dxc uk international limited
dxc uk international limited Company Information
Company Number
07073335
Next Accounts
Dec 2024
Industry
Other information technology and computer service activities
Shareholders
dxc uk international services limited
Group Structure
View All
Contact
Registered Address
royal pavilion wellesley road, aldershot, hampshire, GU11 1PZ
Website
www.csc.comdxc uk international limited Estimated Valuation
Pomanda estimates the enterprise value of DXC UK INTERNATIONAL LIMITED at £0 based on a Turnover of £1.4m and -1.21x industry multiple (adjusted for size and gross margin).
dxc uk international limited Estimated Valuation
Pomanda estimates the enterprise value of DXC UK INTERNATIONAL LIMITED at £33.1m based on an EBITDA of £-3.9m and a -8.49x industry multiple (adjusted for size and gross margin).
dxc uk international limited Estimated Valuation
Pomanda estimates the enterprise value of DXC UK INTERNATIONAL LIMITED at £2.2b based on Net Assets of £993.8m and 2.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Dxc Uk International Limited Overview
Dxc Uk International Limited is a live company located in hampshire, GU11 1PZ with a Companies House number of 07073335. It operates in the other information technology service activities sector, SIC Code 62090. Founded in November 2009, it's largest shareholder is dxc uk international services limited with a 100% stake. Dxc Uk International Limited is a established, small sized company, Pomanda has estimated its turnover at £1.4m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Dxc Uk International Limited Health Check
Pomanda's financial health check has awarded Dxc Uk International Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 9 areas for improvement. Company Health Check FAQs
1 Strong
0 Regular
9 Weak
Size
annual sales of £1.4m, make it smaller than the average company (£5.9m)
£1.4m - Dxc Uk International Limited
£5.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (6.3%)
-19% - Dxc Uk International Limited
6.3% - Industry AVG
Production
with a gross margin of -219%, this company has a higher cost of product (49.1%)
-219% - Dxc Uk International Limited
49.1% - Industry AVG
Profitability
an operating margin of -281.6% make it less profitable than the average company (3.4%)
-281.6% - Dxc Uk International Limited
3.4% - Industry AVG
Employees
with 29 employees, this is below the industry average (40)
29 - Dxc Uk International Limited
40 - Industry AVG
Pay Structure
on an average salary of £133.4k, the company has a higher pay structure (£66.3k)
£133.4k - Dxc Uk International Limited
£66.3k - Industry AVG
Efficiency
resulting in sales per employee of £47.7k, this is less efficient (£161.4k)
£47.7k - Dxc Uk International Limited
£161.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Dxc Uk International Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (37 days)
1 days - Dxc Uk International Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Dxc Uk International Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (15 weeks)
0 weeks - Dxc Uk International Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 21.2%, this is a lower level of debt than the average (63.9%)
21.2% - Dxc Uk International Limited
63.9% - Industry AVG
DXC UK INTERNATIONAL LIMITED financials
Dxc Uk International Limited's latest turnover from March 2023 is £1.4 million and the company has net assets of £993.8 million. According to their latest financial statements, Dxc Uk International Limited has 29 employees and maintains cash reserves of £595 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Apr 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,382,000 | 3,041,000 | 955,000 | 2,638,000 | 101,000 | 3,802,000 | 3,564,000 | 4,404,000 | 18,642,000 | 21,999,000 | 43,520,000 | 31,946,000 | 42,269,000 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 4,409,000 | 4,745,000 | 5,064,000 | 5,619,000 | 5,509,000 | 8,180,000 | 10,088,000 | 13,417,000 | 16,086,000 | 18,019,000 | 30,070,000 | 28,606,000 | 36,476,000 |
