phoenix distribution holdings limited

5

phoenix distribution holdings limited Company Information

Share PHOENIX DISTRIBUTION HOLDINGS LIMITED
Live 
EstablishedLargeLow

Company Number

06455596

Website

-

Registered Address

c/o arthur cox 12 gough square, london, EC4A 3DW

Industry

Activities of head offices

 

Telephone

-

Next Accounts Due

September 2024

Group Structure

View All

Directors

Anne-Noelle Le Gal9 Years

Kailash Chada6 Years

View All

Shareholders

phoenix energy holdings ltd 100%

phoenix distribution holdings limited Estimated Valuation

£824.2m

Pomanda estimates the enterprise value of PHOENIX DISTRIBUTION HOLDINGS LIMITED at £824.2m based on a Turnover of £64.6m and 12.76x industry multiple (adjusted for size and gross margin).

phoenix distribution holdings limited Estimated Valuation

£890.5m

Pomanda estimates the enterprise value of PHOENIX DISTRIBUTION HOLDINGS LIMITED at £890.5m based on an EBITDA of £46.9m and a 18.99x industry multiple (adjusted for size and gross margin).

phoenix distribution holdings limited Estimated Valuation

£1.1b

Pomanda estimates the enterprise value of PHOENIX DISTRIBUTION HOLDINGS LIMITED at £1.1b based on Net Assets of £279.7m and 3.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Phoenix Distribution Holdings Limited 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.

View Sample

Phoenix Distribution Holdings Limited Overview

Phoenix Distribution Holdings Limited is a live company located in london, EC4A 3DW with a Companies House number of 06455596. It operates in the activities of head offices sector, SIC Code 70100. Founded in December 2007, it's largest shareholder is phoenix energy holdings ltd with a 100% stake. Phoenix Distribution Holdings Limited is a established, large sized company, Pomanda has estimated its turnover at £64.6m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Phoenix Distribution Holdings Limited Health Check

Pomanda's financial health check has awarded Phoenix Distribution Holdings Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

2 Weak

size

Size

annual sales of £64.6m, make it larger than the average company (£20.3m)

£64.6m - Phoenix Distribution Holdings Limited

£20.3m - Industry AVG

growth

Growth

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

1% - Phoenix Distribution Holdings Limited

3% - Industry AVG

production

Production

with a gross margin of 100%, this company has a lower cost of product (33.2%)

100% - Phoenix Distribution Holdings Limited

33.2% - Industry AVG

profitability

Profitability

an operating margin of 29.9% make it more profitable than the average company (6%)

29.9% - Phoenix Distribution Holdings Limited

6% - Industry AVG

employees

Employees

with 121 employees, this is similar to the industry average (119)

121 - Phoenix Distribution Holdings Limited

119 - Industry AVG

paystructure

Pay Structure

on an average salary of £53.7k, the company has an equivalent pay structure (£45.8k)

£53.7k - Phoenix Distribution Holdings Limited

£45.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £533.9k, this is more efficient (£187.7k)

£533.9k - Phoenix Distribution Holdings Limited

£187.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 0 days, this is earlier than average (47 days)

0 days - Phoenix Distribution Holdings Limited

47 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Phoenix Distribution Holdings Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Phoenix Distribution Holdings Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 28 weeks, this is more cash available to meet short term requirements (16 weeks)

28 weeks - Phoenix Distribution Holdings Limited

16 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 71.4%, this is a higher level of debt than the average (57.4%)

71.4% - Phoenix Distribution Holdings Limited

57.4% - Industry AVG

phoenix distribution holdings 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 phoenix distribution holdings limited. Get real-time insights into phoenix distribution holdings 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

Phoenix Distribution Holdings Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for phoenix distribution holdings limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

phoenix distribution holdings limited Ownership

PHOENIX DISTRIBUTION HOLDINGS LIMITED group structure

Phoenix Distribution Holdings Limited has 2 subsidiary companies.

