trillium holdings limited

trillium holdings limited Company Information

Share TRILLIUM HOLDINGS LIMITED
Live 
MatureMegaDeclining

Company Number

03487308

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Shareholders

london wall outsourcing ltd

Group Structure

View All

Contact

Registered Address

level 16 5 aldermanbury square, london, EC2V 7HR

trillium holdings limited Estimated Valuation

£871.6m

Pomanda estimates the enterprise value of TRILLIUM HOLDINGS LIMITED at £871.6m based on a Turnover of £110.6m and 7.88x industry multiple (adjusted for size and gross margin).

trillium holdings limited Estimated Valuation

£293.3m

Pomanda estimates the enterprise value of TRILLIUM HOLDINGS LIMITED at £293.3m based on an EBITDA of £18.8m and a 15.57x industry multiple (adjusted for size and gross margin).

trillium holdings limited Estimated Valuation

£2b

Pomanda estimates the enterprise value of TRILLIUM HOLDINGS LIMITED at £2b based on Net Assets of £1.2b and 1.71x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Trillium Holdings Limited Overview

Trillium Holdings Limited is a live company located in london, EC2V 7HR with a Companies House number of 03487308. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 1997, it's largest shareholder is london wall outsourcing ltd with a 100% stake. Trillium Holdings Limited is a mature, mega sized company, Pomanda has estimated its turnover at £110.6m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Trillium Holdings Limited Health Check

Pomanda's financial health check has awarded Trillium Holdings Limited a 4.5 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 Rating4.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £110.6m, make it larger than the average company (£917k)

£110.6m - Trillium Holdings Limited

£917k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (4.9%)

-1% - Trillium Holdings Limited

4.9% - Industry AVG

production

Production

with a gross margin of 75.3%, this company has a comparable cost of product (75.3%)

75.3% - Trillium Holdings Limited

75.3% - Industry AVG

profitability

Profitability

an operating margin of 12.7% make it less profitable than the average company (29.8%)

12.7% - Trillium Holdings Limited

29.8% - Industry AVG

employees

Employees

with 175 employees, this is above the industry average (4)

175 - Trillium Holdings Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £64.7k, the company has a higher pay structure (£32.4k)

£64.7k - Trillium Holdings Limited

£32.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £632.3k, this is more efficient (£177.5k)

£632.3k - Trillium Holdings Limited

£177.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 20 days, this is earlier than average (31 days)

20 days - Trillium Holdings Limited

31 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 102 days, this is slower than average (38 days)

102 days - Trillium Holdings Limited

38 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 80 days, this is more than average (53 days)

80 days - Trillium Holdings Limited

53 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (12 weeks)

3 weeks - Trillium Holdings Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 47.8%, this is a lower level of debt than the average (63.6%)

