debt recovery plus limited

Live EstablishedSmallDeclining

debt recovery plus limited Company Information

Share DEBT RECOVERY PLUS LIMITED

Company Number

06774150

Directors

Lisa Clure

Gareth Brierley

View All

Shareholders

dr plus limited

Group Structure

View All

Industry

Other business support service activities n.e.c.

 

Registered Address

78 york street, london, W1H 1DP

debt recovery plus limited Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of DEBT RECOVERY PLUS LIMITED at £2.4m based on a Turnover of £4.1m and 0.6x industry multiple (adjusted for size and gross margin).

debt recovery plus limited Estimated Valuation

£0

Pomanda estimates the enterprise value of DEBT RECOVERY PLUS LIMITED at £0 based on an EBITDA of £-252k and a 4.36x industry multiple (adjusted for size and gross margin).

debt recovery plus limited Estimated Valuation

£2.1m

Pomanda estimates the enterprise value of DEBT RECOVERY PLUS LIMITED at £2.1m based on Net Assets of £997.6k and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Debt Recovery Plus Limited Overview

Debt Recovery Plus Limited is a live company located in london, W1H 1DP with a Companies House number of 06774150. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in December 2008, it's largest shareholder is dr plus limited with a 100% stake. Debt Recovery Plus Limited is a established, small sized company, Pomanda has estimated its turnover at £4.1m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Debt Recovery Plus Limited Health Check

Pomanda's financial health check has awarded Debt Recovery Plus Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

5 Regular

positive_score

3 Weak

size

Size

annual sales of £4.1m, make it in line with the average company (£3.7m)

£4.1m - Debt Recovery Plus Limited

£3.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (8.2%)

-17% - Debt Recovery Plus Limited

8.2% - Industry AVG

production

Production

with a gross margin of 38%, this company has a comparable cost of product (38%)

38% - Debt Recovery Plus Limited

38% - Industry AVG

profitability

Profitability

an operating margin of -7.5% make it less profitable than the average company (5.7%)

-7.5% - Debt Recovery Plus Limited

5.7% - Industry AVG

employees

Employees

with 29 employees, this is above the industry average (22)

29 - Debt Recovery Plus Limited

22 - Industry AVG

paystructure

Pay Structure

on an average salary of £46.5k, the company has an equivalent pay structure (£46.5k)

£46.5k - Debt Recovery Plus Limited

£46.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £141.6k, this is equally as efficient (£146k)

£141.6k - Debt Recovery Plus Limited

£146k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 14 days, this is earlier than average (36 days)

14 days - Debt Recovery Plus Limited

36 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 160 days, this is slower than average (33 days)

160 days - Debt Recovery Plus Limited

33 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Debt Recovery Plus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 21 weeks, this is average cash available to meet short term requirements (26 weeks)

21 weeks - Debt Recovery Plus Limited

26 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 78.9%, this is a higher level of debt than the average (58.7%)