| Gross Profit | -3,027,000 | -1,704,000 | -4,109,000 | -2,981,000 | -5,408,000 | -4,378,000 | -6,524,000 | -9,013,000 | 2,556,000 | 3,980,000 | 13,450,000 | 3,340,000 | 5,793,000 |
| Admin Expenses | 865,000 | 119,207,000 | 272,681,000 | 17,000 | 443,925,000 | -320,000 | -218,000 | -139,000 | 1,171,000 | -13,000 | 562,612,000 | 267,871,000 | 95,374,000 |
| Operating Profit | -3,892,000 | -120,911,000 | -276,790,000 | -2,998,000 | -449,333,000 | -4,058,000 | -6,306,000 | -8,874,000 | 1,385,000 | 3,993,000 | -549,162,000 | -264,531,000 | -89,581,000 |
| Interest Payable | 6,372,000 | 1,420,000 | 923,000 | 32,626,000 | 31,764,000 | 30,995,000 | 23,670,000 | 23,735,000 | 24,191,000 | 23,735,000 | 23,735,000 | 23,768,000 | 31,559,000 |
| Interest Receivable | 11,000 | 4,000 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-Tax Profit | -12,567,000 | -122,327,000 | -142,713,000 | 180,377,000 | -481,097,000 | -35,053,000 | -29,976,000 | -32,609,000 | -22,806,000 | -19,742,000 | -572,897,000 | -288,299,000 | -121,140,000 |
| Tax | 0 | 0 | 0 | 0 | 2,944,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -12,567,000 | -122,327,000 | -142,713,000 | 180,377,000 | -478,153,000 | -35,053,000 | -29,976,000 | -32,609,000 | -22,806,000 | -19,742,000 | -572,897,000 | -288,299,000 | -121,140,000 |
| Dividends Paid | 0 | 0 | 0 | 216,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Profit | -12,567,000 | -122,327,000 | -142,713,000 | -35,623,000 | -478,153,000 | -35,053,000 | -29,976,000 | -32,609,000 | -22,806,000 | -19,742,000 | -572,897,000 | -288,299,000 | -121,140,000 |
| Employee Costs | 3,868,000 | 4,137,000 | 4,126,000 | 5,437,000 | 5,324,000 | 7,944,000 | 9,450,000 | 12,992,000 | 12,559,000 | 11,455,000 | 16,464,000 | 16,934,000 | 10,503,000 |
| Number Of Employees | 29 | 31 | 34 | 38 | 43 | 79 | 87 | 97 | 101 | 117 | 137 | 147 | 97 |
| EBITDA* | -3,893,000 | -120,911,000 | -276,790,000 | -2,998,000 | -449,331,000 | -4,054,000 | -6,297,000 | -8,820,000 | 1,477,000 | 4,148,000 | -548,711,000 | -264,371,000 | -89,492,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Apr 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,000 | 2,000 | 1,166,069,000 | 0 | 1,287,484,000 | 1,731,092,000 | 1,731,096,000 | 1,211,101,000 | 1,195,294,000 | 144,000 | 296,000 | 1,245,000 | 1,410,000 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 21,000 | 0 | 0 | 0 | 0 |
| Investments & Other | 1,260,369,000 | 1,260,369,000 | 1,166,068,000 | 1,287,484,000 | 1,287,484,000 | 1,731,090,000 | 1,731,090,000 | 1,211,090,000 | 1,195,249,000 | 1,195,249,000 | 1,195,249,000 | 1,755,189,000 | 1,932,880,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1,260,375,000 | 1,260,371,000 | 1,166,069,000 | 1,287,484,000 | 1,287,484,000 | 1,731,092,000 | 1,731,096,000 | 1,211,105,000 | 1,195,315,000 | 1,195,393,000 | 1,195,545,000 | 1,756,434,000 | 1,934,290,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,597,000 | 2,469,000 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 442,000 | 4,121,000 | 834,000 | 3,879,000 | 3,582,000 | 1,862,000 | 2,396,000 | 6,519,000 | 17,145,000 | 19,602,000 | 5,862,000 | 3,695,000 | 6,257,000 |
| Misc Debtors | 500,000 | 545,000 | 576,000 | 739,000 | 679,000 | 135,000 | 420,000 | 155,000 | 153,000 | 490,000 | 368,000 | 43,000 | 137,000 |
