de la rue plc

3

de la rue plc Company Information

Share DE LA RUE PLC
Live 
MatureMegaDeclining

Company Number

03834125

Registered Address

de la rue house, jays close, viables, basingstoke, hampshire, RG22 4BS

Industry

Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

 

Other personal service activities n.e.c.

 

Telephone

01256329122

Next Accounts Due

September 2025

Group Structure

View All

Directors

Jeremy Greenstock19 Years

Nicholas Bray8 Years

View All

Shareholders

undisclosed 100%

de la rue plc Estimated Valuation

£302.6m

Pomanda estimates the enterprise value of DE LA RUE PLC at £302.6m based on a Turnover of £310.3m and 0.98x industry multiple (adjusted for size and gross margin).

de la rue plc Estimated Valuation

£176.2m

Pomanda estimates the enterprise value of DE LA RUE PLC at £176.2m based on an EBITDA of £25.1m and a 7.02x industry multiple (adjusted for size and gross margin).

de la rue plc Estimated Valuation

£0

Pomanda estimates the enterprise value of DE LA RUE PLC at £0 based on Net Assets of £-11.6m and 1.86x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

De La Rue Plc Overview

De La Rue Plc is a live company located in basingstoke, RG22 4BS with a Companies House number of 03834125. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in August 1999, it's largest shareholder is undisclosed with a 100% stake. De La Rue Plc is a mature, mega sized company, Pomanda has estimated its turnover at £310.3m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

De La Rue Plc Health Check

Pomanda's financial health check has awarded De La Rue Plc a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £310.3m, make it larger than the average company (£5.6m)

£310.3m - De La Rue Plc

£5.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (7.7%)

-8% - De La Rue Plc

7.7% - Industry AVG

production

Production

with a gross margin of 27.7%, this company has a higher cost of product (35%)

27.7% - De La Rue Plc

35% - Industry AVG

profitability

Profitability

an operating margin of 1.9% make it less profitable than the average company (4.9%)

1.9% - De La Rue Plc

4.9% - Industry AVG

employees

Employees

with 1674 employees, this is above the industry average (37)

1674 - De La Rue Plc

37 - Industry AVG

paystructure

Pay Structure

on an average salary of £45.6k, the company has a higher pay structure (£33.9k)

£45.6k - De La Rue Plc

£33.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £185.4k, this is more efficient (£110.8k)

£185.4k - De La Rue Plc

£110.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 45 days, this is near the average (39 days)

45 days - De La Rue Plc

39 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 55 days, this is slower than average (47 days)

55 days - De La Rue Plc

47 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 67 days, this is more than average (29 days)

67 days - De La Rue Plc

29 days - 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 - De La Rue Plc

31 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 99.1%, this is a higher level of debt than the average (52.7%)

