the hospital company (swindon & marlborough) limited

the hospital company (swindon & marlborough) limited Company Information

Share THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED
Live 
MatureLargeHealthy

Company Number

03824242

Industry

Medical nursing home activities

 

Shareholders

hospital company swindon & marlborough holdings ltd

Group Structure

View All

Contact

Registered Address

third floor broad quay house, prince street, bristol, BS1 4DJ

the hospital company (swindon & marlborough) limited Estimated Valuation

£29.4m

Pomanda estimates the enterprise value of THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED at £29.4m based on a Turnover of £35.1m and 0.84x industry multiple (adjusted for size and gross margin).

the hospital company (swindon & marlborough) limited Estimated Valuation

£28.8m

Pomanda estimates the enterprise value of THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED at £28.8m based on an EBITDA of £4.9m and a 5.9x industry multiple (adjusted for size and gross margin).

the hospital company (swindon & marlborough) limited Estimated Valuation

£5m

Pomanda estimates the enterprise value of THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED at £5m based on Net Assets of £1.8m and 2.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Hospital Company (swindon & Marlborough) Limited Overview

The Hospital Company (swindon & Marlborough) Limited is a live company located in bristol, BS1 4DJ with a Companies House number of 03824242. It operates in the medical nursing home activities sector, SIC Code 86102. Founded in August 1999, it's largest shareholder is hospital company swindon & marlborough holdings ltd with a 100% stake. The Hospital Company (swindon & Marlborough) Limited is a mature, large sized company, Pomanda has estimated its turnover at £35.1m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Hospital Company (swindon & Marlborough) Limited Health Check

Pomanda's financial health check has awarded The Hospital Company (Swindon & Marlborough) Limited a 3.5 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 Rating3.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £35.1m, make it larger than the average company (£3.8m)

£35.1m - The Hospital Company (swindon & Marlborough) Limited

£3.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (7.4%)

9% - The Hospital Company (swindon & Marlborough) Limited

7.4% - Industry AVG

production

Production

with a gross margin of 18.9%, this company has a higher cost of product (37.7%)

18.9% - The Hospital Company (swindon & Marlborough) Limited

37.7% - Industry AVG

profitability

Profitability

an operating margin of 13.9% make it as profitable than the average company (12.2%)

13.9% - The Hospital Company (swindon & Marlborough) Limited

12.2% - Industry AVG

employees

Employees

with 709 employees, this is above the industry average (99)

709 - The Hospital Company (swindon & Marlborough) Limited

99 - Industry AVG

paystructure

Pay Structure

There is insufficient data available for this Key Performance Indicator!

- - The Hospital Company (swindon & Marlborough) Limited

- - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £49.6k, this is equally as efficient (£49.6k)

£49.6k - The Hospital Company (swindon & Marlborough) Limited

£49.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 5 days, this is earlier than average (21 days)

5 days - The Hospital Company (swindon & Marlborough) Limited

21 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 75 days, this is slower than average (21 days)

75 days - The Hospital Company (swindon & Marlborough) Limited

21 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - The Hospital Company (swindon & Marlborough) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 13 weeks, this is less cash available to meet short term requirements (31 weeks)

13 weeks - The Hospital Company (swindon & Marlborough) Limited

31 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 98.6%, this is a higher level of debt than the average (45.1%)

