kemble water finance limited

Live EstablishedMegaLow

kemble water finance limited Company Information

Share KEMBLE WATER FINANCE LIMITED

Company Number

05819317

Directors

Lincoln Webb

Luis Abraira

View All

Shareholders

kemble water eurobond plc

Group Structure

View All

Industry

Activities of head offices

 

Registered Address

clearwater court, vastern road, reading, berkshire, RG1 8DB

kemble water finance limited Estimated Valuation

£2.5b

Pomanda estimates the enterprise value of KEMBLE WATER FINANCE LIMITED at £2.5b based on a Turnover of £2.3b and 1.11x industry multiple (adjusted for size and gross margin).

kemble water finance limited Estimated Valuation

£9.3b

Pomanda estimates the enterprise value of KEMBLE WATER FINANCE LIMITED at £9.3b based on an EBITDA of £1.1b and a 8.81x industry multiple (adjusted for size and gross margin).

kemble water finance limited Estimated Valuation

£0

Pomanda estimates the enterprise value of KEMBLE WATER FINANCE LIMITED at £0 based on Net Assets of £-6.3b and 2.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Kemble Water Finance Limited Overview

Kemble Water Finance Limited is a live company located in reading, RG1 8DB with a Companies House number of 05819317. It operates in the activities of head offices sector, SIC Code 70100. Founded in May 2006, it's largest shareholder is kemble water eurobond plc with a 100% stake. Kemble Water Finance Limited is a established, mega sized company, Pomanda has estimated its turnover at £2.3b with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Kemble Water Finance Limited Health Check

Pomanda's financial health check has awarded Kemble Water Finance Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

1 Regular

positive_score

4 Weak

size

Size

annual sales of £2.3b, make it larger than the average company (£18.9m)

£2.3b - Kemble Water Finance Limited

£18.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.7%)

1% - Kemble Water Finance Limited

4.7% - Industry AVG

production

Production

with a gross margin of 33.1%, this company has a comparable cost of product (33.1%)

33.1% - Kemble Water Finance Limited

33.1% - Industry AVG

profitability

Profitability

an operating margin of 14.8% make it more profitable than the average company (6%)

14.8% - Kemble Water Finance Limited

6% - Industry AVG

employees

Employees

with 7245 employees, this is above the industry average (110)

7245 - Kemble Water Finance Limited

110 - Industry AVG

paystructure

Pay Structure

on an average salary of £62.6k, the company has a higher pay structure (£46.6k)

£62.6k - Kemble Water Finance Limited

£46.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £312.9k, this is more efficient (£192.6k)

£312.9k - Kemble Water Finance Limited

£192.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 95 days, this is later than average (46 days)

95 days - Kemble Water Finance Limited

46 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 72 days, this is slower than average (44 days)

72 days - Kemble Water Finance Limited

44 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 5 days, this is less than average (49 days)

5 days - Kemble Water Finance Limited

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 29 weeks, this is more cash available to meet short term requirements (17 weeks)

29 weeks - Kemble Water Finance Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 126.3%, this is a higher level of debt than the average (56.5%)

