,00031,018,00031,018,00018,747,00013,842,0007,501,00010,228,00010,228,00016,564,00019,547,00018,443,00014,442,0009,088,00041,879,00027,270,000
misc current assets210,000401,000542,000542,000518,000518,000873,000873,000595,000
total current assets76,166,00065,490,00061,807,00061,807,00065,882,00065,603,00066,736,00066,581,00057,813,00052,708,00043,505,00042,603,00042,603,00052,013,00053,193,00052,350,00047,444,00040,744,00074,347,00058,801,000
total assets167,459,000174,488,000180,825,000180,825,000188,965,000188,686,000205,263,000205,108,000111,773,000103,694,00099,737,00094,467,00094,467,00099,671,00094,732,00087,943,00082,844,00078,210,000106,231,00091,630,000
Bank overdraft
Bank loan4,981,0004,981,0007,250,0007,250,000
Trade Creditors 30,882,00021,775,00043,650,00017,388,00017,439,00017,439,00022,450,00022,450,00017,394,00020,791,00018,330,00016,598,00016,598,00015,505,00018,193,00018,244,00012,916,00011,316,00012,489,00014,577,000
Group/Directors Accounts
other short term finances18,187,00019,521,000
hp & lease commitments14,584,00015,649,00018,187,00019,521,00025,520,00025,520,000
other current liabilities27,732,00029,610,0001,504,00032,645,00037,727,00037,572,00029,202,00021,977,00018,080,00021,962,00021,962,00025,266,00023,811,00022,433,00019,812,00031,587,00029,837,00029,445,000
total current liabilities73,198,00067,034,00063,341,00063,341,00069,605,00069,326,00090,678,00090,523,00046,596,00042,768,00036,410,00038,560,00038,560,00040,771,00042,004,00040,677,00032,728,00042,903,00049,576,00051,272,000
loans172,754,000157,706,000169,482,000183,634,000197,272,000197,272,00059,768,00059,702,00069,846,00069,614,00069,614,00089,384,00099,162,000109,640,000125,217,000118,578,000166,932,000181,424,000
hp & lease commitments71,381,00078,853,00084,741,00091,817,00098,636,00098,636,000
Accruals and Deferred Income
other liabilities
provisions4,598,0004,426,0007,388,0003,938,0003,734,0003,734,00010,118,0008,824,0009,702,0007,110,0007,110,0006,820,0004,608,0005,260,0003,604,0002,960,0003,438,0005,856,000
total long term liabilities88,676,00081,066,00088,435,00090,904,00093,786,00093,786,000100,503,000100,503,00034,943,00034,263,00039,774,00038,362,00038,362,00048,102,00051,885,00057,450,00067,464,00060,769,00085,185,00093,640,000
total liabilities161,874,000148,100,000151,776,000154,245,000163,391,000163,112,000191,181,000191,026,00081,539,00077,031,00076,184,00076,922,00076,922,00088,873,00093,889,00098,127,000100,192,000103,672,000134,761,000144,912,000
net assets5,585,00023,206,00026,580,00026,580,00025,574,00025,574,00014,082,00014,082,00030,234,00026,663,00023,553,00017,545,00017,545,00010,798,000843,000-10,184,000-17,348,000-25,462,000-28,530,000-53,282,000
total shareholders funds5,585,00023,206,00026,580,00026,580,00025,574,00025,574,00014,082,00014,082,00030,234,00026,663,00023,553,00017,545,00017,545,00010,798,000843,000-10,184,000-17,348,000-25,462,000-28,530,000-53,282,000
Sep 2024Sep 2023Oct 2022Sep 2022Oct 2021Sep 2021Oct 2020Sep 2020Sep 2019Sep 2018Sep 2017Oct 2016Sep 2016Oct 2015Sep 2014Sep 2013Sep 2012Oct 2011Oct 2010Sep 2009
Operating Activities
Operating Profit-11,417,00011,106,00014,832,00014,832,00018,345,00018,345,000-6,029,000-6,029,00013,333,00013,735,00017,889,00021,073,00021,073,00018,883,00018,186,00013,845,00015,462,00013,980,00019,877,00021,341,000
Depreciation4,667,0005,024,00023,821,00025,534,00026,776,00028,574,00028,225,00034,791,0007,117,0006,983,0006,544,0005,832,0005,832,0005,243,0004,553,0004,811,0003,988,0004,128,0004,858,0005,344,000
Amortisation683,000767,000500,000186,0002,164,0002,164,000490,000
Tax3,412,000-2,896,000-1,754,000-1,754,000-3,370,000-3,370,0001,811,0001,811,000-2,397,000-3,029,000-3,568,000-4,451,000-4,451,000-3,954,000-4,179,000-1,457,000-2,724,000-2,194,000-3,903,000-3,182,000
Stock1,499,000-2,254,0005,847,0005,847,0003,421,0003,421,000-1,587,000-1,587,000770,000652,0003,835,000-1,741,000-1,741,000-438,0001,650,000279,0002,117,000-1,074,000-2,552,00027,426,000
Debtors12,432,000-1,095,0001,309,000-2,061,00068,000-3,606,000-2,988,000-3,143,000-568,0002,210,000-206,000-1,333,000-1,333,0002,241,000-1,911,000626,000-176,000-333,0003,489,0004,105,000
Creditors9,107,000-21,875,00026,211,000-51,000-5,011,000-5,011,0005,056,0005,056,000-3,397,0002,461,0001,732,0001,093,0001,093,000-2,688,000-51,0005,328,0001,600,000-1,173,000-2,088,00014,577,000
Accruals and Deferred Income-1,878,00028,106,000-31,141,000-32,645,000-5,082,000-37,727,0008,525,0008,370,0007,225,0003,897,000-3,882,000-3,304,000-3,304,0001,455,0001,378,0002,621,000-11,775,0001,750,000392,00029,445,000
Deferred Taxes & Provisions172,000-2,962,0003,450,000-3,938,000204,000-3,734,000-6,384,000-6,384,0001,294,000-878,0002,592,000290,000290,0002,212,000-652,0001,656,000644,000-478,000-2,418,0005,856,000
Cash flow from operations-9,185,00020,619,00028,763,000-1,808,00028,559,000-2,738,00037,943,00044,509,00023,463,00020,307,00017,678,00023,607,00023,607,00019,348,00019,496,00025,899,0005,254,00017,420,00015,781,00041,850,000
Investing Activities
capital expenditure12,355,0004,343,000-19,963,000-21,062,000-10,491,000-11,696,000-116,390,000-121,522,000-10,581,000-1,737,000-10,912,000-10,038,000-10,038,000-11,362,000-10,499,000-5,004,000-1,922,000-9,710,000-3,913,000-38,173,000
Change in Investments-194,000-100,000-388,000-2,335,000-414,000-2,749,0001,516,0001,516,0001,233,000-319,000-319,000319,000
cash flow from investments12,549,0004,443,000-19,575,000-18,727,000-10,077,000-8,947,000-117,906,000-123,038,000-10,581,000-2,970,000-10,912,000-9,719,000-9,719,000-11,681,000-10,499,000-5,004,000-1,922,000-9,710,000-3,913,000-38,173,000
Financing Activities
Bank loans-4,981,000-4,981,0004,981,0004,981,000-7,250,0007,250,000
Group/Directors Accounts
Other Short Term Loans 18,187,00019,521,000
Long term loans15,048,000-11,776,000-14,152,000-183,634,000-13,638,000-197,272,000137,504,000137,504,00066,000-10,144,000232,000-19,770,000-19,770,000-9,778,000-10,478,000-15,577,0006,639,000-48,354,000-14,492,000181,424,000
Hire Purchase and Lease Commitments-8,537,000-8,426,000-8,410,000-111,338,000-12,818,000-124,156,000124,156,000124,156,000
other long term liabilities
share issue-4,801,000-7,293,00016,00016,000616,000616,000-3,702,000-3,598,000157,00017,000-499,000-2,051,000-2,051,0002,695,0001,690,000416,000432,000-575,00014,778,000-55,004,000
interest-4,815,000-4,291,000-3,887,000-3,514,662-4,071,000-4,128,596-3,800,000-3,800,000-858,000-1,047,000-890,000-1,176,000-1,091,000-2,083,000-2,006,000-3,536,000-3,788,000-4,482,000-4,818,000-5,373,000
cash flow from financing-3,105,000-31,786,000-26,433,000-280,283,662-34,892,000-310,400,596259,139,000259,243,000-635,000-11,174,000-1,157,000-22,997,000-22,912,000-9,166,000-10,794,000-18,697,0003,283,000-60,661,000-4,532,000128,297,000
cash and cash equivalents
cash314,0007,127,000-11,548,000-11,548,000-3,229,000-3,229,00012,271,00012,271,0004,905,0006,341,000-2,727,000-6,336,000-6,336,000-2,983,0001,104,0004,001,0005,354,000-32,791,00014,609,00027,270,000
overdraft
change in cash314,0007,127,000-11,548,000-11,548,000-3,229,000-3,229,00012,271,00012,271,0004,905,0006,341,000-2,727,000-6,336,000-6,336,000-2,983,0001,104,0004,001,0005,354,000-32,791,00014,609,00027,270,000