99.1% - De La Rue Plc

52.7% - Industry AVG

DE LA RUE PLC financials

EXPORTms excel logo

De La Rue Plc's latest turnover from March 2024 is £310.3 million and the company has net assets of -£11.6 million. According to their latest financial statements, De La Rue Plc has 1,674 employees and maintains cash reserves of £29.3 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
Turnover310,300,000349,700,000375,100,000397,400,000472,100,000564,800,000493,900,000461,700,000454,500,000422,800,000513,300,000483,700,000528,300,000463,900,000561,100,000
Other Income Or Grants000000000000000
Cost Of Sales224,400,000257,600,000277,500,000289,600,000366,200,000402,400,000315,407,786286,042,234280,753,959263,297,220322,608,427296,622,874318,984,364271,541,039335,025,061
Gross Profit85,900,00092,100,00097,600,000107,800,000105,900,000162,400,000178,492,214175,657,766173,746,041159,502,780190,691,573187,077,126209,315,636192,358,961226,074,939
Admin Expenses80,100,000112,400,00061,200,00093,300,00063,100,000130,900,00055,492,214105,457,766106,946,041107,302,780118,891,573133,177,126171,015,636167,558,961124,374,939
Operating Profit5,800,000-20,300,00036,400,00014,500,00042,800,00031,500,000123,000,00070,200,00066,800,00052,200,00071,800,00053,900,00038,300,00024,800,000101,700,000
Interest Payable19,200,00011,600,0006,200,0007,100,0007,700,0004,500,0004,200,0004,600,0004,900,0004,700,0004,900,0003,800,0004,400,0004,700,0005,400,000
Interest Receivable500,0001,200,000900,0002,500,0001,000,000600,000400,0000100,000100,000200,000200,000300,000900,000300,000
Pre-Tax Profit-15,400,000-29,600,00024,200,0009,900,00036,100,00025,500,000113,600,00058,200,00054,900,00040,600,00059,800,00043,700,00032,900,00072,800,00096,600,000
Tax-3,700,000-27,600,000-1,300,000-1,400,0000-4,800,000-16,800,000-8,700,000-6,300,000-7,700,000-11,900,000-5,500,000-700,000-5,400,000-26,200,000
Profit After Tax-19,100,000-57,200,00022,900,0008,500,00036,100,00020,700,00096,800,00049,500,00048,600,00032,900,00047,900,00038,200,00032,200,00067,400,00070,400,000
Dividends Paid3,200,000800,000900,0001,000,00017,900,00025,700,00025,800,00025,400,00025,300,00036,800,00042,200,00042,100,00042,000,00042,100,00041,100,000
Retained Profit-23,200,000-59,300,00019,800,0005,300,00016,500,000-8,700,00069,600,00016,100,00023,300,000-2,500,0005,100,000-4,900,000-10,400,00025,300,00029,300,000
Employee Costs76,400,00095,000,00097,600,000107,700,000129,400,000126,400,000151,800,000136,100,000149,300,000153,100,000151,000,000158,700,000159,000,000149,400,000149,400,000
Number Of Employees1,6742,0422,2362,1812,3512,8403,1883,1513,5663,9504,0333,9533,9393,9973,946
EBITDA*25,100,000-300,00055,000,00034,100,00063,700,00052,600,000148,200,00097,000,00091,100,00080,700,000114,300,00080,200,00064,900,00049,200,000124,900,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets85,500,000103,000,000208,700,000162,900,000278,200,000140,900,000139,500,000211,600,000210,600,000227,400,000222,300,000225,300,000201,400,000190,200,000203,000,000
Intangible Assets47,400,00051,400,00037,500,00032,300,00031,000,00033,300,00029,500,00031,300,00013,400,00016,600,00018,100,00026,000,00024,200,00023,300,00019,300,000
Investments & Other007,500,0008,900,00010,100,0007,500,0006,900,000700,0002,000,000400,000500,000100,000100,000400,000900,000
Debtors (Due After 1 year)100,0005,900,00042,800,00019,700,00070,300,0000000000000
Total Fixed Assets132,900,000154,400,000203,400,000175,500,000238,900,000174,200,000169,000,000242,900,000224,000,000244,000,000240,400,000251,300,000225,600,000213,500,000222,300,000
Stock & work in progress41,700,00049,300,00050,100,00054,500,00053,900,00042,300,00037,000,00067,800,00067,100,00071,200,00077,100,00073,400,00068,600,00067,500,00061,000,000
Trade Debtors39,000,00041,700,00089,000,00068,100,00052,900,00093,900,00063,300,00089,500,00077,600,00090,600,00093,900,00078,100,00064,400,00070,600,00067,200,000
Group Debtors0000000000000300,000600,000
Misc Debtors33,800,00029,000,000030,700,00014,200,00020,500,00035,800,00020,200,00015,900,00014,800,00011,100,00011,100,00019,200,00018,800,0008,700,000
Cash29,300,00040,300,00024,300,00025,700,00014,600,00012,200,00015,500,00015,400,00040,500,00030,800,00057,900,00024,800,00024,000,00032,600,00041,600,000
misc current assets17,400,00021,300,00011,300,00022,200,00032,800,00032,200,0008,000,00015,300,00027,500,00010,000,0002,500,0005,200,0006,500,00022,200,00044,800,000
total current assets161,400,000181,800,000175,100,000201,600,000168,700,000201,100,000159,600,000208,200,000228,600,000217,400,000242,500,000192,600,000182,700,000212,000,000223,900,000
total assets294,300,000336,200,000378,500,000377,100,000407,600,000375,300,000328,600,000451,100,000452,600,000461,400,000482,900,000443,900,000408,300,000425,500,000446,200,000
Bank overdraft0000000136,300,0000141,800,0000101,500,00048,800,00063,800,00051,700,000
Bank loan00000000146,600,0000147,800,0000000
Trade Creditors 33,900,00039,500,00080,000,00040,200,00045,400,00056,600,00059,600,00046,500,00040,100,00038,500,00043,600,00033,500,00030,000,00023,800,00026,900,000
Group/Directors Accounts000000000000000
other short term finances3,300,0001,900,0004,800,0008,200,000130,600,000118,700,00063,900,0007,700,00012,000,000000000
hp & lease commitments2,500,0003,000,0002,700,0002,700,0002,800,0000000000000
other current liabilities71,100,00081,800,00019,800,000103,500,000111,300,000146,300,000129,200,000154,800,000168,500,000178,800,000181,800,000192,900,000219,600,000214,200,000222,600,000