126.3% - Kemble Water Finance Limited

56.5% - Industry AVG

KEMBLE WATER FINANCE LIMITED financials

EXPORTms excel logo

Kemble Water Finance Limited's latest turnover from March 2023 is £2.3 billion and the company has net assets of -£6.3 billion. According to their latest financial statements, Kemble Water Finance Limited has 7,245 employees and maintains cash reserves of £1.9 billion as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover2,266,800,0002,177,000,0002,106,800,0002,172,900,0002,084,600,0002,045,100,0002,060,200,0002,039,500,0001,993,800,0001,951,300,0001,803,600,0001,700,200,0001,641,900,0001,659,500,000
Other Income Or Grants
Cost Of Sales1,516,437,9701,469,783,4631,441,407,9891,466,760,1271,412,330,9511,392,740,5641,398,607,4381,386,117,3201,385,627,0991,364,722,4131,260,576,0641,187,515,0311,139,671,7651,148,635,439
Gross Profit750,362,030707,216,537665,392,011706,139,873672,269,049652,359,436661,592,562653,382,680608,172,901586,577,587543,023,936512,684,969502,228,235510,864,561
Admin Expenses416,062,030300,916,537200,692,011148,939,873160,169,049135,759,43644,892,562-62,417,320-45,427,099-7,722,41338,523,936-64,015,031-32,771,765-137,035,439
Operating Profit334,300,000406,300,000464,700,000557,200,000512,100,000516,600,000616,700,000715,800,000653,600,000594,300,000504,500,000576,700,000535,000,000647,900,000
Interest Payable1,735,300,0001,398,000,0001,065,000,0001,085,600,0001,024,600,000990,700,000996,800,000849,800,000860,300,0001,072,700,0001,106,300,0001,158,100,0001,099,300,000884,800,000
Interest Receivable403,800,000246,700,000174,700,00073,200,00018,800,00010,400,000115,200,000107,500,000119,400,00043,900,00050,500,000105,100,0008,100,00010,500,000
Pre-Tax Profit-874,900,000-1,640,500,000-950,500,000-264,400,000-531,400,000-333,000,000-637,000,000-3,800,000-322,800,000-421,000,000-540,100,000-472,800,000-546,800,000-187,900,000
Tax171,800,000-8,800,000178,800,000-67,300,00093,200,00068,200,000186,500,000163,500,000181,500,000194,100,000124,900,000115,200,000148,000,00030,400,000
Profit After Tax-703,100,000-1,649,300,000-771,700,000-331,700,000-438,200,000-264,800,000-450,500,000159,700,000-141,300,000-226,900,000-415,200,000-357,600,000-398,800,000-157,500,000
Dividends Paid
Retained Profit-703,100,000-1,649,300,000-771,700,000-331,700,000-438,200,000-264,800,000-450,500,000159,700,000-141,300,000-226,900,000-415,200,000-357,600,000-398,800,000-157,500,000
Employee Costs453,800,000411,800,000377,300,000352,100,000329,200,000284,200,000266,200,000241,500,000229,000,000222,000,000219,300,000161,900,000210,700,000208,300,000
Number Of Employees7,2457,0866,5296,3016,0685,4264,9745,0644,8174,6904,6994,5624,9135,095
EBITDA*1,059,000,0001,113,400,0001,105,500,0001,167,300,0001,103,100,0001,064,300,0001,155,100,0001,213,800,0001,152,500,0001,166,400,0001,028,400,000928,800,000861,600,0001,057,200,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets19,333,800,00018,016,300,00017,327,600,00017,174,400,00016,192,900,00015,410,600,00014,835,600,00014,401,600,00013,584,600,00011,768,700,00011,173,200,00010,685,000,00010,063,600,0009,472,200,000
Intangible Assets1,731,500,0001,753,100,0001,744,600,0001,741,800,0001,686,300,0001,637,100,0001,609,100,0001,534,500,0001,525,800,0001,468,700,0001,513,800,0001,557,300,0001,582,100,0001,626,500,000
Investments & Other419,200,000219,200,000201,100,000374,300,000162,300,00076,400,000170,600,000100,000100,000100,000
Debtors (Due After 1 year)449,900,000366,600,000338,200,000324,600,000146,100,00092,400,00033,200,0003,800,000
Total Fixed Assets21,059,300,00019,757,400,00019,072,200,00018,821,700,00017,879,200,00017,047,700,00016,444,700,00015,936,100,00015,110,400,00013,237,400,00012,687,000,00012,242,400,00011,645,800,00011,098,800,000
Stock & work in progress20,900,00013,000,00014,900,00013,600,00013,500,00018,100,00021,700,00020,700,0009,900,0009,100,0008,500,00010,300,0008,800,00011,400,000