98.6% - The Hospital Company (swindon & Marlborough) Limited

45.1% - Industry AVG

THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED financials

EXPORTms excel logo

The Hospital Company (Swindon & Marlborough) Limited's latest turnover from March 2024 is £35.1 million and the company has net assets of £1.8 million. According to their latest financial statements, we estimate that The Hospital Company (Swindon & Marlborough) Limited has 709 employees and maintains cash reserves of £7.8 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
Turnover35,140,00031,264,00028,307,00026,949,00023,433,00021,035,00020,877,00019,028,00018,810,00019,619,00018,679,00016,021,00016,732,00015,356,00014,074,000
Other Income Or Grants000000000000000
Cost Of Sales28,511,00026,185,00024,586,00022,528,00018,683,00015,490,00017,354,00016,290,00015,925,00016,637,00015,420,00014,468,00015,513,00014,585,00013,552,000
Gross Profit6,629,0005,079,0003,721,0004,421,0004,750,0005,545,0003,523,0002,738,0002,885,0002,982,0003,259,0001,553,0001,219,000771,000522,000
Admin Expenses1,753,0001,352,000963,0001,255,0001,470,0001,392,0001,215,0001,200,0001,437,0001,208,0001,102,0001,374,000935,000750,0001,233,000
Operating Profit4,876,0003,727,0002,758,0003,166,0003,280,0004,153,0002,308,0001,538,0001,448,0001,774,0002,157,000179,000284,00021,000-711,000
Interest Payable6,856,0006,749,0007,134,0007,478,0008,394,0009,037,0009,595,0009,969,00010,480,00011,059,00011,524,00011,793,00012,031,00012,134,00012,155,000
Interest Receivable9,155,0008,623,0009,208,0009,933,00010,680,00011,193,00011,648,00012,099,00012,475,00012,832,00013,148,00013,532,00013,685,00013,786,00014,001,000
Pre-Tax Profit9,050,0007,476,0006,707,0007,496,0007,444,0008,181,0006,236,0005,543,0005,319,0005,422,0005,656,0003,793,0003,813,0003,548,0003,010,000
Tax-2,373,000-1,532,000-3,898,000-1,345,000-1,688,000-1,481,000-1,245,000-380,000-338,000-923,000-462,000-288,000-433,000-425,000-463,000
Profit After Tax6,677,0005,944,0002,809,0006,151,0005,756,0006,700,0004,991,0005,163,0004,981,0004,499,0005,194,0003,505,0003,380,0003,123,0002,547,000
Dividends Paid3,893,0004,938,0001,890,0005,144,00010,202,0001,890,0002,784,0006,744,0007,216,0003,398,0004,890,0001,890,0002,846,0002,980,0003,440,000
Retained Profit2,784,0001,006,000919,0001,007,000-4,446,0004,810,0002,207,000-1,581,000-2,235,0001,101,000304,0001,615,000534,000143,000-893,000
Employee Costs000000000000000
Number Of Employees709679638628552344575605433482497
EBITDA*4,876,0003,727,0002,758,0003,166,0003,280,0004,153,0002,308,0001,538,0001,448,0001,774,0002,157,000179,000284,00021,000-711,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets000000000000000
Intangible Assets000000000000000
Investments & Other31,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,00031,246,000
Debtors (Due After 1 year)62,620,00073,335,00083,057,00091,853,00099,786,000106,916,000113,298,000119,533,000125,131,000131,307,000132,335,000135,694,000138,557,000140,989,000143,009,000
Total Fixed Assets93,866,000104,581,000114,303,000123,099,000131,032,000138,162,000144,544,000150,779,000156,377,000162,553,000163,581,000166,940,000169,803,000172,235,000174,255,000
Stock & work in progress000000000000000
Trade Debtors553,000157,000801,000785,000480,000287,000194,0005,417,0004,780,0001,464,000743,00089,0008,000548,000268,000
Group Debtors3,748,0001,874,000025,0006,000000000010,397,0008,522,0008,617,000
Misc Debtors14,823,00011,399,00011,800,00011,416,0009,820,0006,532,0005,818,0002,299,0002,089,0006,257,0005,416,0004,964,0004,739,0004,092,0001,638,000
Cash7,791,0001,695,00013,508,00021,212,00010,422,00020,169,00013,030,0007,925,00010,503,00012,983,00012,877,00013,910,00012,434,00010,934,0009,377,000
misc current assets9,009,00011,755,0000000000000000
total current assets35,924,00026,880,00026,109,00033,438,00020,728,00026,988,00019,042,00015,641,00017,372,00020,704,00019,036,00018,963,00027,578,00024,096,00019,900,000
total assets129,790,000131,461,000140,412,000156,537,000151,760,000165,150,000163,586,000166,420,000173,749,000183,257,000182,617,000185,903,000197,381,000196,331,000194,155,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 5,902,0002,157,0006,273,0005,081,0004,339,000238,0002,046,0004,014,0003,713,0004,703,0004,164,0003,374,0003,495,0003,670,0003,291,000
Group/Directors Accounts4,516,0002,695,0002,148,000722,000699,0003,655,0001,648,000764,000695,000673,000499,000653,00011,048,0009,135,0007,241,000
