dfds logistics limited

Live MatureMegaHealthy

dfds logistics limited Company Information

Share DFDS LOGISTICS LIMITED

Company Number

05055324

Directors

Allan Bell

John Coleman

View All

Shareholders

dfds a/s

Group Structure

View All

Industry

Freight transport by road

 

Registered Address

nordic house western access road, immingham dock, immingham, north east lincolnshire, DN40 2LZ

dfds logistics limited Estimated Valuation

£197.8m

Pomanda estimates the enterprise value of DFDS LOGISTICS LIMITED at £197.8m based on a Turnover of £217.4m and 0.91x industry multiple (adjusted for size and gross margin).

dfds logistics limited Estimated Valuation

£99.8m

Pomanda estimates the enterprise value of DFDS LOGISTICS LIMITED at £99.8m based on an EBITDA of £14.8m and a 6.73x industry multiple (adjusted for size and gross margin).

dfds logistics limited Estimated Valuation

£101m

Pomanda estimates the enterprise value of DFDS LOGISTICS LIMITED at £101m based on Net Assets of £42.2m and 2.39x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dfds Logistics Limited Overview

Dfds Logistics Limited is a live company located in immingham, DN40 2LZ with a Companies House number of 05055324. It operates in the freight transport by road sector, SIC Code 49410. Founded in February 2004, it's largest shareholder is dfds a/s with a 100% stake. Dfds Logistics Limited is a mature, mega sized company, Pomanda has estimated its turnover at £217.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dfds Logistics Limited Health Check

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

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £217.4m, make it larger than the average company (£10.8m)

£217.4m - Dfds Logistics Limited

£10.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (8.9%)

13% - Dfds Logistics Limited

8.9% - Industry AVG

production

Production

with a gross margin of 14.6%, this company has a higher cost of product (22.2%)

14.6% - Dfds Logistics Limited

22.2% - Industry AVG

profitability

Profitability

an operating margin of 5.2% make it as profitable than the average company (5.1%)

5.2% - Dfds Logistics Limited

5.1% - Industry AVG

employees

Employees

with 542 employees, this is above the industry average (65)

542 - Dfds Logistics Limited

65 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.1k, the company has an equivalent pay structure (£40.8k)

£44.1k - Dfds Logistics Limited

£40.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £401.1k, this is more efficient (£141.4k)

£401.1k - Dfds Logistics Limited

£141.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 75 days, this is later than average (52 days)

75 days - Dfds Logistics Limited

52 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 31 days, this is close to average (30 days)

31 days - Dfds Logistics Limited

30 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 0 days, this is less than average (1 days)

0 days - Dfds Logistics Limited

1 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (13 weeks)

5 weeks - Dfds Logistics Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 61.1%, this is a similar level of debt than the average (60.8%)

61.1% - Dfds Logistics Limited

60.8% - Industry AVG

DFDS LOGISTICS LIMITED financials

EXPORTms excel logo

Dfds Logistics Limited's latest turnover from December 2023 is £217.4 million and the company has net assets of £42.2 million. According to their latest financial statements, Dfds Logistics Limited has 542 employees and maintains cash reserves of £6.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover217,392,026218,188,413189,631,259148,792,229152,292,321131,133,560157,860,518156,931,756129,701,86938,031,27541,145,95226,282,59821,642,05017,032,93513,558,023
Other Income Or Grants
Cost Of Sales185,729,274187,874,148162,625,749133,886,923134,308,761117,101,930145,195,634143,428,284117,726,71136,108,25638,603,40923,962,67818,904,69914,509,50411,372,219
Gross Profit31,662,75230,314,26527,005,51014,905,30617,983,56014,031,63012,664,88413,503,47211,975,1581,923,0192,542,5432,319,9202,737,3512,523,4312,185,804
Admin Expenses20,377,37219,904,46719,338,8339,869,18832,360,0539,697,13910,077,0868,343,4067,639,3472,785,2552,433,4132,054,9601,794,1311,454,1801,148,436
Operating Profit11,285,38010,409,7987,666,6775,036,118-14,376,4934,334,4912,587,7985,160,0664,335,811-862,236109,130264,960943,2201,069,2511,037,368
Interest Payable1,793,980586,919672,5231,348,0313,815,5983,084,0682,718,5832,925,3451,617,538255,17266,43977,31525,22016,67836,802
Interest Receivable1,831,7573,8181,746,3241,000,875491,0801,171,826473,7188333,5567552,759
Pre-Tax Profit11,323,1579,826,6977,425,9503,688,087-16,445,7677,965,519-1,056,7207,906,5473,191,991-1,117,40842,691188,478921,5561,053,3281,003,325
Tax-2,683,857-2,169,742-1,738,005-717,026-973,601-517,426-27,748-375,871383,319202,725-27,977-58,707-255,27374,581-248,539
Profit After Tax8,639,3007,656,9555,687,9452,971,061-17,419,3687,448,093-1,084,4687,530,6763,575,310-914,68314,714129,771666,2831,127,909754,786
Dividends Paid4,500,000
Retained Profit8,639,3007,656,9555,687,9452,971,061-17,419,3687,448,093-1,084,4683,030,6763,575,310-914,68314,714129,771666,2831,127,909754,786
Employee Costs23,896,23322,298,16119,407,75015,207,90914,055,44612,948,52414,777,02014,873,13311,043,9143,270,7083,223,0502,747,6682,392,6301,932,9661,897,352
Number Of Employees542557495404376351427432303928676685953
EBITDA*14,831,24213,844,31111,499,0829,961,632-10,066,4006,495,7074,910,5857,236,7865,871,058-841,739129,626283,376961,9261,088,3291,055,172

