diebold nixdorf (uk) limited Company Information
Company Number
03841833
Website
http://wincor-nixdorf.comRegistered Address
one, the boulevard cain road, bracknell, berkshire, RG12 1WP
Industry
Other information technology and computer service activities
Manufacture of other electrical equipment
Telephone
01344384800
Next Accounts Due
33 days late
Group Structure
View All
Shareholders
wincor nixdorf international gmbh 100%
diebold nixdorf (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of DIEBOLD NIXDORF (UK) LIMITED at £182.6m based on a Turnover of £171.9m and 1.06x industry multiple (adjusted for size and gross margin).
diebold nixdorf (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of DIEBOLD NIXDORF (UK) LIMITED at £48.7m based on an EBITDA of £6.3m and a 7.68x industry multiple (adjusted for size and gross margin).
diebold nixdorf (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of DIEBOLD NIXDORF (UK) LIMITED at £50.2m based on Net Assets of £23.1m and 2.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Diebold Nixdorf (uk) Limited Overview
Diebold Nixdorf (uk) Limited is a live company located in berkshire, RG12 1WP with a Companies House number of 03841833. It operates in the manufacture of other electrical equipment sector, SIC Code 27900. Founded in September 1999, it's largest shareholder is wincor nixdorf international gmbh with a 100% stake. Diebold Nixdorf (uk) Limited is a mature, mega sized company, Pomanda has estimated its turnover at £171.9m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Diebold Nixdorf (uk) Limited Health Check
Pomanda's financial health check has awarded Diebold Nixdorf (Uk) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
6 Weak
Size
annual sales of £171.9m, make it larger than the average company (£9.6m)
£171.9m - Diebold Nixdorf (uk) Limited
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (3.9%)
-5% - Diebold Nixdorf (uk) Limited
3.9% - Industry AVG
Production
with a gross margin of 16.5%, this company has a higher cost of product (43.1%)
16.5% - Diebold Nixdorf (uk) Limited
43.1% - Industry AVG
Profitability
an operating margin of 2% make it less profitable than the average company (5.1%)
2% - Diebold Nixdorf (uk) Limited
5.1% - Industry AVG
Employees
with 639 employees, this is above the industry average (58)
639 - Diebold Nixdorf (uk) Limited
58 - Industry AVG
Pay Structure
on an average salary of £73.1k, the company has a higher pay structure (£58k)
£73.1k - Diebold Nixdorf (uk) Limited
£58k - Industry AVG
Efficiency
resulting in sales per employee of £269k, this is more efficient (£167.3k)
£269k - Diebold Nixdorf (uk) Limited
£167.3k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is near the average (60 days)
64 days - Diebold Nixdorf (uk) Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 64 days, this is slower than average (42 days)
64 days - Diebold Nixdorf (uk) Limited
42 days - Industry AVG
Stock Days
it holds stock equivalent to 10 days, this is less than average (59 days)
10 days - Diebold Nixdorf (uk) Limited
59 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (15 weeks)
0 weeks - Diebold Nixdorf (uk) Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 76%, this is a higher level of debt than the average (53.2%)
76% - Diebold Nixdorf (uk) Limited
53.2% - Industry AVG
DIEBOLD NIXDORF (UK) LIMITED financials
Diebold Nixdorf (Uk) Limited's latest turnover from December 2022 is £171.9 million and the company has net assets of £23.1 million. According to their latest financial statements, Diebold Nixdorf (Uk) Limited has 639 employees and maintains cash reserves of £913 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 171,884,000 | 155,772,000 | 143,657,000 | 201,217,000 | 194,771,000 | 236,002,000 | 175,195,000 | 143,951,000 | 170,005,000 | 151,825,000 | 140,444,000 | 131,364,000 | 111,711,000 | 130,267,000 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 143,569,000 | 128,344,000 | 115,214,000 | 178,763,000 | 174,149,000 | 209,700,000 | 156,125,000 | 127,560,000 | 153,457,000 | 135,904,000 | 121,508,000 | 112,176,000 | 94,587,000 | 110,565,000 |