78.9% - Debt Recovery Plus Limited

58.7% - Industry AVG

DEBT RECOVERY PLUS LIMITED financials

EXPORTms excel logo

Debt Recovery Plus Limited's latest turnover from March 2024 is estimated at £4.1 million and the company has net assets of £997.6 thousand. According to their latest financial statements, we estimate that Debt Recovery Plus Limited has 29 employees and maintains cash reserves of £1.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover4,105,9453,318,5372,848,4047,198,77410,956,9501,766,6355,303,6064,200,9044,407,9332,563,5224,334,8212,422,905516,38662,055
Other Income Or Grants
Cost Of Sales2,547,3012,040,3291,767,5134,515,1196,795,5401,101,4993,293,8402,606,4062,802,6181,656,0472,824,6981,552,137323,53037,938
Gross Profit1,558,6431,278,2081,080,8922,683,6554,161,410665,1362,009,7671,594,4981,605,315907,4751,510,123870,768192,85624,117
Admin Expenses1,867,5551,021,7592,151,7981,545,6332,388,462-1,310,559-1,138,9554,2381,464,014957,1581,360,915871,152244,633-88,71326,684
Operating Profit-308,912256,449-1,070,9061,138,0221,772,9481,975,6953,148,7221,590,260141,301-49,683149,208-384-51,777112,830-26,684
Interest Payable5,481
Interest Receivable99,73681,43912,46412,3524,8772,5985,2793,3681,916384263270112
Pre-Tax Profit-209,176337,888-1,058,4421,138,0221,772,9481,982,5653,153,5991,592,859146,580-46,315151,123-51,515113,100-26,572
Tax-64,199583-353,170-376,687-599,184-318,572-29,316-34,758-31,668
Profit After Tax-209,176273,689-1,058,4421,138,6051,419,7781,605,8782,554,4151,274,287117,264-46,315116,365-51,51581,432-26,572
Dividends Paid
Retained Profit-209,176273,689-1,058,4421,138,6051,419,7781,605,8782,554,4151,274,287117,264-46,315116,365-51,51581,432-26,572
Employee Costs1,347,5961,074,936972,432655,9292,581,9972,053,6801,246,687747,4591,232,460681,036158,35338,436
Number Of Employees29242361861771493018301741
EBITDA*-252,039314,300-1,019,4041,179,0311,990,4802,022,5353,230,0621,644,092167,801-34,843153,0741,620-50,019113,783-25,731

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets119,423153,605164,694157,156166,49537,67352,04360,16631,35221,5134,5812,7513,3694,1112,860
Intangible Assets185,315210,900209,190101,49546,75521,060
Investments & Other3,5593,007
Debtors (Due After 1 year)
Total Fixed Assets119,423153,605164,694160,715169,502222,988262,943269,356132,84768,26825,6412,7513,3694,1112,860
Stock & work in progress
Trade Debtors163,436145,949319,183335,708243,83350,329337,143275,10754,0704,32010,926
Group Debtors2,800,0002,327,395806,8901,096,2545,519,1592,418,8242,315,609
Misc Debtors88,913306,327217,632441,662418,38978,54442,05866,32871,954
Cash1,550,9062,248,5701,583,8341,739,998924,6351,343,1441,950,619659,7261,418,934692,495654,645111,68441,79463,20544,981
misc current assets
total current assets4,603,2555,028,2412,927,5393,613,6227,106,0165,530,4274,447,9873,017,3931,485,262814,778991,788386,79195,86467,52555,907
total assets4,722,6785,181,8463,092,2333,774,3377,275,5185,753,4154,710,9303,286,7491,618,109883,0461,017,429389,54299,23371,63658,767
Bank overdraft
Bank loan
Trade Creditors 1,118,886944,544468,281146,136216,165202,568219,610173,802632,699809,151897,219385,69795,38816,67685,239
Group/Directors Accounts4,049431,0748,6342,539,3438,737
other short term finances162,411
hp & lease commitments
other current liabilities2,602,1382,599,4471,690,8601,628,0331,361,3371,910,0901,647,501785,514
total current liabilities3,725,0733,975,0652,159,1411,782,8034,116,8451,573,3342,129,7001,821,3031,426,950809,151897,219385,69795,38816,67685,239
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions26,315
total long term liabilities19,28826,315
total liabilities3,725,0733,975,0652,159,1411,782,8034,116,8451,592,6222,156,0151,821,3031,426,950809,151897,219385,69795,38816,67685,239
net assets997,6051,206,781933,0921,991,5343,158,6734,160,7932,554,9151,465,446191,15973,895120,2103,8453,84554,960-26,472
total shareholders funds997,6051,206,781933,0921,991,5343,158,6734,160,7932,554,9151,465,446191,15973,895120,2103,8453,84554,960-26,472
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-308,912256,449-1,070,9061,138,0221,772,9481,975,6953,148,7221,590,260141,301-49,683149,208-384-51,777112,830-26,684
Depreciation56,87357,85151,50241,00932,21746,84049,20028,37414,3609,3851,5262,0041,758953953
Amortisation185,31532,14025,45812,1405,4552,340
Tax-64,199583-353,170-376,687-599,184-318,572-29,316-34,758-31,668
Stock
Debtors272,6781,435,966-529,919-4,307,7576,181,381-2,497,3682,497,3682,291,339-55,955-214,86062,036221,03749,750-6,60610,926
Creditors174,342476,263322,145-70,02913,597-17,042219,610-458,897-176,452-88,068511,522290,30978,712-68,56385,239
Accruals and Deferred Income2,691908,58762,827266,6961,361,337-1,910,0901,910,090861,987785,514
Deferred Taxes & Provisions-26,31526,315
Cash flow from operations-347,684198,985-104,5135,684,038-3,169,1372,189,7692,289,525-562,729803,50291,949567,80270,892-21,05720,15848,582
Investing Activities
capital expenditure-22,691-46,762-59,040-31,670-161,039-6,885-344,283-190,341-91,079-57,467-26,756-1,386-1,016-2,204-3,813
Change in Investments-3,5595523,007
cash flow from investments-22,691-46,762-55,481-32,222-164,046-6,885-344,283-190,341-91,079-57,467-26,756-1,386-1,016-2,204-3,813
Financing Activities
Bank loans
Group/Directors Accounts-427,025431,074-8,634-2,530,7092,539,343-8,7378,737
Other Short Term Loans -162,411162,411
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-2,305,744-2,421,898500400100
interest99,73681,43912,4646,8714,8772,5985,2793,3681,916384263270112
cash flow from financing-327,289512,5133,830-4,836,453-44,966169,2825,377-6,13914,0163,3681,916384663270212
cash and cash equivalents
cash-697,664664,736-156,164815,363-418,509-607,4751,950,619-759,208726,43937,850542,96169,890-21,41118,22444,981
overdraft
change in cash-697,664664,736-156,164815,363-418,509-607,4751,950,619-759,208726,43937,850542,96169,890-21,41118,22444,981

