denby holdings limited
denby holdings limited Company Information
Company Number
06760049
Registered Address
denby pottery, denby, derbyshire, DE5 8NX
Industry
Activities of production holding companies
Telephone
01773740700
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
valco capital partners iv lp 65.1%
denby uk nominees limited 10.5%
View Alldenby holdings limited Estimated Valuation
Pomanda estimates the enterprise value of DENBY HOLDINGS LIMITED at £190.1m based on a Turnover of £56m and 3.39x industry multiple (adjusted for size and gross margin).
denby holdings limited Estimated Valuation
Pomanda estimates the enterprise value of DENBY HOLDINGS LIMITED at £29m based on an EBITDA of £2m and a 14.83x industry multiple (adjusted for size and gross margin).
denby holdings limited Estimated Valuation
Pomanda estimates the enterprise value of DENBY HOLDINGS LIMITED at £2.3m based on Net Assets of £1.1m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Denby Holdings Limited Overview
Denby Holdings Limited is a live company located in derbyshire, DE5 8NX with a Companies House number of 06760049. It operates in the activities of production holding companies sector, SIC Code 64202. Founded in November 2008, it's largest shareholder is valco capital partners iv lp with a 65.1% stake. Denby Holdings Limited is a established, large sized company, Pomanda has estimated its turnover at £56m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Denby Holdings Limited Health Check
Pomanda's financial health check has awarded Denby Holdings Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
6 Weak
Size
annual sales of £56m, make it larger than the average company (£18.2m)
£56m - Denby Holdings Limited
£18.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (5.8%)
4% - Denby Holdings Limited
5.8% - Industry AVG
Production
with a gross margin of 52.2%, this company has a lower cost of product (32.8%)
52.2% - Denby Holdings Limited
32.8% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (6%)
0.5% - Denby Holdings Limited
6% - Industry AVG
Employees
with 637 employees, this is above the industry average (113)
637 - Denby Holdings Limited
113 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£39.3k)
£33.1k - Denby Holdings Limited
£39.3k - Industry AVG
Efficiency
resulting in sales per employee of £88k, this is less efficient (£166.7k)
£88k - Denby Holdings Limited
£166.7k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is earlier than average (56 days)
19 days - Denby Holdings Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 73 days, this is slower than average (51 days)
73 days - Denby Holdings Limited
51 days - Industry AVG
Stock Days
it holds stock equivalent to 230 days, this is more than average (73 days)
230 days - Denby Holdings Limited
73 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (14 weeks)
5 weeks - Denby Holdings Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 97.2%, this is a higher level of debt than the average (60.8%)
97.2% - Denby Holdings Limited
60.8% - Industry AVG
DENBY HOLDINGS LIMITED financials
Denby Holdings Limited's latest turnover from December 2022 is £56 million and the company has net assets of £1.1 million. According to their latest financial statements, Denby Holdings Limited has 637 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 56,027,000 | 55,676,000 | 50,373,000 | 50,448,000 | 51,007,000 | 53,485,000 | 51,431,000 | 46,520,000 | 46,200,000 | 44,299,000 | 40,297,000 | 40,334,000 | 36,871,000 | 30,116,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 26,761,000 | 26,944,000 | 26,329,000 | 23,173,000 | 24,536,000 | 26,483,000 | 23,150,000 | 24,043,000 | 25,581,000 | 24,865,000 | 23,127,000 | 23,073,000 | 22,332,000 | 18,314,000 |