PHOENIX DISTRIBUTION HOLDINGS LIMITED Shareholders

phoenix energy holdings ltd 100%

phoenix distribution holdings limited directors

Phoenix Distribution Holdings Limited currently has 7 directors. The longest serving directors include Miss Anne-Noelle Le Gal (Feb 2015) and Mr Kailash Chada (Feb 2018).

officercountryagestartendrole
Miss Anne-Noelle Le Gal40 years Feb 2015- Director
Mr Kailash Chada53 years Feb 2018- Director
Mr Philip Holder75 years Jul 2018- Director
Mr Rajiv KhakharUnited Kingdom39 years Dec 2019- Director
Mr Karan KapoorUnited Kingdom32 years Jun 2020- Director
Mr Omar RahmanUnited Kingdom43 years Apr 2023- Director
Mr Jonathan MartindaleNorthern Ireland43 years Jun 2023- Director

PHOENIX DISTRIBUTION HOLDINGS LIMITED financials

EXPORTms excel logo

Phoenix Distribution Holdings Limited's latest turnover from December 2022 is £64.6 million and the company has net assets of £279.7 million. According to their latest financial statements, Phoenix Distribution Holdings Limited has 121 employees and maintains cash reserves of £28.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover64,600,00068,200,00063,500,00062,700,00062,100,00054,100,00050,400,00049,100,00048,200,00054,400,00045,100,00039,200,00039,500,00037,300,000
Other Income Or Grants00000000000000
Cost Of Sales00000000000000
Gross Profit64,600,00068,200,00063,500,00062,700,00062,100,00054,100,00050,400,00049,100,00048,200,00054,400,00045,100,00039,200,00039,500,00037,300,000
Admin Expenses45,300,00043,000,00039,900,00034,100,00037,400,00035,400,00035,400,00033,900,00032,200,00029,200,00029,300,00025,100,00023,900,00021,500,000
Operating Profit19,300,00025,200,00023,600,00028,600,00024,700,00018,700,00015,000,00015,200,00016,000,00025,200,00015,800,00014,100,00015,600,00015,800,000
Interest Payable10,800,00010,600,00012,500,00011,800,0009,200,00015,300,00021,500,00020,500,00019,800,00020,300,00016,800,00017,300,00017,600,00021,200,000
Interest Receivable7,700,000800,00003,000,0003,100,0003,100,0004,800,0003,900,0003,800,0002,900,0003,400,0004,700,0006,100,0006,500,000
Pre-Tax Profit16,100,00015,300,00010,900,00019,700,00018,500,0006,300,000-1,800,000-1,500,000-100,0007,600,0002,300,0001,400,0004,100,0001,000,000
Tax-5,900,000-16,900,000-8,100,000-8,000,000-7,500,000-5,100,000-3,400,000300,000-1,400,000-900,000-200,000-300,000-1,600,000-1,700,000
Profit After Tax10,200,000-1,600,0002,800,00011,700,00011,000,0001,200,000-5,200,000-1,200,000-1,500,0006,700,0002,100,0001,100,0002,500,000-700,000
Dividends Paid027,300,00025,000,000254,300,00022,300,00022,800,000020,000,00025,000,00090,000,0000000
Retained Profit10,200,000-28,900,000-22,200,000-242,600,000-11,300,000-21,600,000-5,200,000-21,200,000-26,500,000-83,300,0002,100,0001,100,0002,500,000-700,000
Employee Costs6,500,0006,300,0006,400,0006,100,0005,800,0005,700,0005,800,0005,600,0006,100,0007,300,0006,100,0005,600,0005,200,0004,700,000
Number Of Employees121121122118119119123113110117121118116106
EBITDA*46,900,00051,100,00047,600,00051,600,00046,600,00039,200,00034,700,00033,700,00031,000,00037,400,00026,400,00024,300,00025,500,00025,400,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets662,500,000616,000,000575,600,000567,200,000542,700,000514,200,000467,700,000449,100,000421,500,000349,500,000208,900,000202,800,000196,700,000189,600,000
Intangible Assets120,400,000125,600,000130,800,000136,100,000141,300,000146,500,000151,800,000157,000,000162,200,000139,600,000143,600,000147,800,000151,900,000156,000,000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets782,900,000741,600,000706,400,000703,300,000684,000,000660,700,000619,500,000606,100,000583,700,000489,100,000352,500,000350,600,000348,600,000345,600,000