47.8% - Trillium Holdings Limited

63.6% - Industry AVG

TRILLIUM HOLDINGS LIMITED financials

EXPORTms excel logo

Trillium Holdings Limited's latest turnover from March 2024 is £110.6 million and the company has net assets of £1.2 billion. According to their latest financial statements, Trillium Holdings Limited has 175 employees and maintains cash reserves of £54.4 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
Turnover110,646,000118,245,000107,117,000114,999,000126,818,000123,814,000608,355,000618,174,000647,397,000675,266,000676,468,000710,909,000687,395,000695,700,000701,394,000
Other Income Or Grants000000000000000
Cost Of Sales27,303,49529,866,28726,779,25028,649,40532,688,11032,917,051152,429,211155,836,679182,729,524226,714,694220,097,488218,801,099211,602,304223,305,253219,060,804
Gross Profit83,342,50588,378,71380,337,75086,349,59594,129,89090,896,949455,925,789462,337,321464,667,476448,551,306456,370,512492,107,901475,792,696472,394,747482,333,196
Admin Expenses69,317,50580,004,71329,399,75064,177,595106,723,890113,938,949339,118,789311,496,321303,348,476240,136,306314,791,512350,887,901353,194,696405,970,747436,297,196
Operating Profit14,025,0008,374,00050,938,00022,172,000-12,594,000-23,042,000116,807,000150,841,000161,319,000208,415,000141,579,000141,220,000122,598,00066,424,00046,036,000
Interest Payable28,065,00024,695,00014,419,00015,162,00015,161,00017,575,00015,992,00017,045,00021,230,00052,984,00047,389,00047,947,00048,655,00037,765,00028,177,000
Interest Receivable115,486,00078,277,00050,608,00049,527,00052,265,00051,673,00044,786,00036,544,00025,583,00026,113,00017,195,00014,885,00013,123,0007,049,00012,213,000
Pre-Tax Profit101,446,00061,956,00087,127,00056,537,00024,510,00024,292,000145,601,000192,935,000165,672,000179,114,000113,964,000111,621,00091,297,00034,974,00035,741,000
Tax-27,930,000-10,695,000-12,417,000-11,131,000-9,283,000635,000-17,825,000-40,199,000-39,686,000-29,878,000-45,320,000-30,565,000-32,230,000-9,546,00020,218,000
Profit After Tax73,516,00051,261,00074,710,00045,406,00015,227,00024,927,000127,776,000152,736,000125,986,000149,236,00068,644,00081,056,00059,067,00025,428,00055,959,000
Dividends Paid0000010,369,0007,280,00027,368,0001,837,000153,380,00061,830,00084,329,000163,516,00080,000,000430,000,000
Retained Profit73,547,00051,261,00074,710,00045,472,00015,508,00014,446,000120,162,000125,155,000123,876,000-4,203,0006,814,000-3,273,000-104,449,000-54,572,000-374,041,000
Employee Costs11,315,00036,566,00038,359,00035,605,00044,365,00047,327,00040,512,00041,858,00050,176,00053,831,00067,122,00075,008,00054,505,00043,969,00054,142,000
Number Of Employees175187193198206204241249420506784790662591689
EBITDA*18,835,00012,946,00055,474,00026,507,000-8,335,000-18,729,000137,172,000170,515,000183,494,000228,570,000172,353,000177,605,000159,931,000104,201,00089,915,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets3,173,0001,933,0001,461,0001,572,0001,273,0001,009,0001,186,000330,265,000326,696,000303,191,000675,103,000836,388,000938,478,0001,117,144,0001,059,099,000
Intangible Assets30,206,00034,233,00038,260,00042,287,00046,314,00050,341,00054,368,00058,396,00062,423,00066,450,00070,477,00074,504,00078,532,00000
Investments & Other439,728,000430,645,000361,152,000262,534,000255,504,000335,278,000335,052,000116,424,000126,033,000121,612,000177,969,000153,743,000155,949,000119,033,000117,391,000
Debtors (Due After 1 year)236,856,00053,601,00079,616,00077,686,000245,446,00069,952,00069,500,00062,296,00066,663,00066,898,00071,970,00070,856,00075,288,00079,006,00084,875,000
Total Fixed Assets709,963,000520,412,000480,489,000384,079,000548,537,000456,580,000460,106,000567,381,000581,815,000558,151,000995,519,0001,135,491,0001,248,247,0001,315,183,0001,261,365,000
Stock & work in progress6,028,0005,779,00000000000000423,0000
Trade Debtors6,343,0002,298,0001,826,0003,830,0008,748,00010,661,00057,668,00071,763,00072,164,00071,939,00074,262,00017,509,00075,549,00078,828,00085,947,000
Group Debtors1,408,363,0001,532,236,0001,438,216,0001,389,566,0001,268,282,0001,217,818,0001,048,446,0001,101,181,000738,014,000635,803,000164,249,00059,930,00039,406,0003,376,0000
Misc Debtors46,874,00046,199,00039,176,00036,972,00079,620,000127,843,000171,533,00056,557,00048,202,00047,590,00048,131,00047,054,00061,742,00056,455,00061,453,000
Cash54,367,00046,324,00047,486,00056,032,00055,166,000137,353,00066,556,00031,981,00031,824,00051,298,00048,533,000130,072,00055,542,00077,219,00092,214,000
misc current assets006,369,0006,504,0007,993,00010,823,00018,900,00012,879,00065,864,00010,670,00020,826,00013,223,0004,185,0000423,000
total current assets1,521,975,0001,632,836,0001,533,073,0001,492,904,0001,419,809,0001,504,498,0001,363,103,0001,274,361,000956,068,000817,300,000356,001,000267,788,000236,424,000216,301,000240,037,000
total assets2,231,938,0002,153,248,0002,013,562,0001,876,983,0001,968,346,0001,961,078,0001,823,209,0001,841,742,0001,537,883,0001,375,451,0001,351,520,0001,403,279,0001,484,671,0001,531,484,0001,501,402,000
Bank overdraft0000027,00057,000124,00023,000178,000268,669,00014,345,00017,570,0001,693,0001,201,000
Bank loan24,442,00012,987,00012,080,00052,080,00042,255,00032,195,00010,471,0007,504,0005,253,00046,789,00000013,467,00019,256,000
Trade Creditors 7,683,0008,656,0008,136,0008,559,0009,890,00013,062,00051,017,00044,853,00033,761,00029,618,0007,059,0006,771,0007,801,0008,644,00018,574,000
Group/Directors Accounts775,575,000537,629,000575,153,000567,563,000560,214,000469,219,000301,936,000421,710,000212,104,000132,004,00020,091,00010,871,0001,541,00028,075,000109,497,000
other short term finances0000000002,722,00000000
