dragonfly venture group ltd

5

dragonfly venture group ltd Company Information

Share DRAGONFLY VENTURE GROUP LTD
Live 
EstablishedMegaHealthy

Company Number

07746818

Website

-

Registered Address

32 portland terrace, newcastle, NE2 1QP

Industry

Manufacture of footwear

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

Christopher Maughan13 Years

Shareholders

christopher patrick maughan (as trustee of the maughan family trust) 38.9%

christopher patrick maughan 26%

View All

dragonfly venture group ltd Estimated Valuation

£123.4m

Pomanda estimates the enterprise value of DRAGONFLY VENTURE GROUP LTD at £123.4m based on a Turnover of £108.6m and 1.14x industry multiple (adjusted for size and gross margin).

dragonfly venture group ltd Estimated Valuation

£183.3m

Pomanda estimates the enterprise value of DRAGONFLY VENTURE GROUP LTD at £183.3m based on an EBITDA of £20.2m and a 9.07x industry multiple (adjusted for size and gross margin).

dragonfly venture group ltd Estimated Valuation

£335.6m

Pomanda estimates the enterprise value of DRAGONFLY VENTURE GROUP LTD at £335.6m based on Net Assets of £104.2m and 3.22x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dragonfly Venture Group Ltd Overview

Dragonfly Venture Group Ltd is a live company located in newcastle, NE2 1QP with a Companies House number of 07746818. It operates in the manufacture of footwear sector, SIC Code 15200. Founded in August 2011, it's largest shareholder is christopher patrick maughan (as trustee of the maughan family trust) with a 38.9% stake. Dragonfly Venture Group Ltd is a established, mega sized company, Pomanda has estimated its turnover at £108.6m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dragonfly Venture Group Ltd Health Check

Pomanda's financial health check has awarded Dragonfly Venture Group Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

7 Strong

positive_score

2 Regular

positive_score

3 Weak

size

Size

annual sales of £108.6m, make it larger than the average company (£14.7m)

£108.6m - Dragonfly Venture Group Ltd

£14.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.6%)

15% - Dragonfly Venture Group Ltd

4.6% - Industry AVG

production

Production

with a gross margin of 27%, this company has a higher cost of product (33.8%)

27% - Dragonfly Venture Group Ltd

33.8% - Industry AVG

profitability

Profitability

an operating margin of 18.6% make it more profitable than the average company (6.8%)

18.6% - Dragonfly Venture Group Ltd

6.8% - Industry AVG

employees

Employees

with 28 employees, this is below the industry average (88)

28 - Dragonfly Venture Group Ltd

88 - Industry AVG

paystructure

Pay Structure

on an average salary of £80.7k, the company has a higher pay structure (£36.1k)

£80.7k - Dragonfly Venture Group Ltd

£36.1k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £3.9m, this is more efficient (£128.6k)

£3.9m - Dragonfly Venture Group Ltd

£128.6k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 36 days, this is near the average (39 days)

36 days - Dragonfly Venture Group Ltd

39 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 32 days, this is close to average (32 days)

32 days - Dragonfly Venture Group Ltd

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 64 days, this is less than average (162 days)

64 days - Dragonfly Venture Group Ltd

162 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 149 weeks, this is more cash available to meet short term requirements (14 weeks)

149 weeks - Dragonfly Venture Group Ltd

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 26.2%, this is a lower level of debt than the average (47.1%)