other short term finances10,999,0008,907,0007,221,0007,069,0007,769,0006,547,0006,897,0005,663,0005,083,0004,865,0005,275,0004,903,0004,211,0003,110,0002,626,000
hp & lease commitments000000000000000
other current liabilities7,783,0006,132,0003,050,00016,752,0004,721,0006,013,0004,528,0003,130,0002,934,0004,797,0004,531,0004,881,0003,567,0003,253,0002,564,000
total current liabilities29,200,00019,891,00018,692,00029,624,00017,528,00016,453,00015,119,00013,571,00012,425,00015,038,00014,469,00013,811,00022,321,00019,168,00015,722,000
loans84,526,00097,173,000111,915,000120,776,000132,487,000143,286,000151,793,000167,506,000174,022,000182,516,000147,955,000153,378,000158,097,000162,182,000165,170,000
hp & lease commitments000000000000000
Accruals and Deferred Income6,792,0008,217,00010,763,00012,545,00014,180,00017,172,00015,715,00015,459,00014,593,00012,767,00012,698,00011,985,00012,137,00011,122,0009,972,000
other liabilities000000000000000
provisions7,493,0008,421,0006,665,0004,485,0003,225,0002,356,0001,518,0000004,114,0003,652,0003,364,0002,931,0002,506,000
total long term liabilities98,811,000113,811,000129,343,000137,806,000149,892,000162,814,000169,026,000182,965,000188,615,000195,283,000164,767,000169,015,000173,598,000176,235,000177,648,000
total liabilities128,011,000133,702,000148,035,000167,430,000167,420,000179,267,000184,145,000196,536,000201,040,000210,321,000179,236,000182,826,000195,919,000195,403,000193,370,000
net assets1,779,000-2,241,000-7,623,000-10,893,000-15,660,000-14,117,000-20,559,000-30,116,000-27,291,000-27,064,0003,381,0003,077,0001,462,000928,000785,000
total shareholders funds1,779,000-2,241,000-7,623,000-10,893,000-15,660,000-14,117,000-20,559,000-30,116,000-27,291,000-27,064,0003,381,0003,077,0001,462,000928,000785,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit4,876,0003,727,0002,758,0003,166,0003,280,0004,153,0002,308,0001,538,0001,448,0001,774,0002,157,000179,000284,00021,000-711,000
Depreciation000000000000000
Amortisation000000000000000
Tax-2,373,000-1,532,000-3,898,000-1,345,000-1,688,000-1,481,000-1,245,000-380,000-338,000-923,000-462,000-288,000-433,000-425,000-463,000
Stock000000000000000
Debtors-5,021,000-8,893,000-8,421,000-6,013,000-3,643,000-5,575,000-7,939,000-4,751,000-7,028,000534,000-2,253,000-12,954,000-450,000619,000153,532,000
Creditors3,745,000-4,116,0001,192,000742,0004,101,000-1,808,000-1,968,000301,000-990,000539,000790,000-121,000-175,000379,0003,291,000
Accruals and Deferred Income226,000536,000-15,484,00010,396,000-4,284,0002,942,0001,654,0001,062,000-37,000335,000363,0001,162,0001,329,0001,839,00012,536,000
Deferred Taxes & Provisions-928,0001,756,0002,180,0001,260,000869,000838,0001,518,00000-4,114,000462,000288,000433,000425,0002,506,000
Cash flow from operations10,567,0009,264,000-4,831,00020,232,0005,921,00010,219,00010,206,0007,272,0007,111,000-2,923,0005,563,00014,174,0001,888,0001,620,000-136,373,000
Investing Activities
capital expenditure000000000000000
Change in Investments0000000000000031,246,000
cash flow from investments00000000000000-31,246,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts1,821,000547,0001,426,00023,000-2,956,0002,007,000884,00069,00022,000174,000-154,000-10,395,0001,913,0001,894,0007,241,000
Other Short Term Loans 2,092,0001,686,000152,000-700,0001,222,000-350,0001,234,000580,000218,000-410,000372,000692,0001,101,000484,0002,626,000
Long term loans-12,647,000-14,742,000-8,861,000-11,711,000-10,799,000-8,507,000-15,713,000-6,516,000-8,494,00034,561,000-5,423,000-4,719,000-4,085,000-2,988,000165,170,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue1,236,0004,376,0002,351,0003,760,0002,903,0001,632,0007,350,000-1,244,0002,008,000-31,546,00000001,678,000
interest2,299,0001,874,0002,074,0002,455,0002,286,0002,156,0002,053,0002,130,0001,995,0001,773,0001,624,0001,739,0001,654,0001,652,0001,846,000
cash flow from financing-5,199,000-6,259,000-2,858,000-6,173,000-7,344,000-3,062,000-4,192,000-4,981,000-4,251,0004,552,000-3,581,000-12,683,000583,0001,042,000178,561,000
cash and cash equivalents
cash6,096,000-11,813,000-7,704,00010,790,000-9,747,0007,139,0005,105,000-2,578,000-2,480,000106,000-1,033,0001,476,0001,500,0001,557,0009,377,000
overdraft000000000000000
change in cash6,096,000-11,813,000-7,704,00010,790,000-9,747,0007,139,0005,105,000-2,578,000-2,480,000106,000-1,033,0001,476,0001,500,0001,557,0009,377,000