hp & lease commitments000000000000021,0000
other current liabilities51,857,00071,611,00061,821,00086,454,00081,515,00099,087,000128,481,000151,272,000156,794,000188,217,000218,197,000261,626,000281,079,000184,754,000182,433,000
total current liabilities859,557,000630,883,000657,190,000714,656,000693,874,000613,590,000491,962,000625,463,000407,935,000399,528,000514,016,000293,613,000307,991,000236,654,000330,961,000
loans166,737,000406,980,000351,039,000225,950,000213,098,000282,101,000264,651,000274,325,000280,739,000253,630,000278,737,000489,060,000512,648,000410,231,000375,847,000
hp & lease commitments00000000000000118,000
Accruals and Deferred Income645,000936,0001,220,0001,689,0001,806,0004,188,0005,729,0009,265,00016,816,00012,898,00028,254,00034,294,00040,370,00045,479,00047,375,000
other liabilities558,000002,322,0004,060,0004,573,0006,102,00010,296,00011,634,00013,847,00000000
provisions38,163,00019,979,00015,094,00017,546,00020,050,00019,676,00043,596,00084,473,000139,889,000162,162,000262,753,000275,427,000249,333,000258,580,000205,081,000
total long term liabilities206,103,000427,895,000370,852,000254,481,000249,059,000319,422,000331,500,000396,324,000463,994,000456,943,000576,978,000807,990,000813,349,000717,088,000630,191,000
total liabilities1,065,660,0001,058,778,0001,028,042,000969,137,000942,933,000933,012,000823,462,0001,021,787,000871,929,000856,471,0001,090,994,0001,101,603,0001,121,340,000953,742,000961,152,000
net assets1,165,848,0001,094,470,000985,520,000907,846,0001,024,387,0001,026,759,000998,552,000819,094,000665,306,000517,630,000260,526,000301,676,000363,331,000577,742,000540,250,000
total shareholders funds1,165,848,0001,094,470,000985,520,000907,846,0001,024,387,0001,026,759,000998,552,000819,094,000665,306,000517,630,000260,526,000301,676,000363,331,000577,742,000540,250,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit14,025,0008,374,00050,938,00022,172,000-12,594,000-23,042,000116,807,000150,841,000161,319,000208,415,000141,579,000141,220,000122,598,00066,424,00046,036,000
Depreciation783,000545,000509,000308,000232,000286,00016,337,00015,647,00018,148,00016,128,00026,747,00032,357,00035,319,00037,777,00043,879,000
Amortisation4,027,0004,027,0004,027,0004,027,0004,027,0004,027,0004,028,0004,027,0004,027,0004,027,0004,027,0004,028,0002,014,00000
Tax-27,930,000-10,695,000-12,417,000-11,131,000-9,283,000635,000-17,825,000-40,199,000-39,686,000-29,878,000-45,320,000-30,565,000-32,230,000-9,546,00020,218,000
Stock249,0005,779,0000000000000-423,000423,0000
Debtors64,102,00075,500,00050,780,000-94,042,000175,822,00079,127,00055,350,000366,754,000102,813,000463,618,000163,263,000-56,636,00034,320,000-14,610,000232,275,000
Creditors-973,000520,000-423,000-1,331,000-3,172,000-37,955,0006,164,00011,092,0004,143,00022,559,000288,000-1,030,000-843,000-9,930,00018,574,000
Accruals and Deferred Income-20,045,0009,506,000-25,102,0004,822,000-19,954,000-30,935,000-26,327,000-13,073,000-27,505,000-45,336,000-49,469,000-25,529,00091,216,000425,000229,808,000
Deferred Taxes & Provisions18,184,0004,885,000-2,452,000-2,504,000374,000-23,920,000-40,877,000-55,416,000-22,273,000-100,591,000-12,674,00026,094,000-9,247,00053,499,000205,081,000
Cash flow from operations-76,280,000-64,117,000-35,700,000110,405,000-216,192,000-190,031,0002,957,000-293,835,000-4,640,000-388,294,000-98,085,000203,211,000174,930,000152,836,000331,321,000
Investing Activities
capital expenditure000003,632,00015,026,00053,868,000-64,564,000376,027,000134,538,00069,733,00062,801,000-95,822,000-1,102,978,000
Change in Investments9,083,00069,493,00098,618,0007,030,000-79,774,000226,000218,628,000-9,609,0004,421,000-56,357,00024,226,000-2,206,00036,916,0001,642,000117,391,000
cash flow from investments-9,083,000-69,493,000-98,618,000-7,030,00079,774,0003,406,000-203,602,00063,477,000-68,985,000432,384,000110,312,00071,939,00025,885,000-97,464,000-1,220,369,000
Financing Activities
Bank loans11,455,000907,000-40,000,0009,825,00010,060,00021,724,0002,967,0002,251,000-41,536,00046,789,00000-13,467,000-5,789,00019,256,000
Group/Directors Accounts237,946,000-37,524,0007,590,0007,349,00090,995,000167,283,000-119,774,000209,606,00080,100,000111,913,0009,220,0009,330,000-26,534,000-81,422,000109,497,000
Other Short Term Loans 00000000-2,722,0002,722,00000000
Long term loans-240,243,00055,941,000125,089,00012,852,000-69,003,00017,450,000-9,674,000-6,414,00027,109,000-25,107,000-210,323,000-23,588,000102,417,00034,384,000375,847,000
Hire Purchase and Lease Commitments000000000000-21,000-97,000118,000
other long term liabilities558,0000-2,322,000-1,738,000-513,000-1,529,000-4,194,000-1,338,000-2,213,00013,847,00000000
share issue-2,169,00057,689,0002,964,000-162,013,000-17,880,00013,761,00059,296,00028,633,00023,800,000261,307,000-47,964,000-58,382,000-109,962,00092,064,000914,291,000
interest87,421,00053,582,00036,189,00034,365,00037,104,00034,098,00028,794,00019,499,0004,353,000-26,871,000-30,194,000-33,062,000-35,532,000-30,716,000-15,964,000
cash flow from financing94,968,000130,595,000129,510,000-99,360,00050,763,000252,787,000-42,585,000252,237,00088,891,000384,600,000-279,261,000-105,702,000-83,099,0008,424,0001,403,045,000
cash and cash equivalents
cash8,043,000-1,162,000-8,546,000866,000-82,187,00070,797,00034,575,000157,000-19,474,0002,765,000-81,539,00074,530,000-21,677,000-14,995,00092,214,000
overdraft0000-27,000-30,000-67,000101,000-155,000-268,491,000254,324,000-3,225,00015,877,000492,0001,201,000
change in cash8,043,000-1,162,000-8,546,000866,000-82,160,00070,827,00034,642,00056,000-19,319,000271,256,000-335,863,00077,755,000-37,554,000-15,487,00091,013,000

