osprey holdco limited

osprey holdco limited Company Information

Share OSPREY HOLDCO LIMITED
Live 
EstablishedMegaHealthy

Company Number

05915869

Industry

Activities of head offices

 

Shareholders

anglian water group limited

Group Structure

View All

Contact

Registered Address

lancaster house lancaster way, ermine business park, huntingdon, cambridgeshire, PE29 6XU

osprey holdco limited Estimated Valuation

£1.9b

Pomanda estimates the enterprise value of OSPREY HOLDCO LIMITED at £1.9b based on a Turnover of £1.7b and 1.12x industry multiple (adjusted for size and gross margin).

osprey holdco limited Estimated Valuation

£6.7b

Pomanda estimates the enterprise value of OSPREY HOLDCO LIMITED at £6.7b based on an EBITDA of £804.9m and a 8.31x industry multiple (adjusted for size and gross margin).

osprey holdco limited Estimated Valuation

£684.5m

Pomanda estimates the enterprise value of OSPREY HOLDCO LIMITED at £684.5m based on Net Assets of £320.9m and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Osprey Holdco Limited Overview

Osprey Holdco Limited is a live company located in huntingdon, PE29 6XU with a Companies House number of 05915869. It operates in the activities of head offices sector, SIC Code 70100. Founded in August 2006, it's largest shareholder is anglian water group limited with a 100% stake. Osprey Holdco Limited is a established, mega sized company, Pomanda has estimated its turnover at £1.7b with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Osprey Holdco Limited Health Check

Pomanda's financial health check has awarded Osprey Holdco Limited a 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 Rating5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £1.7b, make it larger than the average company (£20.5m)

£1.7b - Osprey Holdco Limited

£20.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (9%)

6% - Osprey Holdco Limited

9% - Industry AVG

production

Production

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

33.1% - Osprey Holdco Limited

33.1% - Industry AVG

profitability

Profitability

an operating margin of 24.7% make it more profitable than the average company (5.9%)

24.7% - Osprey Holdco Limited

5.9% - Industry AVG

employees

Employees

with 5866 employees, this is above the industry average (117)

5866 - Osprey Holdco Limited

117 - Industry AVG

paystructure

Pay Structure

on an average salary of £57.2k, the company has an equivalent pay structure (£48.9k)

£57.2k - Osprey Holdco Limited

£48.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £285.7k, this is more efficient (£197.3k)

£285.7k - Osprey Holdco Limited

£197.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 38 days, this is near the average (44 days)

38 days - Osprey Holdco Limited

44 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 15 days, this is quicker than average (42 days)

15 days - Osprey Holdco Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 9 days, this is less than average (46 days)

9 days - Osprey Holdco Limited

46 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 16 weeks, this is average cash available to meet short term requirements (16 weeks)

16 weeks - Osprey Holdco Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 97.8%, this is a higher level of debt than the average (54.5%)

