roydon resource recovery ltd Company Information
Company Number
03852634
Website
www.roydon.comRegistered Address
units 1-3 junction eco park, rake lane swinton, manchester, M27 8LU
Industry
Recovery of sorted materials
Telephone
08708031202
Next Accounts Due
July 2024
Group Structure
View All
Shareholders
roydon group plc 100%
roydon resource recovery ltd Estimated Valuation
Pomanda estimates the enterprise value of ROYDON RESOURCE RECOVERY LTD at £15.7m based on a Turnover of £22.3m and 0.7x industry multiple (adjusted for size and gross margin).
roydon resource recovery ltd Estimated Valuation
Pomanda estimates the enterprise value of ROYDON RESOURCE RECOVERY LTD at £7.1m based on an EBITDA of £1m and a 6.91x industry multiple (adjusted for size and gross margin).
roydon resource recovery ltd Estimated Valuation
Pomanda estimates the enterprise value of ROYDON RESOURCE RECOVERY LTD at £12.4m based on Net Assets of £3.9m and 3.15x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Roydon Resource Recovery Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Roydon Resource Recovery Ltd Overview
Roydon Resource Recovery Ltd is a live company located in manchester, M27 8LU with a Companies House number of 03852634. It operates in the recovery of sorted materials sector, SIC Code 38320. Founded in October 1999, it's largest shareholder is roydon group plc with a 100% stake. Roydon Resource Recovery Ltd is a mature, large sized company, Pomanda has estimated its turnover at £22.3m with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Roydon Resource Recovery Ltd Health Check
Pomanda's financial health check has awarded Roydon Resource Recovery Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
5 Weak
Size
annual sales of £22.3m, make it larger than the average company (£15.5m)
£22.3m - Roydon Resource Recovery Ltd
£15.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (8.7%)
16% - Roydon Resource Recovery Ltd
8.7% - Industry AVG
Production
with a gross margin of 13.1%, this company has a higher cost of product (22.5%)
13.1% - Roydon Resource Recovery Ltd
22.5% - Industry AVG
Profitability
an operating margin of 3.3% make it less profitable than the average company (7.3%)
3.3% - Roydon Resource Recovery Ltd
7.3% - Industry AVG
Employees
with 43 employees, this is similar to the industry average (39)
43 - Roydon Resource Recovery Ltd
39 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£35.5k)
£34.8k - Roydon Resource Recovery Ltd
£35.5k - Industry AVG
Efficiency
resulting in sales per employee of £519.7k, this is more efficient (£314.2k)
£519.7k - Roydon Resource Recovery Ltd
£314.2k - Industry AVG
Debtor Days
it gets paid by customers after 23 days, this is earlier than average (33 days)
23 days - Roydon Resource Recovery Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 67 days, this is slower than average (33 days)
67 days - Roydon Resource Recovery Ltd
33 days - Industry AVG
Stock Days
it holds stock equivalent to 27 days, this is more than average (13 days)
27 days - Roydon Resource Recovery Ltd
13 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 2 weeks, this is less cash available to meet short term requirements (17 weeks)
2 weeks - Roydon Resource Recovery Ltd
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 62.3%, this is a higher level of debt than the average (53.4%)
62.3% - Roydon Resource Recovery Ltd
53.4% - Industry AVG
roydon resource recovery ltd Credit Report and Business Information
Roydon Resource Recovery Ltd Competitor Analysis
Perform a competitor analysis for roydon resource recovery ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
roydon resource recovery ltd Ownership
ROYDON RESOURCE RECOVERY LTD group structure
Roydon Resource Recovery Ltd has no subsidiary companies.