Gross Profit | 28,315,000 | 27,428,000 | 28,443,000 | 22,454,000 | 20,622,000 | 26,302,000 | 19,070,000 | 16,391,000 | 16,548,000 | 15,921,000 | 18,936,000 | 19,188,000 | 17,124,000 | 19,702,000 |
Admin Expenses | 24,877,000 | 23,965,000 | 25,300,000 | 18,356,000 | 17,565,000 | 17,525,000 | 12,993,000 | 11,490,000 | 11,552,000 | 11,430,000 | 13,250,000 | 12,403,000 | 13,023,000 | 14,071,000 |
Operating Profit | 3,438,000 | 3,463,000 | 3,143,000 | 4,098,000 | 3,057,000 | 8,777,000 | 6,077,000 | 4,901,000 | 4,996,000 | 4,491,000 | 5,686,000 | 6,785,000 | 4,101,000 | 5,631,000 |
Interest Payable | 1,005,000 | 900,000 | 1,208,000 | 1,630,000 | 519,000 | 817,000 | 799,000 | 1,006,000 | 41,000 | 32,000 | 67,000 | 177,000 | 229,000 | 425,000 |
Interest Receivable | 680,000 | 289,000 | 364,000 | 522,000 | 502,000 | 553,000 | 599,000 | 650,000 | 49,000 | 62,000 | 73,000 | 19,000 | 22,000 | 5,000 |
Pre-Tax Profit | 3,113,000 | 2,852,000 | 2,299,000 | 2,999,000 | 3,065,000 | 8,546,000 | 6,010,000 | 4,809,000 | 5,432,000 | 4,796,000 | 5,884,000 | 7,091,000 | 3,864,000 | 5,923,000 |
Tax | -934,000 | -417,000 | -439,000 | -854,000 | -735,000 | -1,593,000 | -817,000 | -884,000 | -1,243,000 | -1,265,000 | -1,600,000 | -1,615,000 | -1,381,000 | -1,727,000 |
Profit After Tax | 2,179,000 | 2,435,000 | 1,860,000 | 2,145,000 | 2,330,000 | 6,953,000 | 5,193,000 | 3,925,000 | 4,189,000 | 3,531,000 | 4,284,000 | 5,476,000 | 2,483,000 | 4,196,000 |
Dividends Paid | 0 | 1,248,000 | 0 | 3,121,000 | 8,035,000 | 3,272,000 | 2,972,000 | 3,253,000 | 3,570,000 | 4,428,000 | 5,466,000 | 2,418,000 | 3,833,000 | 3,848,000 |
Retained Profit | 2,179,000 | 1,187,000 | 1,860,000 | -976,000 | -5,705,000 | 3,681,000 | 2,221,000 | 672,000 | 619,000 | -897,000 | -1,182,000 | 3,058,000 | -1,350,000 | 348,000 |
Employee Costs | 46,702,000 | 46,956,000 | 44,325,000 | 47,411,000 | 43,684,000 | 43,269,000 | 32,423,000 | 29,411,000 | 27,216,000 | 25,960,000 | 24,395,000 | 22,479,000 | 25,188,000 | 28,272,000 |
Number Of Employees | 639 | 655 | 669 | 650 | 631 | 547 | 522 | 462 | 450 | 433 | 439 | 416 | 510 | 590 |
EBITDA* | 6,342,000 | 6,244,000 | 6,127,000 | 7,054,000 | 3,707,000 | 9,328,000 | 6,395,000 | 5,200,000 | 6,605,000 | 6,703,000 | 7,842,000 | 8,885,000 | 6,213,000 | 7,605,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 255,000 | 7,732,000 | 5,302,000 | 6,911,000 | 2,121,000 | 1,271,000 | 637,000 | 885,000 | 951,000 | 222,000 | 530,000 | 464,000 | 588,000 | 728,000 |
Intangible Assets | 8,631,000 | 3,320,000 | 3,569,000 | 3,818,000 | 3,883,000 | 3,070,000 | 3,113,000 | 3,401,000 | 2,928,000 | 4,318,000 | 6,182,000 | 8,046,000 | 9,712,000 | 11,531,000 |
Investments & Other | 5,444,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312,000 | 432,000 | 442,000 | 645,000 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 14,330,000 | 11,052,000 | 8,871,000 | 10,729,000 | 6,004,000 | 4,341,000 | 3,750,000 | 4,286,000 | 3,879,000 | 4,540,000 | 7,024,000 | 8,942,000 | 10,742,000 | 12,904,000 |
Stock & work in progress | 4,152,000 | 3,481,000 | 4,243,000 | 1,071,000 | 1,826,000 | 2,524,000 | 2,441,000 | 4,163,000 | 2,423,000 | 4,130,000 | 6,771,000 | 2,346,000 | 3,227,000 | 10,248,000 |
Trade Debtors | 30,566,000 | 23,399,000 | 33,187,000 | 30,258,000 | 37,971,000 | 25,668,000 | 27,947,000 | 26,605,000 | 34,860,000 | 22,796,000 | 25,226,000 | 17,480,000 | 14,783,000 | 20,229,000 |
Group Debtors | 36,978,000 | 28,380,000 | 19,955,000 | 23,695,000 | 16,081,000 | 25,280,000 | 21,503,000 | 16,817,000 | 19,186,000 | 18,109,000 | 13,939,000 | 17,522,000 | 16,773,000 | 17,196,000 |