Trade Debtors592,100,000576,100,000310,100,000301,600,000287,800,000294,600,000248,500,000219,600,000606,300,000224,900,000206,400,000256,100,000274,000,000247,500,000
Group Debtors500,000279,500,000120,400,000500,0002,800,000244,700,000160,900,000843,300,000720,800,000671,700,000510,700,000
Misc Debtors370,300,000227,600,00038,400,00068,400,000516,700,000412,200,000393,500,000345,500,000349,100,000453,400,000424,700,000461,900,000471,300,000
Cash1,898,100,000702,500,000806,800,000817,800,000521,400,000156,400,00096,500,000563,500,000561,300,00012,000,00031,700,00052,300,00040,800,00047,300,000
misc current assets31,900,00022,900,000258,100,000536,900,000218,400,000195,100,0002,000,000290,500,000277,300,000919,200,000790,700,000682,800,000802,500,000666,000,000
total current assets2,913,300,0001,542,600,0001,707,800,0001,858,700,0001,558,300,0001,079,200,0001,006,900,0001,600,700,0001,454,800,0001,514,300,0002,334,000,0002,147,000,0002,259,700,0001,954,200,000
total assets23,972,600,00021,300,000,00020,780,000,00020,680,400,00019,437,500,00018,126,900,00017,451,600,00017,536,800,00016,565,200,00014,751,700,00015,021,000,00014,389,400,00013,905,500,00013,053,000,000
Bank overdraft1,814,900,0001,550,800,000302,100,0005,464,100,0005,710,200,0005,233,900,00080,300,000145,400,000
Bank loan2,305,500,000887,100,0001,146,100,000641,100,000345,900,000
Trade Creditors 302,000,000248,300,000618,500,000229,700,000682,900,000189,900,000463,100,000509,300,000894,700,000460,700,000433,600,000521,600,000586,200,000449,000,000
Group/Directors Accounts4,002,800,0004,638,700,0004,172,600,0004,775,900,0004,648,600,000
other short term finances67,100,000103,000,00015,000,00038,600,00012,300,00023,800,00042,400,00085,700,00099,900,000470,000,0007,600,000
hp & lease commitments7,300,0006,200,0007,500,0007,900,0007,400,00010,500,00056,500,0007,900,0008,300,000
other current liabilities687,300,000553,500,000124,000,000565,800,000114,000,000554,000,000454,700,000304,600,000494,900,000481,200,000470,200,000470,800,000411,300,000
total current liabilities3,369,200,0001,798,100,0001,896,100,0002,633,300,0002,393,700,0001,058,300,0006,405,700,0006,566,500,0006,214,300,0005,699,400,0005,990,200,0005,690,900,0005,848,400,0005,662,600,000
loans47,071,100,00045,259,700,00041,959,500,00038,984,100,00036,854,800,00036,128,100,00023,902,000,00022,692,100,00021,545,800,00010,005,800,0009,579,400,0008,730,800,0007,640,000,0006,483,900,000
hp & lease commitments49,700,00057,100,00052,900,00062,400,00065,100,000102,400,000130,700,000187,100,000195,200,000
Accruals and Deferred Income404,900,000362,200,000169,900,000173,300,000179,100,000189,200,000206,800,000
other liabilities921,500,000831,800,000757,300,000707,300,000636,100,000589,800,000335,200,000
provisions2,987,600,0003,150,000,0002,926,600,0002,965,000,0002,727,000,0002,656,400,0002,660,000,0002,654,000,0002,951,800,000938,100,000994,600,0001,047,200,0001,024,600,0001,075,000,000
total long term liabilities26,913,200,00026,156,000,00023,935,300,00022,204,800,00021,038,900,00020,595,000,00014,384,900,00013,686,300,00013,252,700,00011,264,300,00011,036,600,00010,202,700,0009,132,300,0008,065,600,000
total liabilities30,282,400,00027,954,100,00025,831,400,00024,838,100,00023,432,600,00021,653,300,00020,790,600,00020,252,800,00019,467,000,00016,963,700,00017,026,800,00015,893,600,00014,980,700,00013,728,200,000
net assets-6,309,800,000-6,654,100,000-5,051,400,000-4,157,700,000-3,995,100,000-3,526,400,000-3,339,000,000-2,716,000,000-2,901,800,000-2,212,000,000-2,005,800,000-1,504,200,000-1,075,200,000-675,200,000
total shareholders funds-6,309,800,000-6,654,100,000-5,051,400,000-4,157,700,000-3,995,100,000-3,526,400,000-3,339,000,000-2,716,000,000-2,901,800,000-2,212,000,000-2,005,800,000-1,504,200,000-1,075,200,000-675,200,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit334,300,000406,300,000464,700,000557,200,000512,100,000516,600,000616,700,000715,800,000653,600,000594,300,000504,500,000576,700,000535,000,000647,900,000