topps tiles plc 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 topps tiles plc. Get real-time insights into topps tiles plc'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

Topps Tiles Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for topps tiles plc by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mega companies, companies in LE19 area or any other competitors across 12 key performance metrics.

topps tiles plc Ownership

TOPPS TILES PLC Shareholders

undisclosed 100%

topps tiles plc directors

Topps Tiles Plc currently has 8 directors. The longest serving directors include Mr Robert Parker (Apr 2007) and Mr Stephen Hopson (Nov 2020).

officercountryagestartendrole
Mr Robert Parker53 years Apr 2007- Director
Mr Stephen Hopson45 years Nov 2020- Director
Mr Stephen Hopson45 years Nov 2020- Director
Ms Diana Breeze57 years Feb 2021- Director
Ms Kari Daniels60 years Apr 2021- Director
Mr Paul Forman60 years Jul 2023- Director
Mrs Denise Jagger66 years Feb 2024- Director
Mr Martin Payne59 years Oct 2024- Director

P&L

September 2024

turnover

251.8m

-4%

operating profit

-11.4m

-203%

gross margin

73.3%

+38.13%

turnover

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

Balance Sheet

September 2024

net assets

5.6m

-0.76%

total assets

167.5m

-0.04%

cash

23.7m

+0.01%

net assets

Total assets minus all liabilities

topps tiles plc company details

company number

03213782

Type

Public limited with Share Capital

industry

47520 - Retail sale of hardware, paints and glass in specialised stores

incorporation date

June 1996

age

29

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

September 2024

previous names

tabledouble limited (May 1997)

accountant

-

auditor

MAZARS LLP

address

topps tiles thorpe way, grove park, enderby, leicestershire, LE19 1SU

Bank

BARCLAYS BANK PLC

Legal Advisor

-

topps tiles plc 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 1 charges/mortgages relating to topps tiles plc. Currently there are 0 open charges and 1 have been satisfied in the past.

topps tiles plc 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 TOPPS TILES PLC. This can take several minutes, an email will notify you when this has completed.

topps tiles plc Companies House Filings - See Documents

datedescriptionview/download