| Gross Profit | 29,266,000 | 28,732,000 | 24,044,000 | 27,275,000 | 26,471,000 | 27,002,000 | 28,281,000 | 22,477,000 | 20,619,000 | 19,434,000 | 17,170,000 | 17,261,000 | 14,539,000 | 11,802,000 |
| Admin Expenses | 28,971,000 | 25,961,000 | 22,854,000 | 28,866,000 | 28,184,000 | 29,332,000 | 30,338,000 | 21,668,000 | 21,190,000 | 19,202,000 | 17,898,000 | 16,986,000 | 14,960,000 | 11,083,000 |
| Operating Profit | 295,000 | 2,771,000 | 1,190,000 | -1,591,000 | -1,713,000 | -2,330,000 | -2,057,000 | 809,000 | -571,000 | 232,000 | -728,000 | 275,000 | -421,000 | 719,000 |
| Interest Payable | 64,000 | 393,000 | 614,000 | 340,000 | 400,000 | 519,000 | 111,000 | 408,000 | 551,000 | 212,000 | 174,000 | 171,000 | 193,000 | 385,000 |
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 383,000 | 0 |
| Pre-Tax Profit | 1,434,000 | 2,644,000 | 576,000 | -1,931,000 | -2,113,000 | -2,849,000 | -2,168,000 | 401,000 | -1,122,000 | 20,000 | -902,000 | 104,000 | -231,000 | 334,000 |
| Tax | -303,000 | -323,000 | -35,000 | -13,000 | 0 | 1,000 | -12,000 | -10,000 | 10,000 | -41,000 | 50,000 | -50,000 | 0 | 110,000 |
| Profit After Tax | 1,131,000 | 2,321,000 | 541,000 | -1,944,000 | -2,113,000 | -2,848,000 | -2,180,000 | 391,000 | -1,112,000 | -21,000 | -852,000 | 54,000 | -231,000 | 444,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | 1,131,000 | 2,321,000 | 541,000 | -1,944,000 | -2,113,000 | -2,848,000 | -2,180,000 | 391,000 | -1,112,000 | -21,000 | -852,000 | 54,000 | -231,000 | 444,000 |
| Employee Costs | 21,070,000 | 19,724,000 | 18,504,000 | 19,070,000 | 17,879,000 | 18,694,000 | 18,646,000 | 17,850,000 | 17,149,000 | 16,097,000 | 15,697,000 | 15,075,000 | 13,979,000 | 11,547,000 |
| Number Of Employees | 637 | 629 | 623 | 622 | 594 | 627 | 658 | 703 | 684 | 658 | 659 | 656 | 621 | 548 |
| EBITDA* | 1,953,000 | 4,303,000 | 2,774,000 | -71,000 | -220,000 | -690,000 | -428,000 | 2,424,000 | 1,203,000 | 1,964,000 | 1,026,000 | 1,741,000 | 1,405,000 | 1,708,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 9,554,000 | 9,421,000 | 3,295,000 | 3,279,000 | 3,020,000 | 3,250,000 | 2,881,000 | 2,591,000 | 2,788,000 | 3,360,000 | 3,906,000 | 4,222,000 | 4,640,000 | 4,924,000 |
| Intangible Assets | 4,934,000 | 5,713,000 | 6,493,000 | 7,298,000 | 8,051,000 | 8,831,000 | 9,611,000 | 10,391,000 | 11,171,000 | 11,935,000 | 12,628,000 | 13,311,000 | 13,495,000 | 12,877,000 |
| 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 | 14,488,000 | 15,134,000 | 9,788,000 | 10,577,000 | 11,071,000 | 12,081,000 | 12,492,000 | 12,982,000 | 13,959,000 | 15,295,000 | 16,534,000 | 17,533,000 | 18,135,000 | 17,801,000 |
| Stock & work in progress | 16,885,000 | 13,339,000 | 12,299,000 | 16,595,000 | 13,932,000 | 13,954,000 | 13,754,000 | 13,212,000 | 12,994,000 | 12,136,000 | 11,321,000 | 10,301,000 | 9,038,000 | 9,711,000 |
| Trade Debtors | 2,999,000 | 3,948,000 | 4,387,000 | 3,337,000 | 4,701,000 | 4,676,000 | 4,192,000 | 3,971,000 | 4,093,000 | 5,664,000 | 4,912,000 | 4,298,000 | 4,715,000 | 4,067,000 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 923,000 | 173,000 | 173,000 | 0 | 0 |
| Misc Debtors | 2,048,000 | 2,439,000 | 2,316,000 | 1,553,000 | 1,319,000 | 1,385,000 | 2,351,000 | 1,069,000 | 1,139,000 | 1,673,000 | 1,572,000 | 1,547,000 | 1,814,000 | 1,356,000 |
| Cash | 1,408,000 | 2,481,000 | 1,243,000 | 985,000 | 1,626,000 | 1,378,000 | 1,524,000 | 1,814,000 | 1,146,000 | 1,614,000 | 1,151,000 | 1,108,000 | 1,233,000 | 1,438,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 23,340,000 | 22,207,000 | 20,245,000 | 22,470,000 | 21,578,000 | 21,393,000 | 21,821,000 | 20,066,000 | 19,372,000 | 22,010,000 | 19,129,000 | 17,427,000 | 16,800,000 | 16,572,000 |