total current liabilities110,800,000126,200,000107,300,000154,600,000290,100,000321,600,000252,700,000345,300,000367,200,000359,100,000373,200,000327,900,000298,400,000301,800,000301,200,000
loans252,600,000257,400,000208,200,000174,400,00022,200,000400,000200,000600,0002,400,0001,000,0001,500,0001,200,000900,000600,0003,900,000
hp & lease commitments9,100,00010,300,00011,500,00013,000,00011,100,000000000000100,000
Accruals and Deferred Income000000000000000
other liabilities52,700,00055,900,0001,100,000800,0002,600,000001,300,0001,400,0006,900,0007,200,0005,000,000800,0002,400,0005,100,000
provisions3,800,0005,600,0008,400,00046,200,00021,200,000165,400,000193,000,000493,400,000456,800,000482,600,000342,800,000352,800,000307,600,000207,800,000254,800,000
total long term liabilities180,900,000187,400,000109,400,000111,100,00024,300,00082,900,00096,600,000248,600,000231,000,000249,200,000180,100,000182,600,000155,500,000106,900,000135,500,000
total liabilities291,700,000313,600,000216,700,000265,700,000314,400,000404,500,000349,300,000593,900,000598,200,000608,300,000553,300,000510,500,000453,900,000408,700,000436,700,000
net assets-11,600,0006,700,000143,800,00095,000,00078,000,000-39,100,000-29,600,000-150,700,000-152,200,000-152,600,000-75,500,000-71,300,000-49,500,00013,300,0006,300,000
total shareholders funds-11,600,0006,700,000143,800,00095,000,00078,000,000-39,100,000-29,600,000-150,700,000-152,200,000-152,600,000-75,500,000-71,300,000-49,500,00013,300,0006,300,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit5,800,000-20,300,00036,400,00014,500,00042,800,00031,500,000123,000,00070,200,00066,800,00052,200,00071,800,00053,900,00038,300,00024,800,000101,700,000
Depreciation10,900,00012,500,00014,300,00015,400,00017,000,00016,700,00021,900,00024,300,00024,300,00026,800,00027,400,00023,400,00024,100,00023,200,00020,200,000
Amortisation8,400,0007,500,0004,300,0004,200,0003,900,0004,400,0003,300,0002,500,00001,700,00015,100,0002,900,0002,500,0001,200,0003,000,000
Tax-3,700,000-27,600,000-1,300,000-1,400,0000-4,800,000-16,800,000-8,700,000-6,300,000-7,700,000-11,900,000-5,500,000-700,000-5,400,000-26,200,000
Stock-7,600,000-800,000-4,400,000600,00011,600,0005,300,000-30,800,000700,000-4,100,000-5,900,0003,700,0004,800,0001,100,0006,500,00061,000,000
Debtors-3,700,000-55,200,00013,300,000-18,900,00023,000,00015,300,000-10,600,00016,200,000-11,900,000400,00015,800,0005,600,000-6,100,00013,200,00076,500,000
Creditors-5,600,000-40,500,00039,800,000-5,200,000-11,200,000-3,000,00013,100,0006,400,0001,600,000-5,100,00010,100,0003,500,0006,200,000-3,100,00026,900,000
Accruals and Deferred Income-10,700,00062,000,000-83,700,000-7,800,000-35,000,00017,100,000-25,600,000-13,700,000-10,300,000-3,000,000-11,100,000-26,700,0005,400,000-8,400,000222,600,000
Deferred Taxes & Provisions-1,800,000-2,800,000-37,800,00025,000,000-144,200,000-27,600,000-300,400,00036,600,000-25,800,000139,800,000-10,000,00045,200,00099,800,000-47,000,000254,800,000
Cash flow from operations14,600,00046,800,000-36,900,00063,000,000-161,300,00013,700,000-140,100,000100,700,00066,300,000210,200,00071,900,00086,300,000180,600,000-34,400,000465,500,000
Investing Activities
capital expenditure2,200,00071,800,000-69,600,00094,400,000-155,900,000-26,300,00048,700,000-45,700,000-4,300,000-32,100,000-31,600,000-52,000,000-38,700,000-15,600,000-245,500,000
Change in Investments0-7,500,000-1,400,000-1,200,0002,600,000600,0006,200,000-1,300,0001,600,000-100,000400,0000-300,000-500,000900,000
cash flow from investments2,200,00079,300,000-68,200,00095,600,000-158,500,000-26,900,00042,500,000-44,400,000-5,900,000-32,000,000-32,000,000-52,000,000-38,400,000-15,100,000-246,400,000
Financing Activities
Bank loans0000000-146,600,000146,600,000-147,800,000147,800,0000000
Group/Directors Accounts000000000000000
Other Short Term Loans 1,400,000-2,900,000-3,400,000-122,400,00011,900,00054,800,00056,200,000-4,300,00012,000,000000000
Long term loans-4,800,00049,200,00033,800,000152,200,00021,800,000200,000-400,000-1,800,0001,400,000-500,000300,000300,000300,000-3,300,0003,900,000
Hire Purchase and Lease Commitments-1,700,000-900,000-1,500,0001,800,00013,900,00000000000-100,000100,000
other long term liabilities-3,200,00054,800,000300,000-1,800,0002,600,0000-1,300,000-100,000-5,500,000-300,0002,200,0004,200,000-1,600,000-2,700,0005,100,000
share issue4,900,000-77,800,00029,000,00011,700,000100,600,000-800,00051,500,000-14,600,000-22,900,000-74,600,000-9,300,000-16,900,000-52,400,000-18,300,000-23,000,000
interest-18,700,000-10,400,000-5,300,000-4,600,000-6,700,000-3,900,000-3,800,000-4,600,000-4,800,000-4,600,000-4,700,000-3,600,000-4,100,000-3,800,000-5,100,000
cash flow from financing-22,100,00012,000,00052,900,00036,900,000144,100,00050,300,000102,200,000-172,000,000126,800,000-227,800,000136,300,000-16,000,000-57,800,000-28,200,000-19,000,000
cash and cash equivalents
cash-11,000,00016,000,000-1,400,00011,100,0002,400,000-3,300,000100,000-25,100,0009,700,000-27,100,00033,100,000800,000-8,600,000-9,000,00041,600,000
overdraft000000-136,300,000136,300,000-141,800,000141,800,000-101,500,00052,700,000-15,000,00012,100,00051,700,000
change in cash-11,000,00016,000,000-1,400,00011,100,0002,400,000-3,300,000136,400,000-161,400,000151,500,000-168,900,000134,600,000-51,900,0006,400,000-21,100,000-10,100,000