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets33,782,53729,446,55824,613,86821,541,67622,255,09218,017,81318,962,25719,398,47012,523,29041,95362,45082,94688,90544,97164,049
Intangible Assets2,705,3231,199,82864,00064,00071,803143,606
Investments & Other1,646,9611,646,9611,646,9616,398,4375,435,45922,246,96122,246,96122,246,96115,146,96113,200,000
Debtors (Due After 1 year)
Total Fixed Assets38,134,82132,293,34726,324,82928,004,11327,690,55140,264,77441,209,21841,645,43127,670,25113,313,756206,05682,94688,90544,97164,049
Stock & work in progress194,772194,385240,339151,45499,94695,76589,06342,75727,51212,37512,37512,375
Trade Debtors44,844,86045,558,09538,298,63433,153,90332,843,79428,224,63629,841,90634,206,87429,017,33511,230,3849,727,7358,346,2467,899,7626,138,4483,545,527
Group Debtors2,998,5833,386,3661,672,6612,777,7263,630,3767,640,0112,477,5865,326,6541,422,6052,042,9991,449,7932,471,165529,768376,458
Misc Debtors18,972,0208,499,1178,668,1797,648,8766,768,0506,444,4487,156,2737,162,8595,355,7341,478,7332,091,366648,4871,339,3271,146,114416,202
Cash6,342,705823,05159,508894,5952,411,5415,035,1431,972,329238,98127,948597,2901,929,185835,57672,799578,583183,939
misc current assets
total current assets70,354,35758,073,23150,653,02643,521,48944,901,05743,430,36846,699,58244,129,05739,755,18314,741,38715,803,66011,292,47711,783,0538,392,9134,522,126
total assets108,489,17890,366,57876,977,85571,525,60272,591,60883,695,14287,908,80085,774,48867,425,43428,055,14316,009,71611,375,42311,871,9588,437,8844,586,175
Bank overdraft20,100,72823,451,96630,293,36033,181,38837,112,62141,592,16139,731,87814,680,931319,84426,706
Bank loan23,067,334
Trade Creditors 16,230,85619,099,13220,346,23219,959,26414,987,61413,912,81116,407,56413,152,79612,757,4996,514,9937,076,7071,800,2742,223,7141,714,9431,149,800
Group/Directors Accounts21,314,81814,343,7579,598,0339,401,78711,991,6688,559,54813,368,4848,568,8314,843,4521,237,2845,113,1523,915,3854,215,1062,955,1061,184,796
other short term finances
hp & lease commitments
other current liabilities27,046,65314,596,64514,316,31611,521,9009,888,0298,586,6839,145,0469,638,0864,800,6673,905,3071,188,5462,723,3232,919,6061,947,2921,558,945
total current liabilities64,592,32771,106,86864,361,30964,334,91767,160,67164,240,43076,033,71572,951,87462,133,49626,338,51513,378,4058,758,8269,385,1326,617,3413,893,541
loans
hp & lease commitments2,120,7132,452,7533,264,059
Accruals and Deferred Income
other liabilities1,700,481962,311
provisions
total long term liabilities1,700,481962,3112,120,7132,452,7533,264,059
total liabilities66,292,80872,069,17966,482,02266,787,67070,424,73064,240,43076,033,71572,951,87462,133,49626,338,51513,378,4058,758,8269,385,1326,617,3413,893,541
net assets42,196,37018,297,39910,495,8334,737,9322,166,87819,454,71211,875,08512,822,6145,291,9381,716,6282,631,3112,616,5972,486,8261,820,543692,634
total shareholders funds42,196,37018,297,39910,495,8334,737,9322,166,87819,454,71211,875,08512,822,6145,291,9381,716,6282,631,3112,616,5972,486,8261,820,543692,634
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit11,285,38010,409,7987,666,6775,036,118-14,376,4934,334,4912,587,7985,160,0664,335,811-862,236109,130264,960943,2201,069,2511,037,368
Depreciation2,674,6822,367,5123,832,4054,925,5144,310,0932,161,2162,322,7872,076,7201,535,24720,49720,49618,41618,70619,07817,804
Amortisation871,1801,067,001
Tax-2,683,857-2,169,742-1,738,005-717,026-973,601-517,426-27,748-375,871383,319202,725-27,977-58,707-255,27374,581-248,539
Stock387-45,95488,88551,5084,1816,70246,30615,24515,13712,375
Debtors6,761,0856,702,6167,877,73985,8704,090,110-6,338,730790,8714,147,59625,568,001269,6223,417,574-1,265,7283,895,9243,476,1434,338,187
Creditors-2,868,276-1,247,100386,9684,971,6501,074,803-2,494,7533,254,768395,2976,242,506-561,7145,276,433-423,440508,771565,1431,149,800
Accruals and Deferred Income12,450,008280,3292,794,4161,633,8711,301,346-558,363-493,0404,837,419895,3602,716,761-1,534,777-196,283972,314388,3471,558,945
Deferred Taxes & Provisions
Cash flow from operations14,967,6454,051,1364,975,83715,712,749-12,758,1439,257,1936,807,3887,930,790-12,190,8951,246,411425,731858,299-1,708,186-1,359,743-822,809
Investing Activities
capital expenditure-9,387,336-9,403,031-6,904,597-4,276,098-8,547,372-1,216,772-1,886,574-8,951,900-13,944,78171,803-143,606-12,457-62,640-81,853
Change in Investments-4,751,476962,978-16,811,5027,100,0001,946,96113,200,000
cash flow from investments-9,387,336-9,403,031-2,153,121-5,239,0768,264,130-1,216,772-1,886,574-16,051,900-15,891,742-13,128,197-143,606-12,457-62,640-81,853
Financing Activities
Bank loans-23,067,33423,067,334
Group/Directors Accounts6,971,0614,745,724196,246-2,589,8813,432,120-4,808,9364,799,6533,725,3793,606,168-3,875,8681,197,767-299,7211,260,0001,770,3101,184,796
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments-2,120,713-332,040-811,3063,264,059
other long term liabilities738,170962,311
share issue15,259,671144,61169,956-400,007131,534131,534136,9394,500,000-62,152
interest37,777-583,101-672,523-1,348,031-2,069,274-2,083,193-2,227,503-1,753,519-1,143,820-255,172-66,439-76,482-21,664-15,923-34,043
cash flow from financing-60,65526,216,166-738,361-5,149,2254,758,439-6,760,5952,709,0896,471,8602,462,348-4,131,0401,131,328-376,2031,238,3361,754,3871,088,601
cash and cash equivalents
cash5,519,654763,543-835,087-1,516,946-2,623,6023,062,8141,733,348211,033-569,342-1,331,8951,093,609762,777-505,784394,644183,939
overdraft-20,100,728-3,351,238-6,841,394-2,888,028-3,931,233-4,479,5401,860,28325,050,94714,680,931-319,844293,13826,706
change in cash5,519,65420,864,2712,516,1515,324,448264,4266,994,0476,212,888-1,649,250-25,620,289-16,012,8261,413,453469,639-532,490394,644183,939