Misc Debtors | 9,352,000 | 3,403,000 | 4,937,000 | 3,749,000 | 2,457,000 | 2,577,000 | 2,705,000 | 1,331,000 | 1,349,000 | 1,390,000 | 852,000 | 1,723,000 | 1,631,000 | 677,000 |
Cash | 913,000 | 670,000 | 485,000 | 173,000 | 60,000 | 956,000 | 1,806,000 | 30,000 | 550,000 | 800,000 | 303,000 | 366,000 | 304,000 | 2,351,000 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 81,961,000 | 59,333,000 | 62,807,000 | 58,946,000 | 58,395,000 | 57,005,000 | 56,402,000 | 48,946,000 | 58,368,000 | 47,225,000 | 47,091,000 | 39,437,000 | 36,718,000 | 50,701,000 |
total assets | 96,291,000 | 70,385,000 | 71,678,000 | 69,675,000 | 64,399,000 | 61,346,000 | 60,152,000 | 53,232,000 | 62,247,000 | 51,765,000 | 54,115,000 | 48,379,000 | 47,460,000 | 63,605,000 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,000 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 25,360,000 | 22,654,000 | 20,751,000 | 21,674,000 | 22,127,000 | 15,451,000 | 18,379,000 | 16,945,000 | 19,644,000 | 12,058,000 | 14,147,000 | 12,851,000 | 11,815,000 | 16,111,000 |
Group/Directors Accounts | 20,410,000 | 5,309,000 | 7,250,000 | 3,585,000 | 7,903,000 | 8,615,000 | 8,132,000 | 6,347,000 | 10,613,000 | 8,337,000 | 11,382,000 | 7,166,000 | 12,424,000 | 20,630,000 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 2,034,000 | 1,889,000 | 1,801,000 | 2,081,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 20,124,000 | 16,031,000 | 21,627,000 | 22,164,000 | 17,662,000 | 14,382,000 | 14,362,000 | 13,536,000 | 16,574,000 | 16,468,000 | 12,778,000 | 11,213,000 | 9,159,000 | 11,387,000 |
total current liabilities | 67,928,000 | 45,883,000 | 51,429,000 | 49,504,000 | 47,692,000 | 38,448,000 | 40,873,000 | 36,828,000 | 46,831,000 | 36,863,000 | 38,307,000 | 31,269,000 | 33,398,000 | 48,128,000 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 5,296,000 | 6,798,000 | 3,493,000 | 4,514,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 2,670,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 5,296,000 | 8,034,000 | 6,163,000 | 7,279,000 | 1,951,000 | 3,244,000 | 4,397,000 | 1,428,000 | 783,000 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 73,224,000 | 53,917,000 | 57,592,000 | 56,783,000 | 49,643,000 | 41,692,000 | 45,270,000 | 38,256,000 | 47,614,000 | 36,863,000 | 38,307,000 | 31,269,000 | 33,398,000 | 48,128,000 |
net assets | 23,067,000 | 16,468,000 | 14,086,000 | 12,892,000 | 14,756,000 | 19,654,000 | 14,882,000 | 14,976,000 | 14,633,000 | 14,902,000 | 15,808,000 | 17,110,000 | 14,062,000 | 15,477,000 |
total shareholders funds | 23,067,000 | 16,468,000 | 14,086,000 | 12,892,000 | 14,756,000 | 19,654,000 | 14,882,000 | 14,976,000 | 14,633,000 | 14,902,000 | 15,808,000 | 17,110,000 | 14,062,000 | 15,477,000 |
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 3,438,000 | 3,463,000 | 3,143,000 | 4,098,000 | 3,057,000 | 8,777,000 | 6,077,000 | 4,901,000 | 4,996,000 | 4,491,000 | 5,686,000 | 6,785,000 | 4,101,000 | 5,631,000 |
Depreciation | 479,000 | 2,532,000 | 2,735,000 | 629,000 | 545,000 | 508,000 | 278,000 | 275,000 | 219,000 | 348,000 | 292,000 | 235,000 | 293,000 | 345,000 |
Amortisation | 2,425,000 | 249,000 | 249,000 | 2,327,000 | 105,000 | 43,000 | 40,000 | 24,000 | 1,390,000 | 1,864,000 | 1,864,000 | 1,865,000 | 1,819,000 | 1,629,000 |
Tax | -934,000 | -417,000 | -439,000 | -854,000 | -735,000 | -1,593,000 | -817,000 | -884,000 | -1,243,000 | -1,265,000 | -1,600,000 | -1,615,000 | -1,381,000 | -1,727,000 |
Stock | 671,000 | -762,000 | 3,172,000 | -755,000 | -698,000 | 83,000 | -1,722,000 | 1,740,000 | -1,707,000 | -2,641,000 | 4,425,000 | -881,000 | -7,021,000 | 10,248,000 |
Debtors | 21,714,000 | -2,897,000 | 377,000 | 1,193,000 | 2,984,000 | 1,370,000 | 7,402,000 | -10,642,000 | 13,100,000 | 2,278,000 | 3,292,000 | 3,538,000 | -4,915,000 | 38,102,000 |
Creditors | 2,706,000 | 1,903,000 | -923,000 | -453,000 | 6,676,000 | -2,928,000 | 1,434,000 | -2,699,000 | 7,586,000 | -2,089,000 | 1,296,000 | 1,036,000 | -4,296,000 | 16,111,000 |