Depreciation658,700,000651,500,000588,800,000577,200,000569,000,000520,100,000513,400,000479,400,000476,400,000527,100,000479,000,000307,700,000282,200,000364,900,000
Amortisation66,000,00055,600,00052,000,00032,900,00022,000,00027,600,00025,000,00018,600,00022,500,00045,000,00044,900,00044,400,00044,400,00044,400,000
Tax171,800,000-8,800,000178,800,000-67,300,00093,200,00068,200,000186,500,000163,500,000181,500,000194,100,000124,900,000115,200,000148,000,00030,400,000
Stock7,900,000-1,900,0001,300,000100,000-4,600,000-3,600,0001,000,00010,800,000800,000600,000-1,800,0001,500,000-2,600,00011,400,000
Debtors241,500,000204,600,000151,200,000-136,100,000149,100,000-117,900,000190,100,000123,500,00032,300,000-929,100,000101,500,000-6,000,000178,100,0001,229,500,000
Creditors53,700,000-370,200,000388,800,000-453,200,000493,000,000-273,200,000-46,200,000-385,400,000434,000,00027,100,000-88,000,000-64,600,000137,200,000449,000,000
Accruals and Deferred Income133,800,000429,500,000-441,800,000451,800,000-440,000,000-305,600,000192,800,000666,800,000-664,800,00010,300,0005,200,000-10,700,00041,900,000618,100,000
Deferred Taxes & Provisions-162,400,000223,400,000-38,400,000238,000,00070,600,000-3,600,0006,000,000-297,800,0002,013,700,000-56,500,000-52,600,00022,600,000-50,400,0001,075,000,000
Cash flow from operations1,006,500,0001,184,600,0001,040,400,0001,472,600,0001,175,400,000671,600,0001,303,100,0001,226,600,0003,083,800,0002,269,900,000918,200,000995,800,000962,800,0001,988,800,000
Investing Activities
capital expenditure-2,020,600,000-1,404,300,000-796,800,000-1,647,100,000-1,422,500,000-1,150,700,000-1,047,000,000-1,323,700,000-2,371,900,000-1,102,900,000-1,025,000,000-1,117,400,000-846,900,000-707,500,000
Change in Investments200,000,00018,100,000-173,200,000212,000,00085,900,000-94,200,000170,600,000-100,000100,000
cash flow from investments-2,220,600,000-1,422,400,000-623,600,000-1,859,100,000-1,508,400,000-1,056,500,000-1,217,600,000-1,323,700,000-2,371,900,000-1,102,900,000-1,024,900,000-1,117,400,000-846,900,000-707,600,000
Financing Activities
Bank loans1,418,400,000-259,000,0001,146,100,000-641,100,000295,200,000345,900,000
Group/Directors Accounts-4,002,800,000-635,900,000466,100,000-603,300,000127,300,0004,648,600,000
Other Short Term Loans -35,900,000103,000,000-15,000,000-23,600,00026,300,000-11,500,000-18,600,000-43,300,000-14,200,00099,900,000-470,000,000462,400,0007,600,000
Long term loans1,811,400,0003,300,200,0002,975,400,0002,129,300,000726,700,00012,226,100,0001,209,900,0001,146,300,00011,540,000,000426,400,000848,600,0001,090,800,0001,156,100,0006,483,900,000
Hire Purchase and Lease Commitments-6,300,0002,900,000-9,900,000-2,200,00072,500,000-112,900,000-74,300,000-7,800,000-8,500,000203,500,000
other long term liabilities89,700,00074,500,00050,000,00071,200,00046,300,000589,800,000-335,200,000335,200,000
share issue1,047,400,00046,600,000-122,000,000169,100,000-30,500,00077,400,000-172,500,00026,100,000-548,500,00020,700,000-86,400,000-71,400,000-1,200,000-517,700,000
interest-1,331,500,000-1,151,300,000-890,300,000-1,012,400,000-1,005,800,000-980,300,000-881,600,000-742,300,000-740,900,000-1,028,800,000-1,055,800,000-1,053,000,000-1,091,200,000-874,300,000
cash flow from financing2,993,200,0002,116,900,0003,134,300,0001,331,400,000-164,500,00011,901,500,000137,200,00051,600,0005,927,700,000-935,400,000-25,900,000-182,300,000190,100,0009,944,000,000
cash and cash equivalents
cash1,195,600,000-104,300,000-11,000,000296,400,000365,000,00059,900,000-467,000,0002,200,000549,300,000-19,700,000-20,600,00011,500,000-6,500,00047,300,000
overdraft-1,814,900,000264,100,0001,248,700,000-5,162,000,000-246,100,000476,300,0005,233,900,000-80,300,00080,300,000-145,400,000145,400,000
change in cash1,195,600,000-104,300,0001,803,900,00032,300,000-883,700,0005,221,900,000-220,900,000-474,100,000-4,684,600,00060,600,000-100,900,00011,500,000138,900,000-98,100,000