26.2% - Dragonfly Venture Group Ltd

47.1% - Industry AVG

DRAGONFLY VENTURE GROUP LTD financials

EXPORTms excel logo

Dragonfly Venture Group Ltd's latest turnover from March 2023 is £108.6 million and the company has net assets of £104.2 million. According to their latest financial statements, Dragonfly Venture Group Ltd has 28 employees and maintains cash reserves of £106.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Turnover108,588,631124,186,99575,634,79572,093,02377,283,16376,887,61475,696,07474,825,21165,141,44455,090,54736,991,85434,073,62440,740,970
Other Income Or Grants0000000000000
Cost Of Sales79,273,39886,624,82554,711,72751,477,93755,172,33457,157,86856,645,05756,911,02549,337,11541,738,74027,403,39121,823,58127,137,385
Gross Profit29,315,23337,562,17020,923,06820,615,08622,110,82919,729,74619,051,01717,914,18615,804,32913,351,8079,588,46312,250,04313,603,585
Admin Expenses9,117,4078,701,0178,407,2374,798,9912,986,1189,090,436358,7604,441,369697,8946,847,5632,460,2883,322,2465,127,152
Operating Profit20,197,82628,861,15312,515,83115,816,09519,124,71110,639,31018,692,25713,472,81715,106,4356,504,2447,128,1758,927,7978,476,433
Interest Payable18,0828,92217,1402,3722377,18711,63041,43714,41346,86577,04542,81015,239
Interest Receivable2,370,532220,655439,1391,384,7081,151,503763,300181,927100,452111,764132,17129,92932,45418,125
Pre-Tax Profit22,654,00729,153,45713,041,24817,264,61320,339,94311,448,24018,942,37013,575,71315,256,1926,661,0277,081,0598,917,4418,479,319
Tax-4,717,292-5,304,278-2,535,802-3,436,013-3,959,415-1,800,237-3,645,267-2,662,274-3,458,340-1,571,547-1,865,574-3,710,380-1,006,686
Profit After Tax17,936,71523,849,17910,505,44613,828,60016,380,5289,648,00315,297,10310,913,43911,797,8525,089,4805,215,4855,207,0617,472,633
Dividends Paid34,3414,080,35800016,50009,073,5262,550,000000250,000
Retained Profit17,902,84419,768,82110,505,44613,828,60016,380,5289,631,50315,297,1031,839,9139,247,8525,030,0754,975,4854,649,0706,753,130
Employee Costs2,259,7202,233,6941,502,2801,375,54119,551,6041,044,4871,015,2002,088,9992,201,4121,251,668975,0231,188,7131,151,146
Number Of Employees2826181662014171516151299
EBITDA*20,209,89728,874,81112,528,96715,827,08519,124,71110,676,01018,736,90113,517,46115,150,6026,534,7037,158,1398,959,9498,480,635

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Tangible Assets6,48824,15528,41441,550001,18010,30415,8901,443,7011,406,0711,440,2861,409,245
Intangible Assets0000035,52071,040106,560142,0800000
Investments & Other5,422,7085,745,6815,477,4494,688,4715,021,9074,809,8034,809,1706,656,3866,723,2505,729,6645,504,3224,277,0171,159,410
Debtors (Due After 1 year)0000000000000
Total Fixed Assets5,429,1965,769,8365,505,8634,730,0215,021,9074,845,3234,881,3906,773,2506,881,2207,173,3656,910,3935,717,3032,568,655
Stock & work in progress14,039,44910,203,1755,354,5685,213,7393,890,5782,741,8722,860,1952,579,4681,735,0481,786,3362,737,4272,523,2711,661,952
Trade Debtors10,901,69920,144,06312,615,15010,018,8459,468,6308,015,4608,420,3387,536,9807,136,3376,600,8454,479,9265,346,5685,802,657
Group Debtors0000000000000
Misc Debtors4,397,7123,097,0613,733,392745,60604,274,292433,3181,053,2503,737,4664,320,276868,487153,476760,479
Cash106,411,23196,022,54880,476,57681,041,76669,888,28749,605,45650,151,10840,305,39031,003,73017,989,61317,320,95512,017,39710,139,389
misc current assets0000000000000
total current assets135,750,091129,466,847102,179,68697,019,95683,247,49564,637,08061,864,95951,475,08843,612,58130,697,07025,406,79520,040,71218,364,477
total assets141,179,287135,236,683107,685,549101,749,97788,269,40269,482,40366,746,34958,248,33850,493,80137,870,43532,317,18825,758,01520,933,132
Bank overdraft155152144740300000204,2470
Bank loan0000000000000
Trade Creditors 6,967,9994,749,9011,901,6362,462,15411,952,9743,586,2173,967,4904,951,7384,303,1303,535,5022,863,6032,283,9912,862,131
Group/Directors Accounts0000000000000
other short term finances237,470000000000000
hp & lease commitments0000000000000
other current liabilities29,726,32844,155,29039,183,77043,175,82505,929,28412,412,26416,669,42011,337,7889,266,2069,374,9327,926,6095,382,523
total current liabilities36,931,95248,905,34341,085,55045,638,05311,952,9749,515,50416,379,75421,621,15815,640,91812,801,70812,238,53510,414,8478,244,654
loans0000000000000
hp & lease commitments0000000000000
Accruals and Deferred Income000000000040,000280,0002,274,377
other liabilities0000000000000
provisions82,54169,390106,870124,241143,495174,494205,693252,257317,8730000
total long term liabilities82,54169,390106,870124,241143,495174,494205,693252,257317,873040,000280,0002,274,377
total liabilities37,014,49348,974,73341,192,42045,762,29412,096,4699,689,99816,585,44721,873,41515,958,79112,801,70812,278,53510,694,84710,519,031
net assets104,164,79486,261,95066,493,12955,987,68376,172,93359,792,40550,160,90236,374,92334,535,01025,068,72720,038,65315,063,16810,414,101
total shareholders funds104,164,79486,261,95066,493,12955,987,68376,172,93359,792,40550,160,90236,374,92334,535,01025,068,72720,038,65315,063,16810,414,101
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Operating Activities
Operating Profit20,197,82628,861,15312,515,83115,816,09519,124,71110,639,31018,692,25713,472,81715,106,4356,504,2447,128,1758,927,7978,476,433
Depreciation12,07113,65813,13610,99001,1809,1249,1248,64730,45929,96432,1524,202
Amortisation0000035,52035,52035,52035,5200000
Tax-4,717,292-5,304,278-2,535,802-3,436,013-3,959,415-1,800,237-3,645,267-2,662,274-3,458,340-1,571,547-1,865,574-3,710,380-1,006,686
Stock3,836,2744,848,607140,8291,323,1611,148,706-118,323280,727844,420-51,288-951,091214,156861,3191,661,952
Debtors-7,941,7136,892,5825,584,0911,295,821-2,821,1223,436,096263,426-2,283,573-47,3185,572,708-151,631-1,063,0926,563,136
Creditors2,218,0982,848,265-560,518-9,490,8208,366,757-381,273-984,248648,608767,628671,899579,612-578,1402,862,131
Accruals and Deferred Income-14,428,9624,971,520-3,992,05543,175,825-5,929,284-6,482,980-4,257,1565,331,6322,071,582-148,7261,208,323549,7097,656,900
Deferred Taxes & Provisions13,151-37,480-17,371-19,254-30,999-31,199-46,564-65,616317,8730000
Cash flow from operations7,400,33119,611,649-301,69943,437,84119,244,186-1,337,4529,259,51318,208,96414,947,951864,7127,017,9755,422,9119,767,892
Investing Activities
capital expenditure0000-103,853-110,393-65,402-74,838841,563-232,444-995,749-3,563,193-1,400,000
Change in Investments-322,973268,232788,978-333,436212,104633-1,847,216-66,864993,586225,3421,227,3053,117,6071,159,410
cash flow from investments322,973-268,232-788,978333,436-315,957-111,0261,781,814-7,974-152,023-457,786-2,223,054-6,680,800-2,559,410
Financing Activities
Bank loans0000000000000
Group/Directors Accounts0000000000000
Other Short Term Loans 237,470000000000000
Long term loans0000000000000
Hire Purchase and Lease Commitments0000000000000
other long term liabilities0000000000000
share issue000-34,013,85000-1,511,1240218,431-10-33,660,971
interest2,352,450211,733421,9991,382,3361,151,266756,113170,29759,01597,35185,306-47,116-10,3562,886
cash flow from financing2,589,920211,733421,999-32,631,5141,151,266756,113-1,340,82759,015315,78285,305-47,116-10,3593,663,857
cash and cash equivalents
cash10,388,68315,545,972-565,19011,153,47920,282,831-545,6529,845,7189,301,66013,014,117668,6585,303,5581,878,00810,139,389
overdraft387074-330000-204,247204,2470
change in cash10,388,68015,545,964-565,26011,153,40520,282,834-545,6559,845,7189,301,66013,014,117668,6585,507,8051,673,76110,139,389