| Cash | 595,000 | 542,000 | 542,000 | 3,258,000 | 3,176,000 | 3,228,000 | 3,544,000 | 3,244,000 | 3,006,000 | 3,457,000 | 4,855,000 | 3,776,000 | 3,492,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,537,000 | 5,208,000 | 1,952,000 | 7,876,000 | 7,437,000 | 5,225,000 | 6,360,000 | 9,918,000 | 20,304,000 | 23,549,000 | 11,085,000 | 11,111,000 | 12,355,000 |
| total assets | 1,261,912,000 | 1,265,579,000 | 1,168,021,000 | 1,295,360,000 | 1,294,921,000 | 1,736,317,000 | 1,737,456,000 | 1,221,023,000 | 1,215,619,000 | 1,218,942,000 | 1,206,630,000 | 1,767,545,000 | 1,946,645,000 |
| Bank overdraft | 110,852,000 | 259,110,000 | 122,522,000 | 122,120,000 | 85,523,000 | 48,986,000 | 9,788,000 | 3,169,000 | 9,981,000 | 17,033,000 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 21,000 | 23,000 | 0 | 52,000 | 28,000 | 17,000 | 80,000 | 77,000 | 83,000 | 26,000 | 35,000 | 85,000 | 119,000 |
| Group/Directors Accounts | 814,000 | 1,000 | 0 | 130,145,000 | 0 | 0 | 0 | 0 | 0 | 461,071,000 | 40,257,000 | 29,605,000 | 9,570,000 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 392,000 | 396,000 | 130,717,000 | 697,000 | 531,531,000 | 131,519,000 | 137,252,000 | 117,768,000 | 89,072,000 | 1,127,000 | 5,867,000 | 4,920,000 | 4,160,000 |
| total current liabilities | 112,079,000 | 259,530,000 | 253,239,000 | 253,014,000 | 617,082,000 | 180,522,000 | 147,120,000 | 121,014,000 | 99,136,000 | 479,257,000 | 46,159,000 | 34,610,000 | 13,849,000 |
| loans | 156,000,000 | 0 | 0 | 0 | 295,000,000 | 695,000,000 | 694,824,000 | 400,000,000 | 400,000,000 | 0 | 400,000,000 | 400,000,000 | 400,000,000 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 379,000 | 0 | 0 |
| total long term liabilities | 156,000,000 | 0 | 0 | 0 | 295,000,000 | 695,000,000 | 694,824,000 | 400,000,000 | 400,000,000 | 0 | 400,379,000 | 400,000,000 | 400,000,000 |
| total liabilities | 268,079,000 | 259,530,000 | 253,239,000 | 253,014,000 | 912,082,000 | 875,522,000 | 841,944,000 | 521,014,000 | 499,136,000 | 479,257,000 | 446,538,000 | 434,610,000 | 413,849,000 |
| net assets | 993,833,000 | 1,006,049,000 | 914,782,000 | 1,042,346,000 | 382,839,000 | 860,795,000 | 895,512,000 | 700,009,000 | 716,483,000 | 739,685,000 | 760,092,000 | 1,332,935,000 | 1,532,796,000 |
| total shareholders funds | 993,833,000 | 1,006,049,000 | 914,782,000 | 1,042,346,000 | 382,839,000 | 860,795,000 | 895,512,000 | 700,009,000 | 716,483,000 | 739,685,000 | 760,092,000 | 1,332,935,000 | 1,532,796,000 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Apr 2016 | Apr 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Apr 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | -3,892,000 | -120,911,000 | -276,790,000 | -2,998,000 | -449,333,000 | -4,058,000 | -6,306,000 | -8,874,000 | 1,385,000 | 3,993,000 | -549,162,000 | -264,531,000 | -89,581,000 |
| Depreciation | -1,000 | 0 | 0 | 0 | 2,000 | 4,000 | 5,000 | 37,000 | 92,000 | 155,000 | 451,000 | 160,000 | 89,000 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 17,000 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 0 | 0 | 2,944,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,597,000 | 1,128,000 | 2,469,000 |
| Debtors | -3,724,000 | 3,256,000 | -3,208,000 | 357,000 | 2,264,000 | -819,000 | -3,858,000 | -10,624,000 | -2,794,000 | 13,862,000 | 2,492,000 | -2,656,000 | 6,394,000 |
| Creditors | -2,000 | 23,000 | -52,000 | 24,000 | 11,000 | -63,000 | 3,000 | -6,000 | 57,000 | -9,000 | -50,000 | -34,000 | 119,000 |
| Accruals and Deferred Income | -4,000 | -130,321,000 | 130,020,000 | -530,834,000 | 400,012,000 | -5,733,000 | 19,484,000 | 28,696,000 | 87,945,000 | -4,740,000 | 947,000 | 760,000 | 4,160,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -379,000 | 379,000 | 0 | 0 |