| total assets | 37,828,000 | 37,341,000 | 30,033,000 | 33,047,000 | 32,649,000 | 33,474,000 | 34,313,000 | 33,048,000 | 33,331,000 | 37,305,000 | 35,663,000 | 34,960,000 | 34,935,000 | 34,373,000 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | 496,000 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 5,404,000 | 5,489,000 | 5,696,000 | 5,433,000 | 4,896,000 | 4,588,000 | 4,723,000 | 4,104,000 | 4,222,000 | 3,560,000 | 3,016,000 | 2,747,000 | 1,967,000 | 1,587,000 |
| Group/Directors Accounts | 0 | 0 | 7,591,000 | 5,941,000 | 5,090,000 | 3,252,000 | 1,222,000 | 1,000,000 | 1,233,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,903,000 | 26,460,000 |
| other short term finances | 4,242,000 | 1,882,000 | 1,212,000 | 8,695,000 | 7,193,000 | 7,728,000 | 7,921,000 | 6,826,000 | 5,475,000 | 5,735,000 | 4,510,000 | 3,358,000 | 3,942,000 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,483,000 |
| other current liabilities | 3,485,000 | 4,456,000 | 4,031,000 | 2,045,000 | 2,419,000 | 2,582,000 | 2,336,000 | 2,849,000 | 2,726,000 | 2,237,000 | 2,315,000 | 2,029,000 | 1,778,000 | 2,471,000 |
| total current liabilities | 13,131,000 | 11,827,000 | 18,530,000 | 22,114,000 | 19,598,000 | 18,150,000 | 16,202,000 | 14,779,000 | 13,656,000 | 12,532,000 | 10,841,000 | 9,284,000 | 10,086,000 | 34,001,000 |
| loans | 19,320,000 | 20,523,000 | 13,470,000 | 13,309,000 | 13,559,000 | 13,622,000 | 13,686,000 | 11,528,000 | 18,301,000 | 24,571,000 | 24,571,000 | 24,571,000 | 23,777,000 | 128,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 3,907,000 | 4,507,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 413,000 | 308,000 | 48,000 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 23,640,000 | 25,338,000 | 13,518,000 | 13,322,000 | 13,559,000 | 13,622,000 | 13,686,000 | 11,528,000 | 18,301,000 | 24,571,000 | 24,571,000 | 24,571,000 | 23,777,000 | 128,000 |
| total liabilities | 36,771,000 | 37,165,000 | 32,048,000 | 35,436,000 | 33,157,000 | 31,772,000 | 29,888,000 | 26,307,000 | 31,957,000 | 37,103,000 | 35,412,000 | 33,855,000 | 33,863,000 | 34,129,000 |
| net assets | 1,057,000 | 176,000 | -2,015,000 | -2,389,000 | -508,000 | 1,702,000 | 4,425,000 | 6,741,000 | 1,374,000 | 202,000 | 251,000 | 1,105,000 | 1,072,000 | 244,000 |
| total shareholders funds | 1,057,000 | 176,000 | -2,015,000 | -2,389,000 | -508,000 | 1,702,000 | 4,425,000 | 6,741,000 | 1,374,000 | 202,000 | 251,000 | 1,105,000 | 1,072,000 | 244,000 |
| Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 295,000 | 2,771,000 | 1,190,000 | -1,591,000 | -1,713,000 | -2,330,000 | -2,057,000 | 809,000 | -571,000 | 232,000 | -728,000 | 275,000 | -421,000 | 719,000 |
| Depreciation | 879,000 | 752,000 | 779,000 | 767,000 | 713,000 | 860,000 | 849,000 | 835,000 | 1,010,000 | 1,039,000 | 1,071,000 | 1,142,000 | 1,302,000 | 1,176,000 |
| Amortisation | 779,000 | 780,000 | 805,000 | 753,000 | 780,000 | 780,000 | 780,000 | 780,000 | 764,000 | 693,000 | 683,000 | 324,000 | 524,000 | -187,000 |
| Tax | -303,000 | -323,000 | -35,000 | -13,000 | 0 | 1,000 | -12,000 | -10,000 | 10,000 | -41,000 | 50,000 | -50,000 | 0 | 110,000 |
| Stock | 3,546,000 | 1,040,000 | -4,296,000 | 2,663,000 | -22,000 | 200,000 | 542,000 | 218,000 | 858,000 | 815,000 | 1,020,000 | 1,263,000 | -673,000 | 9,711,000 |
| Debtors | -1,340,000 | -316,000 | 1,813,000 | -1,130,000 | -41,000 | -482,000 | 1,503,000 | -192,000 | -3,028,000 | 1,603,000 | 639,000 | -511,000 | 1,106,000 | 5,423,000 |
| Creditors | -85,000 | -207,000 | 263,000 | 537,000 | 308,000 | -135,000 | 619,000 | -118,000 | 662,000 | 544,000 | 269,000 | 780,000 | 380,000 | 1,587,000 |
| Accruals and Deferred Income | -971,000 | 425,000 | 1,986,000 | -374,000 | -163,000 | 246,000 | -513,000 | 123,000 | 489,000 | -78,000 | 286,000 | 251,000 | -693,000 | 2,471,000 |
| Deferred Taxes & Provisions | 105,000 | 260,000 | 35,000 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -1,507,000 | 3,734,000 | 7,506,000 | -1,441,000 | -12,000 | -296,000 | -2,379,000 | 2,393,000 | 4,534,000 | -29,000 | -28,000 | 1,970,000 | 659,000 | -9,258,000 |