Accruals and Deferred Income | 4,093,000 | -5,596,000 | -537,000 | 4,502,000 | 3,280,000 | 20,000 | 826,000 | -3,038,000 | 106,000 | 3,690,000 | 1,565,000 | 2,054,000 | -2,228,000 | 11,387,000 |
Deferred Taxes & Provisions | 0 | -2,670,000 | 2,670,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | -10,178,000 | 3,123,000 | 3,349,000 | 9,811,000 | 10,642,000 | 3,374,000 | 2,158,000 | 7,481,000 | 1,661,000 | 7,402,000 | 1,386,000 | 7,703,000 | 10,244,000 | -14,974,000 |
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 5,444,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -312,000 | -120,000 | -10,000 | -203,000 | 645,000 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 15,101,000 | -1,941,000 | 3,665,000 | -4,318,000 | -712,000 | 483,000 | 1,785,000 | -4,266,000 | 2,276,000 | -3,045,000 | 4,216,000 | -5,258,000 | -8,206,000 | 20,630,000 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | -1,357,000 | 3,393,000 | -1,301,000 | 6,595,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | -325,000 | -611,000 | -844,000 | -1,108,000 | -17,000 | -264,000 | -200,000 | -356,000 | 8,000 | 30,000 | 6,000 | -158,000 | -207,000 | -420,000 |
cash flow from financing | 17,839,000 | 2,036,000 | 854,000 | 281,000 | 78,000 | 1,310,000 | -730,000 | -4,951,000 | 1,396,000 | -3,024,000 | 4,102,000 | -5,426,000 | -8,478,000 | 35,339,000 |
cash and cash equivalents | ||||||||||||||
cash | 243,000 | 185,000 | 312,000 | 113,000 | -896,000 | -850,000 | 1,776,000 | -520,000 | -250,000 | 497,000 | -63,000 | 62,000 | -2,047,000 | 2,351,000 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,000 | 39,000 | 0 | 0 |
change in cash | 243,000 | 185,000 | 312,000 | 113,000 | -896,000 | -850,000 | 1,776,000 | -520,000 | -250,000 | 497,000 | -24,000 | 23,000 | -2,047,000 | 2,351,000 |
diebold nixdorf (uk) limited Credit Report and Business Information
Diebold Nixdorf (uk) Limited Competitor Analysis
Perform a competitor analysis for diebold nixdorf (uk) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in RG12 area or any other competitors across 12 key performance metrics.
diebold nixdorf (uk) limited Ownership
DIEBOLD NIXDORF (UK) LIMITED group structure
Diebold Nixdorf (Uk) Limited has 1 subsidiary company.
Ultimate parent company
DIEBOLD NIXDORF INC
#0061870
WINCOR NIXDORF INTERNATIONAL GMBH
#0033586
2 parents
DIEBOLD NIXDORF (UK) LIMITED
03841833
1 subsidiary
diebold nixdorf (uk) limited directors
Diebold Nixdorf (Uk) Limited currently has 2 directors. The longest serving directors include Mr Paul Young (Dec 2015) and Mr Ben Gale (Sep 2017).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Paul Young | United Kingdom | 49 years | Dec 2015 | - | Director |
Mr Ben Gale | 54 years | Sep 2017 | - | Director |
P&L
December 2022turnover
171.9m
+10%
operating profit
3.4m
-1%
gross margin
16.5%
-6.44%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
23.1m
+0.4%
total assets
96.3m
+0.37%
cash
913k
+0.36%
net assets
Total assets minus all liabilities
diebold nixdorf (uk) limited company details
company number
03841833
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
27900 - Manufacture of other electrical equipment
incorporation date
September 1999
age
25
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2022
previous names
wincor nixdorf ltd (September 2017)
valleybrook limited (November 1999)
accountant
-
auditor
KPMG LLP
address
one, the boulevard cain road, bracknell, berkshire, RG12 1WP
Bank
DEUTSCHE BANK AG
Legal Advisor
-
diebold nixdorf (uk) 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 7 charges/mortgages relating to diebold nixdorf (uk) limited. Currently there are 2 open charges and 5 have been satisfied in the past.
diebold nixdorf (uk) limited Companies House Filings - See Documents
date | description | view/download |
---|