trillium holdings 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 trillium holdings limited. Get real-time insights into trillium holdings 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

Trillium Holdings Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for trillium holdings limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mega companies, companies in EC2V area or any other competitors across 12 key performance metrics.

trillium holdings limited directors

Trillium Holdings Limited currently has 5 directors. The longest serving directors include Mr Graham Edwards (Jan 2009) and Mr Russell Gurnhill (Jan 2009).

officercountryagestartendrole
Mr Graham Edwards61 years Jan 2009- Director
Mr Russell GurnhillUnited Kingdom55 years Jan 2009- Director
Mr Adam DakinUnited Kingdom62 years Jan 2009- Director
Mr Graeme HunterUnited Kingdom61 years Nov 2015- Director
Mr Michael HackenbrochUnited Kingdom51 years Sep 2017- Director

P&L

March 2024

turnover

110.6m

-6%

operating profit

14m

+67%

gross margin

75.4%

+0.78%

turnover

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

Balance Sheet

March 2024

net assets

1.2b

+0.07%

total assets

2.2b

+0.04%

cash

54.4m

+0.17%

net assets

Total assets minus all liabilities

trillium holdings limited company details

company number

03487308

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

December 1997

age

28

incorporated

UK

ultimate parent company

CASTLE GROUP INTERNATIONAL LTD

accounts

Group

last accounts submitted

March 2024

previous names

land securities trillium limited (January 2009)

trillium investments gp limited (March 2001)

accountant

-

auditor

KPMG LLP

address

level 16 5 aldermanbury square, london, EC2V 7HR

Bank

ABBEY NATIONAL PLC

Legal Advisor

-

trillium holdings 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 20 charges/mortgages relating to trillium holdings limited. Currently there are 12 open charges and 8 have been satisfied in the past.

trillium holdings 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 TRILLIUM HOLDINGS LIMITED. This can take several minutes, an email will notify you when this has completed.

trillium holdings limited Companies House Filings - See Documents

datedescriptionview/download