Stock & work in progress1,700,0001,700,0001,500,0001,700,0001,300,0001,200,0001,200,0001,000,0001,100,0001,100,0001,100,0001,100,0001,100,000800,000
Trade Debtors100,000100,000200,000300,0000100,0001,700,000100,000100,000200,000200,000200,000200,00018,300,000
Group Debtors143,600,000143,500,000143,800,000143,700,000347,600,000349,400,000349,800,000341,700,000341,900,000338,500,000217,200,000268,000,000229,400,000206,000,000
Misc Debtors22,400,00011,600,00010,500,00010,000,00011,900,00012,200,00011,100,00013,300,00011,100,0009,900,00010,600,0008,100,00014,900,00010,900,000
Cash28,600,0008,800,0007,000,00011,100,00011,700,00015,500,00015,400,00012,200,0008,700,00012,100,00011,400,0004,100,00011,400,0004,700,000
misc current assets00000000000000
total current assets196,400,000165,700,000163,000,000166,800,000372,500,000378,400,000379,200,000368,300,000362,900,000361,800,000240,500,000281,500,000257,000,000240,700,000
total assets979,300,000907,300,000869,400,000870,100,0001,056,500,0001,039,100,000998,700,000974,400,000946,600,000850,900,000593,000,000632,100,000605,600,000586,300,000
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 2,800,0001,800,0001,200,000400,0001,700,000800,0001,200,0001,300,0001,700,0001,800,0002,600,0002,100,0001,800,0009,400,000
Group/Directors Accounts19,900,00018,400,00017,600,00019,600,00016,900,00017,800,00018,600,00011,400,0005,500,0002,500,00028,400,00062,400,00047,800,00034,200,000
other short term finances000000274,500,0000000000
hp & lease commitments00000000000000
other current liabilities29,700,00029,200,00032,600,00028,300,00030,100,00028,300,00036,300,00030,600,00032,100,00030,400,00029,000,00032,900,00033,900,00019,400,000
total current liabilities52,400,00049,400,00051,400,00048,300,00048,700,00046,900,000330,600,00043,300,00039,300,00034,700,00060,000,00097,400,00083,500,00063,000,000
loans195,000,000190,000,000175,000,000170,000,000165,000,000165,000,000137,600,000406,000,000385,000,000364,000,000275,400,000279,300,000268,300,000272,200,000
hp & lease commitments00000000000000
Accruals and Deferred Income27,600,00028,100,00028,600,00029,100,0002,000,0002,100,0002,200,0002,200,0002,200,00000000
other liabilities280,000,000280,000,000280,000,000280,000,000280,000,000280,000,00000000000
provisions144,600,000132,100,00093,900,00084,000,00080,900,00076,900,00071,200,00075,600,00081,600,00018,000,00018,900,00016,300,00015,800,00015,600,000
total long term liabilities647,200,000630,200,000577,500,000563,100,000527,900,000524,000,000211,000,000483,800,000468,800,000382,000,000294,300,000295,600,000284,100,000287,800,000
total liabilities699,600,000679,600,000628,900,000611,400,000576,600,000570,900,000541,600,000527,100,000508,100,000416,700,000354,300,000393,000,000367,600,000350,800,000
net assets279,700,000227,700,000240,500,000258,700,000479,900,000468,200,000457,100,000447,300,000438,500,000434,200,000238,700,000239,100,000238,000,000235,500,000
total shareholders funds279,700,000227,700,000240,500,000258,700,000479,900,000468,200,000457,100,000447,300,000438,500,000434,200,000238,700,000239,100,000238,000,000235,500,000
Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit19,300,00025,200,00023,600,00028,600,00024,700,00018,700,00015,000,00015,200,00016,000,00025,200,00015,800,00014,100,00015,600,00015,800,000
Depreciation22,400,00020,700,00018,700,00017,800,00016,700,00015,200,00014,500,00013,300,00010,600,0008,200,0006,400,0006,100,0005,800,0005,500,000