Ultimate parent company
2 parents
ROYDON RESOURCE RECOVERY LTD
03852634
roydon resource recovery ltd directors
Roydon Resource Recovery Ltd currently has 3 directors. The longest serving directors include Mrs Sarah Sumner (Oct 1999) and Mr Gareth Wallwork (May 2009).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mrs Sarah Sumner | England | 62 years | Oct 1999 | - | Director |
Mr Gareth Wallwork | United Kingdom | 41 years | May 2009 | - | Director |
Mr Wilfred Sumner | United Kingdom | 66 years | May 2009 | - | Director |
ROYDON RESOURCE RECOVERY LTD financials
Roydon Resource Recovery Ltd's latest turnover from October 2022 is £22.3 million and the company has net assets of £3.9 million. According to their latest financial statements, Roydon Resource Recovery Ltd has 43 employees and maintains cash reserves of £339.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 22,347,482 | 11,615,588 | 11,093,867 | 14,348,009 | 10,955,002 | 11,211,834 | 7,817,522 | 8,989,838 | 11,292,005 | 14,459,367 | 8,107,051 | 8,101,492 | 9,333,560 | 7,426,015 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 19,430,118 | 8,873,712 | 8,448,483 | 11,444,393 | 8,550,513 | 9,226,545 | 6,160,377 | 6,992,968 | 9,070,535 | 11,103,863 | 6,816,857 | 6,811,180 | 7,920,322 | 5,475,859 |
Gross Profit | 2,917,364 | 2,741,876 | 2,645,384 | 2,903,616 | 2,404,489 | 1,985,289 | 1,657,145 | 1,996,870 | 2,221,470 | 3,355,504 | 1,290,194 | 1,290,312 | 1,413,238 | 1,950,156 |
Admin Expenses | 2,179,168 | 1,807,436 | 2,467,686 | 2,473,952 | 2,122,169 | 1,961,447 | 1,646,046 | 1,521,961 | 1,625,050 | 1,592,667 | 1,061,885 | 1,109,621 | 1,129,095 | 1,431,203 |
Operating Profit | 738,196 | 934,440 | 177,698 | 429,664 | 282,320 | 23,842 | 11,099 | 474,909 | 596,420 | 1,762,837 | 228,309 | 180,691 | 284,143 | 518,953 |
Interest Payable | 72,069 | 35,333 | 20,444 | 37,463 | 27,768 | 32,988 | 80,013 | 130,020 | 108,448 | 183,278 | 45,049 | 2,823 | 4,128 | 10,947 |
Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 101 | 1,840 |
Pre-Tax Profit | 666,127 | 899,107 | 157,254 | 392,201 | 254,552 | -9,146 | -68,914 | 345,161 | 470,155 | 1,579,559 | 183,260 | 177,815 | 279,914 | 396,975 |
Tax | -221,401 | -167,607 | -34,652 | -113,301 | -18,076 | 18,201 | -6,403 | -69,050 | -95,915 | -377,820 | -79,384 | -63,170 | -79,706 | -112,017 |
Profit After Tax | 444,726 | 731,500 | 122,602 | 278,900 | 236,476 | 9,055 | -75,317 | 276,111 | 374,240 | 1,201,739 | 103,876 | 114,645 | 200,208 | 284,958 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,106 | 193,684 | 870,000 |
Retained Profit | 444,726 | 731,500 | 122,602 | 278,900 | 236,476 | 9,055 | -75,317 | 276,111 | 374,240 | 1,201,739 | 103,876 | 82,539 | 6,524 | -585,042 |
Employee Costs | 1,494,392 | 1,419,200 | 1,357,024 | 1,698,234 | 1,587,699 | 1,444,084 | 1,152,701 | 964,790 | 1,111,679 | 1,026,358 | 596,735 | 542,094 | 822,053 | 829,037 |
Number Of Employees | 43 | 45 | 49 | 52 | 57 | 45 | 39 | 33 | 43 | 39 | 26 | 21 | 16 | 15 |
EBITDA* | 1,029,011 | 1,228,673 | 451,444 | 691,942 | 575,782 | 309,126 | 308,816 | 804,317 | 910,392 | 2,035,301 | 345,198 | 265,101 | 321,077 | 549,699 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 2,058,121 | 2,324,559 | 2,298,468 | 2,560,364 | 2,686,740 | 2,882,503 | 3,121,971 | 3,381,702 | 3,511,890 | 3,715,087 | 3,332,051 | 545,209 | 568,534 | 597,792 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,058,121 | 2,324,559 | 2,298,468 | 2,560,364 | 2,686,740 | 2,882,503 | 3,121,971 | 3,381,702 | 3,511,890 | 3,715,087 | 3,332,051 | 545,209 | 568,534 | 597,792 |
Stock & work in progress | 1,475,385 | 824,726 | 377,301 | 726,970 | 774,120 | 541,634 | 520,349 | 216,000 | 215,685 | 258,468 | 858,338 | 831,114 | 98,467 | 144,292 |