97.8% - Osprey Holdco Limited

54.5% - Industry AVG

OSPREY HOLDCO LIMITED financials

EXPORTms excel logo

Osprey Holdco Limited's latest turnover from March 2024 is £1.7 billion and the company has net assets of £320.9 million. According to their latest financial statements, Osprey Holdco Limited has 5,866 employees and maintains cash reserves of £605.3 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
Turnover1,676,100,0001,549,600,0001,452,800,0001,390,400,0001,455,700,0001,390,600,0001,400,700,0001,347,500,0001,218,200,0001,273,000,0001,240,000,0001,388,600,0001,474,200,0001,412,000,0001,395,600,000
Other Income Or Grants000000000000000
Cost Of Sales1,121,326,3251,036,899,885981,048,160952,387,804982,947,402942,667,008954,086,071914,920,137827,935,619883,972,128867,216,502970,246,7051,029,684,371980,007,250965,975,064
Gross Profit554,773,675512,700,115471,751,840438,012,196472,752,598447,932,992446,613,929432,579,863390,264,381389,027,872372,783,498418,353,295444,515,629431,992,750429,624,936
Admin Expenses141,373,67594,400,11535,051,84070,412,19683,152,59870,332,99259,813,92974,779,86360,364,381-40,872,128-74,916,50257,753,29581,315,62953,992,75057,924,936
Operating Profit413,400,000418,300,000436,700,000367,600,000389,600,000377,600,000386,800,000357,800,000329,900,000429,900,000447,700,000360,600,000363,200,000378,000,000371,700,000
Interest Payable769,200,000888,700,000661,300,000312,900,000392,800,000465,700,000409,400,000354,300,000326,700,000357,900,000376,900,000444,500,000474,600,000428,700,000294,400,000
Interest Receivable349,400,000739,000,00018,700,0004,400,0008,500,0005,700,0004,000,0002,600,0004,200,0006,000,0005,600,00044,600,00050,300,00038,300,0006,400,000
Pre-Tax Profit-4,000,000268,200,000-208,500,00052,000,000-800,000-84,200,000111,500,000-91,100,000-81,000,000-129,400,000170,000,000-57,100,000-61,100,000-12,400,00067,700,000
Tax-7,100,000-64,500,000-289,100,000-26,800,000-121,200,00010,600,000-31,500,00077,700,000145,800,00042,500,000145,800,00011,100,000-32,600,000-19,200,000-7,800,000
Profit After Tax-11,100,000203,700,000-497,600,00025,200,000-122,000,000-73,600,00080,000,000-13,400,00064,800,000-86,900,000315,800,000-46,000,000-93,700,000-31,600,00059,900,000
Dividends Paid00000032,700,00022,500,00061,200,00055,000,000128,800,000104,500,000150,800,000216,800,000157,500,000
Retained Profit-11,100,000203,700,000-497,600,00025,200,000-122,000,000-73,600,00047,300,000-35,900,0004,000,000-141,900,000187,000,000-152,500,000-246,600,000-251,400,000-100,400,000
Employee Costs335,400,000303,100,000266,900,000256,400,000246,900,000241,300,000231,600,000219,400,000204,600,000188,600,000180,900,000248,000,000239,200,000259,400,000256,400,000
Number Of Employees5,8665,5525,3735,1185,2104,9874,9394,7264,5264,2774,2125,9677,4676,8986,642
EBITDA*804,900,000800,000,000787,700,000722,500,000761,500,000729,500,000700,500,000671,500,000628,200,000710,900,000720,000,000714,900,000568,000,000721,100,000707,400,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets11,731,900,00011,005,400,00010,918,100,00010,292,200,00010,649,300,00010,058,800,0009,852,700,0009,789,300,0009,661,800,0009,577,800,0009,429,900,0005,944,900,0005,737,900,0005,615,600,0005,606,500,000
Intangible Assets705,200,000705,100,000671,300,000650,600,000676,400,000658,300,000632,000,000604,900,000575,000,000562,800,000531,500,000935,400,0001,031,600,0001,128,500,0001,200,600,000
Investments & Other251,100,000210,200,00074,000,000130,900,000341,800,000225,700,000121,400,000259,700,000167,600,000111,400,00092,200,0000000
Debtors (Due After 1 year)63,900,00089,000,000269,100,00058,900,000182,000,0000000000000
Total Fixed Assets12,437,100,00011,710,500,00011,320,300,00010,883,900,00011,143,700,00010,717,100,00010,484,700,00010,394,200,00010,236,800,00010,140,600,0009,961,400,0006,880,300,0006,769,500,0006,744,100,0006,807,100,000