de la rue 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 de la rue plc. Get real-time insights into de la rue 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

De La Rue Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for de la rue plc by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other mega companies, companies in RG22 area or any other competitors across 12 key performance metrics.

de la rue plc Ownership

DE LA RUE PLC group structure

De La Rue Plc has 1 subsidiary company.

Ultimate parent company

DE LA RUE PLC

03834125

1 subsidiary

DE LA RUE PLC Shareholders

undisclosed 100%

de la rue plc directors

De La Rue Plc currently has 10 directors. The longest serving directors include Sir Jeremy Greenstock (Mar 2005) and Mr Nicholas Bray (Jul 2016).

officercountryagestartendrole
Sir Jeremy Greenstock81 years Mar 2005- Director
Mr Nicholas BrayUnited Kingdom59 years Jul 2016- Director
Mr Kevin Loosemore65 years Sep 2019- Director
Mr Clive Vacher54 years Oct 2019- Director
Mrs Margaret Rice-Jones63 years Sep 2020- Director
Ms Ruth EulingUnited Kingdom60 years Apr 2021- Director
Mr Mark Hoad54 years Sep 2022- Director
Mr Clive Whiley64 years May 2023- Director
Mr Dean Moore67 years Jun 2023- Director
Mr Brian SmallUnited Kingdom68 years Sep 2023- Director

P&L

March 2024

turnover

310.3m

-11%

operating profit

5.8m

-129%

gross margin

27.7%

+5.11%

turnover

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

Balance Sheet

March 2024

net assets

-11.6m

-2.73%

total assets

294.3m

-0.12%

cash

29.3m

-0.27%

net assets

Total assets minus all liabilities

de la rue plc company details

company number

03834125

Type

Public limited with Share Capital

industry

18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.

96090 - Other personal service activities n.e.c.

incorporation date

August 1999

age

25

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

March 2024

previous names

new de la rue plc (February 2000)

precis (1809) limited (November 1999)

accountant

-

auditor

ERNST & YOUNG LLP

address

de la rue house, jays close, viables, basingstoke, hampshire, RG22 4BS

Bank

-

Legal Advisor

-

de la rue 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 de la rue plc. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

de la rue plc Companies House Filings - See Documents

datedescriptionview/download