Trade Debtors | 1,414,983 | 932,669 | 435,440 | 851,687 | 434,540 | 451,006 | 623,662 | 641,975 | 1,117,651 | 1,665,853 | 977,157 | 802,211 | 1,411,780 | 1,308,756 |
Group Debtors | 3,073,552 | 1,673,443 | 1,047,021 | 1,904,290 | 975,654 | 616,482 | 576,482 | 636,197 | 653,287 | 315,369 | 572,315 | 300,014 | 349,977 | 243,335 |
Misc Debtors | 2,066,956 | 2,292,927 | 921,592 | 1,552,104 | 1,016,354 | 1,497,218 | 1,817,762 | 1,477,936 | 1,076,860 | 613,815 | 305,135 | 552,197 | 347,339 | 252,121 |
Cash | 339,847 | 137,725 | 90,612 | 74,530 | 282,925 | 183,122 | 53,169 | 62,827 | 218,015 | 754,792 | 288,189 | 145,584 | 71,861 | 113,637 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 8,370,723 | 5,861,490 | 2,871,966 | 5,109,581 | 3,483,593 | 3,289,462 | 3,591,424 | 3,034,935 | 3,281,498 | 3,608,297 | 3,001,134 | 2,631,120 | 2,279,424 | 2,062,141 |
total assets | 10,428,844 | 8,186,049 | 5,170,434 | 7,669,945 | 6,170,333 | 6,171,965 | 6,713,395 | 6,416,637 | 6,793,388 | 7,323,384 | 6,333,185 | 3,176,329 | 2,847,958 | 2,659,933 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201,980 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 3,579,175 | 2,172,996 | 842,901 | 3,052,375 | 1,392,570 | 1,443,821 | 1,022,390 | 937,826 | 1,038,082 | 1,360,720 | 1,317,909 | 848,431 | 1,092,041 | 1,032,753 |
Group/Directors Accounts | 0 | 124,061 | 295,053 | 0 | 407,194 | 666,755 | 772,825 | 510,680 | 289,370 | 31,220 | 909,397 | 896,350 | 265,600 | 245,988 |
other short term finances | 995,059 | 565,107 | 298,189 | 566,128 | 261,120 | 276,889 | 281,243 | 0 | 379,458 | 464,770 | 224,268 | 0 | 0 | 0 |
hp & lease commitments | 38,400 | 55,050 | 33,641 | 33,652 | 43,032 | 71,201 | 380,632 | 646,235 | 593,279 | 576,648 | 450,241 | 33,031 | 33,030 | 0 |
other current liabilities | 1,417,951 | 1,342,823 | 619,733 | 1,005,964 | 1,432,225 | 1,230,425 | 1,686,694 | 1,108,368 | 1,328,008 | 1,575,918 | 1,393,674 | 990,037 | 1,080,340 | 1,096,636 |
total current liabilities | 6,030,585 | 4,260,037 | 2,089,517 | 4,658,119 | 3,536,141 | 3,689,091 | 4,143,784 | 3,405,089 | 3,628,197 | 4,009,276 | 4,295,489 | 2,767,849 | 2,471,011 | 2,375,377 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 68,666 | 106,136 | 20,602 | 54,579 | 0 | 40,903 | 113,087 | 480,935 | 966,506 | 1,492,581 | 1,460,036 | 2,751 | 35,783 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,175 | 18,723 | 55,877 | 85,053 | 92,000 | 0 | 49,231 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 396,736 | 331,745 | 303,684 | 323,218 | 279,063 | 323,318 | 346,926 | 340,523 | 271,158 | 231,086 | 159,782 | 84,780 | 194,754 | 95,439 |
total long term liabilities | 465,402 | 437,881 | 324,286 | 377,797 | 279,063 | 364,221 | 460,013 | 826,633 | 1,256,387 | 1,779,544 | 1,704,871 | 179,531 | 230,537 | 144,670 |
total liabilities | 6,495,987 | 4,697,918 | 2,413,803 | 5,035,916 | 3,815,204 | 4,053,312 | 4,603,797 | 4,231,722 | 4,884,584 | 5,788,820 | 6,000,360 | 2,947,380 | 2,701,548 | 2,520,047 |
net assets | 3,932,857 | 3,488,131 | 2,756,631 | 2,634,029 | 2,355,129 | 2,118,653 | 2,109,598 | 2,184,915 | 1,908,804 | 1,534,564 | 332,825 | 228,949 | 146,410 | 139,886 |
total shareholders funds | 3,932,857 | 3,488,131 | 2,756,631 | 2,634,029 | 2,355,129 | 2,118,653 | 2,109,598 | 2,184,915 | 1,908,804 | 1,534,564 | 332,825 | 228,949 | 146,410 | 139,886 |
Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | Oct 2016 | Oct 2015 | Oct 2014 | Oct 2013 | Oct 2012 | Oct 2011 | Oct 2010 | Oct 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 738,196 | 934,440 | 177,698 | 429,664 | 282,320 | 23,842 | 11,099 | 474,909 | 596,420 | 1,762,837 | 228,309 | 180,691 | 284,143 | 518,953 |