Stock & work in progress28,200,00027,800,00023,800,00021,600,00019,700,00019,400,00020,100,00020,900,00021,200,00020,800,00025,600,00025,000,00026,200,00029,500,00028,300,000
Trade Debtors178,200,000184,800,000175,100,000167,900,000147,900,000156,200,000156,000,000147,300,000208,400,000228,500,000499,700,000199,500,000197,800,000186,800,000195,100,000
Group Debtors20,000,00021,400,00035,800,00037,700,00035,000,00033,200,00037,200,0001,600,0005,200,0005,100,000012,000,00011,800,0008,500,00012,600,000
Misc Debtors459,200,000392,700,000356,300,000345,900,000396,600,000340,600,000334,700,000291,900,000306,700,000294,400,0000272,900,000238,700,000201,900,000161,900,000
Cash605,300,000518,000,0001,044,100,000273,300,000866,700,000337,700,000344,000,000430,500,000476,400,000820,700,000653,500,0001,027,400,000689,200,000648,200,000724,200,000
misc current assets553,000,000372,500,00056,500,000173,300,000345,700,000320,100,00048,800,000214,000,0007,300,00036,900,000113,300,000137,000,000134,100,00049,000,00089,600,000
total current assets1,843,900,0001,517,200,0001,691,600,0001,019,700,0001,811,600,0001,207,200,000940,800,0001,106,200,0001,025,200,0001,406,400,0001,292,100,0001,673,800,0001,297,800,0001,123,900,0001,211,700,000
total assets14,281,000,00013,227,700,00013,011,900,00011,903,600,00012,955,300,00011,924,300,00011,425,500,00011,500,400,00011,262,000,00011,547,000,00011,253,500,0008,554,100,0008,067,300,0007,868,000,0008,018,800,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 47,400,00032,500,00043,000,00041,700,000538,900,00030,600,00030,600,00036,600,00091,900,000147,600,000435,100,000172,000,000193,000,000121,700,000123,500,000
Group/Directors Accounts00000000000500,000500,000500,000500,000
other short term finances1,103,600,0001,713,000,0001,075,500,0001,721,400,0001,702,800,000889,900,0001,251,400,0001,087,800,0001,062,800,000935,800,000738,200,000658,500,000230,900,000151,600,00018,800,000
hp & lease commitments000000000003,900,0003,500,0003,000,0002,600,000
other current liabilities788,800,000727,200,000571,300,000481,900,0006,800,000498,800,000525,600,000528,700,000408,600,000367,100,00027,900,000383,000,000355,700,000346,300,000353,300,000
total current liabilities1,939,800,0002,472,700,0001,689,800,0002,245,000,0002,248,500,0001,419,300,0001,807,600,0001,653,100,0001,563,300,0001,450,500,0001,201,200,0001,217,900,000783,600,000623,100,000498,700,000
loans20,366,700,00017,011,400,00017,764,800,00014,719,800,00016,520,400,00016,370,400,00014,573,600,00015,162,200,00014,666,300,00015,266,000,00014,976,200,0007,414,400,0007,178,800,0006,847,100,0006,864,900,000
hp & lease commitments0000000000053,600,00057,700,00061,100,00064,200,000
Accruals and Deferred Income00000000000132,900,000132,100,000131,100,000127,500,000
other liabilities00061,500,00066,200,00076,500,00066,600,000487,000,000443,600,000479,300,000390,500,0000400,0002,900,0002,500,000
provisions2,877,400,0002,887,200,0002,882,200,0002,109,400,0002,133,400,0001,853,600,0001,878,200,0001,819,800,0001,938,600,0002,101,200,0002,363,800,000114,100,000121,800,000107,000,00095,500,000
total long term liabilities12,020,300,00010,396,200,00010,919,900,0008,978,400,0009,891,100,0009,678,700,0008,723,800,0009,499,900,0009,203,200,0009,611,700,0009,365,000,0007,781,400,0007,533,400,0007,211,100,0007,299,200,000
total liabilities13,960,100,00012,868,900,00012,609,700,00011,223,400,00012,139,600,00011,098,000,00010,531,400,00011,153,000,00010,766,500,00011,062,200,00010,566,200,0008,999,300,0008,317,000,0007,834,200,0007,797,900,000
net assets320,900,000358,800,000402,200,000680,200,000815,700,000826,300,000894,100,000347,400,000495,500,000484,400,000686,900,000-449,200,000-254,400,00028,900,000216,500,000
total shareholders funds320,900,000358,800,000402,200,000680,200,000815,700,000826,300,000894,100,000347,400,000495,500,000484,400,000686,900,000-449,200,000-254,400,00028,900,000216,500,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit413,400,000418,300,000436,700,000367,600,000389,600,000377,600,000386,800,000357,800,000329,900,000429,900,000447,700,000360,600,000363,200,000378,000,000371,700,000