dfds logistics 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 dfds logistics limited. Get real-time insights into dfds logistics 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

Dfds Logistics Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dfds logistics limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other mega companies, companies in DN40 area or any other competitors across 12 key performance metrics.

dfds logistics limited Ownership

DFDS LOGISTICS LIMITED group structure

Dfds Logistics Limited has 7 subsidiary companies.

DFDS LOGISTICS LIMITED Shareholders

dfds a/s 100%

dfds logistics limited directors

Dfds Logistics Limited currently has 4 directors. The longest serving directors include Mr Allan Bell (Dec 2014) and Mr John Coleman (Apr 2022).

officercountryagestartendrole
Mr Allan BellEngland47 years Dec 2014- Director
Mr John Coleman44 years Apr 2022- Director
Mr Zachary Brown54 years Aug 2022- Director
Mr Matthew O'Dell53 years May 2023- Director

P&L

December 2023

turnover

217.4m

0%

operating profit

11.3m

+8%

gross margin

14.6%

+4.83%

turnover

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

Balance Sheet

December 2023

net assets

42.2m

+1.31%

total assets

108.5m

+0.2%

cash

6.3m

+6.71%

net assets

Total assets minus all liabilities

dfds logistics limited company details

company number

05055324

Type

Private limited with Share Capital

industry

49410 - Freight transport by road

incorporation date

February 2004

age

21

incorporated

UK

ultimate parent company

DFDS AS

accounts

Full Accounts

last accounts submitted

December 2023

previous names

dfds logistics partners ltd (January 2015)

speedcargo limited (August 2010)

See more

accountant

-

auditor

COOPER PARRY GROUP LIMITED

address

nordic house western access road, immingham dock, immingham, north east lincolnshire, DN40 2LZ

Bank

DANSKE BANK AS

Legal Advisor

SCHOFIELD SWEENEY LLP

dfds logistics 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 1 charges/mortgages relating to dfds logistics limited. Currently there are 0 open charges and 1 have been satisfied in the past.

dfds logistics 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 DFDS LOGISTICS LIMITED. This can take several minutes, an email will notify you when this has completed.

dfds logistics limited Companies House Filings - See Documents

datedescriptionview/download