Depreciation | 290,815 | 294,233 | 273,746 | 262,278 | 293,462 | 285,284 | 297,717 | 329,408 | 313,972 | 272,464 | 116,889 | 84,410 | 36,934 | 30,746 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -221,401 | -167,607 | -34,652 | -113,301 | -18,076 | 18,201 | -6,403 | -69,050 | -95,915 | -377,820 | -79,384 | -63,170 | -79,706 | -112,017 |
Stock | 650,659 | 447,425 | -349,669 | -47,150 | 232,486 | 21,285 | 304,349 | 315 | -42,783 | -599,870 | 27,224 | 732,647 | -45,825 | 144,292 |
Debtors | 1,656,452 | 2,494,986 | -1,904,028 | 1,881,533 | -138,158 | -453,200 | 261,798 | -91,690 | 252,761 | 740,430 | 200,185 | -454,674 | 304,884 | 1,804,212 |
Creditors | 1,406,179 | 1,330,095 | -2,209,474 | 1,659,805 | -51,251 | 421,431 | 84,564 | -100,256 | -322,638 | 42,811 | 469,478 | -243,610 | 59,288 | 1,032,753 |
Accruals and Deferred Income | 75,128 | 723,090 | -386,231 | -426,261 | 201,800 | -456,269 | 573,151 | -233,188 | -285,064 | 153,068 | 396,690 | 1,697 | -65,527 | 1,145,867 |
Deferred Taxes & Provisions | 64,991 | 28,061 | -19,534 | 44,155 | -44,255 | -23,608 | 6,403 | 69,365 | 40,072 | 71,304 | 75,002 | -109,974 | 99,315 | 95,439 |
Cash flow from operations | 46,797 | 199,901 | 55,250 | 21,957 | 569,672 | 700,796 | 400,384 | 562,563 | 36,869 | 1,784,104 | 979,575 | -427,929 | 75,388 | 763,237 |
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -124,061 | -170,992 | 295,053 | -407,194 | -259,561 | -106,070 | 262,145 | 221,310 | 258,150 | -878,177 | 13,047 | 630,750 | 19,612 | 245,988 |
Other Short Term Loans | 429,952 | 266,918 | -267,939 | 305,008 | -15,769 | -4,354 | 281,243 | -379,458 | -85,312 | 240,502 | 224,268 | 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 | -54,120 | 106,943 | -33,988 | 45,199 | -69,072 | -381,615 | -633,451 | -432,615 | -509,444 | 158,952 | 1,874,495 | -33,031 | 68,813 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | -72,069 | -35,333 | -20,444 | -37,463 | -27,768 | -32,988 | -80,013 | -130,020 | -108,448 | -183,278 | -45,049 | -2,770 | -4,027 | -9,107 |
cash flow from financing | 179,702 | 167,536 | -27,318 | -94,450 | -372,170 | -525,027 | -170,076 | -720,783 | -445,054 | -662,001 | 2,066,761 | 594,949 | 84,398 | 961,809 |
cash and cash equivalents | ||||||||||||||
cash | 202,122 | 47,113 | 16,082 | -208,395 | 99,803 | 129,953 | -9,658 | -155,188 | -536,777 | 466,603 | 142,605 | 73,723 | -41,776 | 113,637 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | -201,980 | 201,980 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 202,122 | 47,113 | 16,082 | -208,395 | 99,803 | 129,953 | 192,322 | -357,168 | -536,777 | 466,603 | 142,605 | 73,723 | -41,776 | 113,637 |
P&L
October 2022turnover
22.3m
+92%
operating profit
738.2k
-21%
gross margin
13.1%
-44.7%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2022net assets
3.9m
+0.13%
total assets
10.4m
+0.27%
cash
339.8k
+1.47%
net assets
Total assets minus all liabilities
roydon resource recovery ltd company details
company number
03852634
Type
Private limited with Share Capital
industry
38320 - Recovery of sorted materials
incorporation date
October 1999
age
25
accounts
Full Accounts
ultimate parent company
previous names
roydon polythene (exports) limited (December 2018)
incorporated
UK
address
units 1-3 junction eco park, rake lane swinton, manchester, M27 8LU
last accounts submitted
October 2022
roydon resource recovery ltd 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 12 charges/mortgages relating to roydon resource recovery ltd. Currently there are 11 open charges and 1 have been satisfied in the past.
roydon resource recovery ltd Companies House Filings - See Documents
date | description | view/download |
---|