| Investing Activities | ||||||||||||||
| capital expenditure | 0 | 0 | 0 | 0 | -485,000 | -1,221,000 | -1,131,000 | -636,000 | -436,000 | -498,000 | -726,000 | |||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | 0 | 0 | -485,000 | -1,221,000 | -1,131,000 | -636,000 | -436,000 | -498,000 | -726,000 | |||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | -7,591,000 | 1,650,000 | 851,000 | 1,838,000 | 2,030,000 | 222,000 | -233,000 | 233,000 | 0 | 0 | -903,000 | -24,557,000 | 26,460,000 |
| Other Short Term Loans | 2,360,000 | 670,000 | -7,483,000 | 1,502,000 | -535,000 | -193,000 | 1,095,000 | 1,351,000 | -260,000 | 1,225,000 | 1,152,000 | -584,000 | 3,942,000 | 0 |
| Long term loans | -1,203,000 | 7,053,000 | 161,000 | -250,000 | -63,000 | -64,000 | 2,158,000 | -6,773,000 | -6,270,000 | 0 | 0 | 794,000 | 23,649,000 | 128,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,483,000 | 3,483,000 |
| other long term liabilities | -600,000 | 4,507,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | -64,000 | -393,000 | -614,000 | -340,000 | -400,000 | -519,000 | -111,000 | -408,000 | -551,000 | -212,000 | -174,000 | -171,000 | 190,000 | -385,000 |
| cash flow from financing | 243,000 | 4,116,000 | -6,453,000 | 1,826,000 | 743,000 | 1,379,000 | 3,228,000 | -1,087,000 | -4,564,000 | 985,000 | 976,000 | -885,000 | 800,000 | 29,486,000 |
| cash and cash equivalents | ||||||||||||||
| cash | -1,073,000 | 1,238,000 | 258,000 | -641,000 | 248,000 | -146,000 | -290,000 | 668,000 | -468,000 | 463,000 | 43,000 | -125,000 | -205,000 | 1,438,000 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150,000 | -346,000 | 496,000 | 0 |
| change in cash | -1,073,000 | 1,238,000 | 258,000 | -641,000 | 248,000 | -146,000 | -290,000 | 668,000 | -468,000 | 463,000 | 193,000 | 221,000 | -701,000 | 1,438,000 |
denby holdings limited Credit Report and Business Information
Denby Holdings Limited Competitor Analysis
Perform a competitor analysis for denby holdings limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
denby holdings limited Ownership
DENBY HOLDINGS LIMITED group structure
Denby Holdings Limited has 7 subsidiary companies.
Ultimate parent company
1 parent
DENBY HOLDINGS LIMITED
06760049
7 subsidiaries
denby holdings limited directors
Denby Holdings Limited currently has 6 directors. The longest serving directors include Mr Paul McGowan (Feb 2009) and Mr Paul McGowan (Feb 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul McGowan | England | 62 years | Feb 2009 | - | Director |
| Mr Paul McGowan | 62 years | Feb 2009 | - | Director | |
| Mr Christopher Emmott | England | 47 years | Feb 2009 | - | Director |
| Mr Richard Eaton | 60 years | Feb 2009 | - | Director | |
| Mr Robert Barton | 65 years | Feb 2009 | - | Director | |
| Mr Sebastian Lazell | 60 years | May 2015 | - | Director |
P&L
December 2022turnover
56m
+1%
operating profit
295k
-89%
gross margin
52.3%
+1.22%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
1.1m
+5.01%
total assets
37.8m
+0.01%
cash
1.4m
-0.43%
net assets
Total assets minus all liabilities
denby holdings limited company details
company number
06760049
Type
Private limited with Share Capital
industry
64202 - Activities of production holding companies
incorporation date
November 2008
age
16
accounts
Group
ultimate parent company
previous names
linkaid limited (March 2009)
incorporated
UK
address
denby pottery, denby, derbyshire, DE5 8NX
last accounts submitted
December 2022
denby 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 denby holdings limited. Currently there are 6 open charges and 2 have been satisfied in the past.
denby holdings limited Companies House Filings - See Documents
| date | description | view/download |
|---|