| Cash flow from operations | -175,000 | -254,465,000 | -143,614,000 | -534,165,000 | -48,628,000 | -9,031,000 | 17,048,000 | 30,494,000 | 92,273,000 | -14,842,000 | -546,330,000 | -262,117,000 | -94,076,000 |
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 0 | 94,301,000 | -121,416,000 | 0 | -443,606,000 | 0 | 520,000,000 | 15,841,000 | 0 | 0 | -559,940,000 | -177,691,000 | 1,932,880,000 |
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 813,000 | 1,000 | -130,145,000 | 130,145,000 | 0 | 0 | 0 | 0 | -461,071,000 | 420,814,000 | 10,652,000 | 20,035,000 | 9,570,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 156,000,000 | 0 | 0 | -295,000,000 | -400,000,000 | 176,000 | 294,824,000 | 0 | 400,000,000 | -400,000,000 | 0 | 0 | 400,000,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||
| interest | -6,361,000 | -1,416,000 | -923,000 | -32,625,000 | -31,764,000 | -30,995,000 | -23,670,000 | -23,735,000 | -24,191,000 | -23,735,000 | -23,735,000 | -23,768,000 | -31,559,000 |
| cash flow from financing | 150,803,000 | 212,179,000 | -115,919,000 | 497,650,000 | -431,567,000 | -30,483,000 | 496,633,000 | -7,600,000 | -85,658,000 | -3,586,000 | -13,029,000 | 84,705,000 | 2,031,947,000 |
| cash and cash equivalents | |||||||||||||
| cash | 53,000 | 0 | -2,716,000 | 82,000 | -52,000 | -316,000 | 300,000 | 238,000 | -451,000 | -1,398,000 | 1,079,000 | 284,000 | 3,492,000 |
| overdraft | -148,258,000 | 136,588,000 | 402,000 | 36,597,000 | 36,537,000 | 39,198,000 | 6,619,000 | -6,812,000 | -7,052,000 | 17,033,000 | 0 | 0 | 0 |
| change in cash | 148,311,000 | -136,588,000 | -3,118,000 | -36,515,000 | -36,589,000 | -39,514,000 | -6,319,000 | 7,050,000 | 6,601,000 | -18,431,000 | 1,079,000 | 284,000 | 3,492,000 |
dxc uk international limited Credit Report and Business Information
Dxc Uk International Limited Competitor Analysis
Perform a competitor analysis for dxc uk international limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in GU11 area or any other competitors across 12 key performance metrics.
dxc uk international limited Ownership
DXC UK INTERNATIONAL LIMITED group structure
Dxc Uk International Limited has 1 subsidiary company.
Ultimate parent company
DXC TECHNOLOGY COMPANY
#0003655
DXC UK INTERNATIONAL SERVICES LTD
#0163794
2 parents
DXC UK INTERNATIONAL LIMITED
07073335
1 subsidiary
dxc uk international limited directors
Dxc Uk International Limited currently has 3 directors. The longest serving directors include Ms Sara De La Harpe (May 2016) and Mr Michael Woodfine (Dec 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Sara De La Harpe | 55 years | May 2016 | - | Director | |
| Mr Michael Woodfine | United Kingdom | 53 years | Dec 2017 | - | Director |
| Mr Lawrence Brabin | United Kingdom | 57 years | Jun 2024 | - | Director |
P&L
March 2023turnover
1.4m
-55%
operating profit
-3.9m
-97%
gross margin
-219%
+290.89%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
993.8m
-0.01%
total assets
1.3b
0%
cash
595k
+0.1%
net assets
Total assets minus all liabilities
dxc uk international limited company details
company number
07073335
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
incorporation date
November 2009
age
15
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
March 2023
previous names
csc computer sciences international limited (April 2020)
csc computer sciences holdings two limited (March 2010)
accountant
-
auditor
DELOITTE LLP
address
royal pavilion wellesley road, aldershot, hampshire, GU11 1PZ
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
dxc uk international 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 dxc uk international limited.
dxc uk international limited Companies House Filings - See Documents
| date | description | view/download |
|---|