Depreciation333,300,000332,800,000310,000,000303,400,000324,400,000309,000,000276,900,000276,900,000268,600,000256,300,000251,000,000284,500,000276,900,000271,000,000263,600,000
Amortisation58,200,00048,900,00041,000,00051,500,00047,500,00042,900,00036,800,00036,800,00029,700,00024,700,00021,300,00069,800,000-72,100,00072,100,00072,100,000
Tax-7,100,000-64,500,000-289,100,000-26,800,000-121,200,00010,600,000-31,500,00077,700,000145,800,00042,500,000145,800,00011,100,000-32,600,000-19,200,000-7,800,000
Stock400,0004,000,0002,200,0001,900,000300,000-700,000-800,000-300,000400,000-4,800,000600,000-1,200,000-3,300,0001,200,00028,300,000
Debtors33,400,000-148,400,000225,900,000-151,100,000231,500,0002,100,00087,100,000-79,500,000-7,700,00028,300,00015,300,00036,100,00051,100,00027,600,000369,600,000
Creditors14,900,000-10,500,0001,300,000-497,200,000508,300,0000-6,000,000-55,300,000-55,700,000-287,500,000263,100,000-21,000,00071,300,000-1,800,000123,500,000
Accruals and Deferred Income61,600,000155,900,00089,400,000475,100,000-492,000,000-26,800,000-3,100,000120,100,00041,500,000339,200,000-488,000,00028,100,00010,400,000-3,400,000480,800,000
Deferred Taxes & Provisions-9,800,0005,000,000772,800,000-24,000,000279,800,000-24,600,00058,400,000-118,800,000-162,600,000-262,600,0002,249,700,000-7,700,00014,800,00011,500,00095,500,000
Cash flow from operations830,700,0001,030,300,0001,134,000,000798,800,000704,600,000687,300,000632,000,000775,000,000604,500,000519,000,0002,874,700,000690,500,000584,100,000679,400,0001,001,500,000
Investing Activities
capital expenditure-1,118,100,000-502,800,000-997,600,00028,000,000-980,500,000-584,300,000-404,200,000-471,100,000-394,500,000-460,200,000-3,353,400,000-502,200,000-338,600,000-255,300,000-334,500,000
Change in Investments40,900,000136,200,000-56,900,000-210,900,000116,100,000104,300,000-138,300,00092,100,00056,200,00019,200,00092,200,0000000
cash flow from investments-1,159,000,000-639,000,000-940,700,000238,900,000-1,096,600,000-688,600,000-265,900,000-563,200,000-450,700,000-479,400,000-3,445,600,000-502,200,000-338,600,000-255,300,000-334,500,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts0000000000-500,000000500,000
Other Short Term Loans -609,400,000637,500,000-645,900,00018,600,000812,900,000-361,500,000163,600,00025,000,000127,000,000197,600,00079,700,000427,600,00079,300,000132,800,00018,800,000
Long term loans3,355,300,000-753,400,0003,045,000,000-1,800,600,000150,000,0001,796,800,000-588,600,000495,900,000-599,700,000289,800,0007,561,800,000235,600,000331,700,000-17,800,0006,864,900,000
Hire Purchase and Lease Commitments0000000000-57,500,000-3,700,000-2,900,000-2,700,00066,800,000
other long term liabilities00-61,500,000-4,700,000-10,300,0009,900,000-420,400,00043,400,000-35,700,00088,800,000390,500,000-400,000-2,500,000400,0002,500,000
share issue-26,800,000-247,100,000219,600,000-160,700,000111,400,0005,800,000499,400,000-112,200,0007,100,000-60,600,000949,100,000-42,300,000-36,700,00063,800,000316,900,000
interest-419,800,000-149,700,000-642,600,000-308,500,000-384,300,000-460,000,000-405,400,000-351,700,000-322,500,000-351,900,000-371,300,000-399,900,000-424,300,000-390,400,000-288,000,000
cash flow from financing2,299,300,000-512,700,0001,914,600,000-2,255,900,000679,700,000991,000,000-751,400,000100,400,000-823,800,000163,700,0008,551,800,000216,900,000-55,400,000-213,900,0006,982,400,000
cash and cash equivalents
cash87,300,000-526,100,000770,800,000-593,400,000529,000,000-6,300,000-86,500,000-45,900,000-344,300,000167,200,000-373,900,000338,200,00041,000,000-76,000,000724,200,000
overdraft000000000000000
change in cash87,300,000-526,100,000770,800,000-593,400,000529,000,000-6,300,000-86,500,000-45,900,000-344,300,000167,200,000-373,900,000338,200,00041,000,000-76,000,000724,200,000