the hospital company (swindon & marlborough) 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 the hospital company (swindon & marlborough) limited. Get real-time insights into the hospital company (swindon & marlborough) 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

The Hospital Company (swindon & Marlborough) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the hospital company (swindon & marlborough) limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other large companies, companies in BS1 area or any other competitors across 12 key performance metrics.

the hospital company (swindon & marlborough) limited Ownership

THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED group structure

The Hospital Company (Swindon & Marlborough) Limited has no subsidiary companies.

Ultimate parent company

SEMPERIAN PPP INVESTMENT PARTNERS HOLDIN

#0062968

2 parents

THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED

03824242

THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED Shareholders

hospital company swindon & marlborough holdings ltd 100%

the hospital company (swindon & marlborough) limited directors

The Hospital Company (Swindon & Marlborough) Limited currently has 3 directors. The longest serving directors include Mr Richard Little (May 2013) and Mr Christopher Blundell (Nov 2018).

officercountryagestartendrole
Mr Richard LittleUnited Kingdom45 years May 2013- Director
Mr Christopher BlundellUnited Kingdom58 years Nov 2018- Director
Mr Louis FaleroEngland47 years Dec 2022- Director

P&L

March 2024

turnover

35.1m

+12%

operating profit

4.9m

+31%

gross margin

18.9%

+16.12%

turnover

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

Balance Sheet

March 2024

net assets

1.8m

-1.79%

total assets

129.8m

-0.01%

cash

7.8m

+3.6%

net assets

Total assets minus all liabilities

the hospital company (swindon & marlborough) limited company details

company number

03824242

Type

Private limited with Share Capital

industry

86102 - Medical nursing home activities

incorporation date

August 1999

age

26

incorporated

UK

ultimate parent company

SEMPERIAN PPP INVESTMENT PARTNERS HOLDIN

accounts

Full Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

third floor broad quay house, prince street, bristol, BS1 4DJ

Bank

-

Legal Advisor

-

the hospital company (swindon & marlborough) 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 8 charges/mortgages relating to the hospital company (swindon & marlborough) limited. Currently there are 4 open charges and 4 have been satisfied in the past.

the hospital company (swindon & marlborough) 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 THE HOSPITAL COMPANY (SWINDON & MARLBOROUGH) LIMITED. This can take several minutes, an email will notify you when this has completed.

the hospital company (swindon & marlborough) limited Companies House Filings - See Documents

datedescriptionview/download