dragonfly venture group ltd 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 dragonfly venture group ltd. Get real-time insights into dragonfly venture group ltd'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

Dragonfly Venture Group Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dragonfly venture group ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in NE2 area or any other competitors across 12 key performance metrics.

dragonfly venture group ltd Ownership

DRAGONFLY VENTURE GROUP LTD group structure

Dragonfly Venture Group Ltd has 5 subsidiary companies.

DRAGONFLY VENTURE GROUP LTD Shareholders

christopher patrick maughan (as trustee of the maughan family trust) 38.9%
christopher patrick maughan 26%
radlett holdings limited 25.1%
joseph thomson maughan 5%
jack patrick maughan 5%

dragonfly venture group ltd directors

Dragonfly Venture Group Ltd currently has 1 director, Mr Christopher Maughan serving since Aug 2011.

officercountryagestartendrole
Mr Christopher Maughan61 years Aug 2011- Director

P&L

March 2023

turnover

108.6m

-13%

operating profit

20.2m

-30%

gross margin

27%

-10.74%

turnover

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

Balance Sheet

March 2023

net assets

104.2m

+0.21%

total assets

141.2m

+0.04%

cash

106.4m

+0.11%

net assets

Total assets minus all liabilities

dragonfly venture group ltd company details

company number

07746818

Type

Private limited with Share Capital

industry

15200 - Manufacture of footwear

incorporation date

August 2011

age

13

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

March 2023

previous names

dragonfly venture golden dragon limited (October 2011)

accountant

-

auditor

ROBSON LAIDLER ACCOUNTANTS LIMITED

address

32 portland terrace, newcastle, NE2 1QP

Bank

HSBC BANK PLC

Legal Advisor

-

dragonfly venture group ltd 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 1 charges/mortgages relating to dragonfly venture group ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

charges

dragonfly venture group ltd Companies House Filings - See Documents

datedescriptionview/download