Amortisation5,200,0005,200,0005,300,0005,200,0005,200,0005,300,0005,200,0005,200,0004,400,0004,000,0004,200,0004,100,0004,100,0004,100,000
Tax-5,900,000-16,900,000-8,100,000-8,000,000-7,500,000-5,100,000-3,400,000300,000-1,400,000-900,000-200,000-300,000-1,600,000-1,700,000
Stock0200,000-200,000400,000100,0000200,000-100,0000000300,000800,000
Debtors10,900,000700,000500,000-205,500,000-2,200,000-900,0007,500,0002,000,0004,500,000120,600,000-48,300,00031,800,0009,300,000235,200,000
Creditors1,000,000600,000800,000-1,300,000900,000-400,000-100,000-400,000-100,000-800,000500,000300,000-7,600,0009,400,000
Accruals and Deferred Income0-3,900,0003,800,00025,300,0001,700,000-8,100,0005,700,000-1,500,0003,900,0001,400,000-3,900,000-1,000,00014,500,00019,400,000
Deferred Taxes & Provisions12,500,00038,200,0009,900,0003,100,0004,000,0005,700,000-4,400,000-6,000,00063,600,000-900,0002,600,000500,000200,00015,600,000
Cash flow from operations43,600,00068,200,00053,700,000275,800,00047,800,00032,200,00024,800,00024,200,00092,500,000-84,400,00073,700,000-8,000,00021,400,000-167,900,000
Investing Activities
capital expenditure0000000-10,600,000-12,400,000-13,800,000-12,600,000-12,300,000-12,900,000-12,200,000
Change in Investments00000000000000
cash flow from investments0000000-10,600,000-12,400,000-13,800,000-12,600,000-12,300,000-12,900,000-12,200,000
Financing Activities
Bank loans00000000000000
Group/Directors Accounts1,500,000800,000-2,000,0002,700,000-900,000-800,0007,200,0005,900,0003,000,000-25,900,000-34,000,00014,600,00013,600,00034,200,000
Other Short Term Loans 00000-274,500,000274,500,0000000000
Long term loans5,000,00015,000,0005,000,0005,000,000027,400,000-268,400,00021,000,00021,000,00088,600,000-3,900,00011,000,000-3,900,000272,200,000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000280,000,00000000000
share issue41,800,00016,100,0004,000,00021,400,00023,000,00032,700,00015,000,00030,000,00030,800,000278,800,000-2,500,00000236,200,000
interest-3,100,000-9,800,000-12,500,000-8,800,000-6,100,000-12,200,000-16,700,000-16,600,000-16,000,000-17,400,000-13,400,000-12,600,000-11,500,000-14,700,000
cash flow from financing45,200,00022,100,000-5,500,00020,300,00016,000,00052,600,00011,600,00040,300,00038,800,000324,100,000-53,800,00013,000,000-1,800,000527,900,000
cash and cash equivalents
cash19,800,0001,800,000-4,100,000-600,000-3,800,000100,0003,200,0003,500,000-3,400,000700,0007,300,000-7,300,0006,700,0004,700,000
overdraft00000000000000
change in cash19,800,0001,800,000-4,100,000-600,000-3,800,000100,0003,200,0003,500,000-3,400,000700,0007,300,000-7,300,0006,700,0004,700,000

P&L

December 2022

turnover

64.6m

-5%

operating profit

19.3m

-23%

gross margin

100%

0%

turnover

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

Balance Sheet

December 2022

net assets

279.7m

+0.23%

total assets

979.3m

+0.08%

cash

28.6m

+2.25%

net assets

Total assets minus all liabilities

phoenix distribution holdings limited company details

company number

06455596

Type

Private limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

December 2007

age

17

accounts

Group

ultimate parent company

previous names

N/A

incorporated

UK

address

c/o arthur cox 12 gough square, london, EC4A 3DW

last accounts submitted

December 2022

phoenix distribution holdings 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 8 charges/mortgages relating to phoenix distribution holdings limited. Currently there are 4 open charges and 4 have been satisfied in the past.

charges

phoenix distribution holdings limited Companies House Filings - See Documents

datedescriptionview/download