kemble water finance 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 kemble water finance limited. Get real-time insights into kemble water finance 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

Kemble Water Finance Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for kemble water finance limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in RG1 area or any other competitors across 12 key performance metrics.

kemble water finance limited Ownership

KEMBLE WATER FINANCE LIMITED group structure

Kemble Water Finance Limited has 1 subsidiary company.

Ultimate parent company

2 parents

KEMBLE WATER FINANCE LIMITED

05819317

1 subsidiary

KEMBLE WATER FINANCE LIMITED Shareholders

kemble water eurobond plc 100%

kemble water finance limited directors

Kemble Water Finance Limited currently has 7 directors. The longest serving directors include Mr Lincoln Webb (Jan 2011) and Mr Luis Abraira (Aug 2011).

officercountryagestartendrole
Mr Lincoln Webb54 years Jan 2011- Director
Mr Luis Abraira64 years Aug 2011- Director
Fuxin Sheng45 years Oct 2012- Director
Ms Cornelia Heijningen53 years Jan 2013- Director
Ms Ines Grund46 years Jul 2019- Director
Mr Paul Odonnell46 years May 2024- Director
Mr Nicholas PikeEngland62 years May 2024- Director

P&L

March 2023

turnover

2.3b

+4%

operating profit

334.3m

-18%

gross margin

33.2%

+1.9%

turnover

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

Balance Sheet

March 2023

net assets

-6.3b

-0.05%

total assets

24b

+0.13%

cash

1.9b

+1.7%

net assets

Total assets minus all liabilities

kemble water finance limited company details

company number

05819317

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

May 2006

age

19

incorporated

UK

ultimate parent company

accounts

Group

last accounts submitted

March 2023

previous names

britannia ports limited (October 2006)

bountybay limited (June 2006)

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

clearwater court, vastern road, reading, berkshire, RG1 8DB

Bank

-

Legal Advisor

-

kemble water finance 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 3 charges/mortgages relating to kemble water finance limited. Currently there are 1 open charges and 2 have been satisfied in the past.

kemble water finance 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 KEMBLE WATER FINANCE LIMITED. This can take several minutes, an email will notify you when this has completed.

kemble water finance limited Companies House Filings - See Documents

datedescriptionview/download