debt recovery plus 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 debt recovery plus limited. Get real-time insights into debt recovery plus 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

Debt Recovery Plus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for debt recovery plus limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in W1H area or any other competitors across 12 key performance metrics.

debt recovery plus limited Ownership

DEBT RECOVERY PLUS LIMITED group structure

Debt Recovery Plus Limited has no subsidiary companies.

Ultimate parent company

BRISTOW & SUTOR TOPCO LTD

#0137106

2 parents

DEBT RECOVERY PLUS LIMITED

06774150

DEBT RECOVERY PLUS LIMITED Shareholders

dr plus limited 100%

debt recovery plus limited directors

Debt Recovery Plus Limited currently has 5 directors. The longest serving directors include Ms Lisa Clure (Dec 2008) and Mr Gareth Brierley (Apr 2009).

officercountryagestartendrole
Ms Lisa Clure46 years Dec 2008- Director
Mr Gareth Brierley40 years Apr 2009- Director
Mr Brian MaynardUnited Kingdom51 years Mar 2018- Director
Mr Stewart ClureUnited Kingdom48 years Jun 2018- Director
Miss Susan Ring64 years Feb 2022- Director

P&L

March 2024

turnover

4.1m

+24%

operating profit

-308.9k

0%

gross margin

38%

-1.44%

turnover

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

Balance Sheet

March 2024

net assets

997.6k

-0.17%

total assets

4.7m

-0.09%

cash

1.6m

-0.31%

net assets

Total assets minus all liabilities

debt recovery plus limited company details

company number

06774150

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

December 2008

age

17

incorporated

UK

ultimate parent company

BRISTOW & SUTOR TOPCO LTD

accounts

Small Company

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

-

address

78 york street, london, W1H 1DP

Bank

-

Legal Advisor

-

debt recovery plus 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 6 charges/mortgages relating to debt recovery plus limited. Currently there are 3 open charges and 3 have been satisfied in the past.

debt recovery plus 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 DEBT RECOVERY PLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

debt recovery plus limited Companies House Filings - See Documents

datedescriptionview/download