osprey holdco 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 osprey holdco limited. Get real-time insights into osprey holdco 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

Osprey Holdco Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for osprey holdco limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in PE29 area or any other competitors across 12 key performance metrics.

osprey holdco limited Ownership

OSPREY HOLDCO LIMITED group structure

Osprey Holdco Limited has 3 subsidiary companies.

Ultimate parent company

ANGLIAN WATER GROUP LTD

#0057761

1 parent

OSPREY HOLDCO LIMITED

05915869

3 subsidiaries

OSPREY HOLDCO LIMITED Shareholders

anglian water group limited 100%

osprey holdco limited directors

Osprey Holdco Limited currently has 16 directors. The longest serving directors include Mr Niall Mills (Sep 2008) and Sir Adrian Montague (Mar 2009).

officercountryagestartendrole
Mr Niall MillsUnited Kingdom56 years Sep 2008- Director
Sir Adrian MontagueUnited Kingdom76 years Mar 2009- Director
Mr James BryceUnited Kingdom50 years Jul 2015- Director
Mr John BarryUnited Kingdom57 years Mar 2018- Director
Mr Alexandros NassuphisUnited Kingdom55 years Jul 2018- Director
Mr Duncan SymondsUnited Kingdom51 years Jul 2020- Director
Mr John HirstUnited Kingdom72 years Jul 2020- Director
Mr Batiste Ogier44 years May 2021- Director
Mr David Stirton37 years Feb 2022- Director
Mr Luis PiscoUnited Arab Emirates40 years Mar 2022- Director

P&L

March 2024

turnover

1.7b

+8%

operating profit

413.4m

-1%

gross margin

33.1%

+0.04%

turnover

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

Balance Sheet

March 2024

net assets

320.9m

-0.11%

total assets

14.3b

+0.08%

cash

605.3m

+0.17%

net assets

Total assets minus all liabilities

osprey holdco limited company details

company number

05915869

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

August 2006

age

19

incorporated

UK

ultimate parent company

ANGLIAN WATER GROUP LTD

accounts

Group

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

DELOITTE LLP

address

lancaster house lancaster way, ermine business park, huntingdon, cambridgeshire, PE29 6XU

Bank

-

Legal Advisor

-

osprey holdco 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 did not find charges/mortgages relating to osprey holdco limited.

osprey holdco 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 OSPREY HOLDCO LIMITED. This can take several minutes, an email will notify you when this has completed.

osprey holdco limited Companies House Filings - See Documents

datedescriptionview/download