glas cymru holdings cyfyngedig

4

glas cymru holdings cyfyngedig Company Information

Share GLAS CYMRU HOLDINGS CYFYNGEDIG
Live 
YoungMegaLow

Company Number

09917809

Registered Address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

Industry

Sewerage

 

Water collection, treatment and supply

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

Joanne Kenrick8 Years

Peter Perry8 Years

View All

Shareholders

-0%

glas cymru holdings cyfyngedig Estimated Valuation

£3.9b

Pomanda estimates the enterprise value of GLAS CYMRU HOLDINGS CYFYNGEDIG at £3.9b based on a Turnover of £843.8m and 4.63x industry multiple (adjusted for size and gross margin).

glas cymru holdings cyfyngedig Estimated Valuation

£4.6b

Pomanda estimates the enterprise value of GLAS CYMRU HOLDINGS CYFYNGEDIG at £4.6b based on an EBITDA of £351.8m and a 13.16x industry multiple (adjusted for size and gross margin).

glas cymru holdings cyfyngedig Estimated Valuation

£4.1b

Pomanda estimates the enterprise value of GLAS CYMRU HOLDINGS CYFYNGEDIG at £4.1b based on Net Assets of £1.5b and 2.72x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Glas Cymru Holdings Cyfyngedig Overview

Glas Cymru Holdings Cyfyngedig is a live company located in cardiff, CF3 0LT with a Companies House number of 09917809. It operates in the water collection, treatment and supply sector, SIC Code 36000. Founded in December 2015, it's largest shareholder is unknown. Glas Cymru Holdings Cyfyngedig is a young, mega sized company, Pomanda has estimated its turnover at £843.8m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Glas Cymru Holdings Cyfyngedig Health Check

Pomanda's financial health check has awarded Glas Cymru Holdings Cyfyngedig a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £843.8m, make it larger than the average company (£13.5m)

£843.8m - Glas Cymru Holdings Cyfyngedig

£13.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (3.6%)

3% - Glas Cymru Holdings Cyfyngedig

3.6% - Industry AVG

production

Production

with a gross margin of 28.7%, this company has a comparable cost of product (28.7%)

28.7% - Glas Cymru Holdings Cyfyngedig

28.7% - Industry AVG

profitability

Profitability

an operating margin of -0.9% make it less profitable than the average company (9.1%)

-0.9% - Glas Cymru Holdings Cyfyngedig

9.1% - Industry AVG

employees

Employees

with 3554 employees, this is above the industry average (91)

3554 - Glas Cymru Holdings Cyfyngedig

91 - Industry AVG

paystructure

Pay Structure

on an average salary of £52.1k, the company has an equivalent pay structure (£45.9k)

£52.1k - Glas Cymru Holdings Cyfyngedig

£45.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £237.4k, this is more efficient (£178.2k)

£237.4k - Glas Cymru Holdings Cyfyngedig

£178.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 226 days, this is later than average (56 days)

226 days - Glas Cymru Holdings Cyfyngedig

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is slower than average (32 days)

39 days - Glas Cymru Holdings Cyfyngedig

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 3 days, this is less than average (8 days)

3 days - Glas Cymru Holdings Cyfyngedig

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 23 weeks, this is average cash available to meet short term requirements (24 weeks)

23 weeks - Glas Cymru Holdings Cyfyngedig

24 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 82.2%, this is a higher level of debt than the average (74.3%)

82.2% - Glas Cymru Holdings Cyfyngedig

74.3% - Industry AVG

GLAS CYMRU HOLDINGS CYFYNGEDIG financials

EXPORTms excel logo

Glas Cymru Holdings Cyfyngedig's latest turnover from March 2023 is £843.8 million and the company has net assets of £1.5 billion. According to their latest financial statements, Glas Cymru Holdings Cyfyngedig has 3,554 employees and maintains cash reserves of £379.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Turnover843,800,000810,200,000778,300,000779,200,000781,600,000756,700,000743,600,000743,200,000
Other Income Or Grants00000000
Cost Of Sales601,429,399539,718,708508,082,554489,261,569488,008,720462,932,921463,562,928446,522,530
Gross Profit242,370,601270,481,292270,217,446289,938,431293,591,280293,767,079280,037,072296,677,470
Admin Expenses249,770,601189,781,292263,017,446259,838,431224,891,280218,367,079175,337,072135,877,470
Operating Profit-7,400,00080,700,0007,200,00030,100,00068,700,00075,400,000104,700,000160,800,000
Interest Payable318,500,000187,100,000126,100,000164,300,000168,600,000175,900,000144,200,000128,700,000
Interest Receivable14,900,0004,100,0004,800,0006,200,0005,000,0003,900,0003,600,0005,600,000
Pre-Tax Profit-150,500,000-215,200,000-120,800,000-175,900,000-123,900,000-14,800,000-98,900,00077,000,000
Tax25,800,000-8,400,00021,900,0007,100,00020,800,0002,600,00028,900,0008,900,000
Profit After Tax-124,700,000-223,600,000-98,900,000-168,800,000-103,100,000-12,200,000-70,000,00085,900,000
Dividends Paid00000000
Retained Profit-124,700,000-223,600,000-98,900,000-168,800,000-103,100,000-12,200,000-70,000,00085,900,000
Employee Costs185,000,000165,000,000168,900,000165,800,000159,600,000150,400,000134,400,000127,200,000
Number Of Employees3,5543,5473,6073,5253,4473,3873,0913,007
EBITDA*351,800,000419,800,000350,500,000353,400,000367,500,000362,000,000365,800,000411,400,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Tangible Assets7,313,400,0006,620,100,0005,825,300,0005,763,300,0005,541,400,0005,314,900,0005,067,400,0004,841,500,000
Intangible Assets202,600,000203,600,000204,000,000192,200,000175,100,000146,300,000119,500,000105,700,000
Investments & Other318,500,000344,000,0003,300,000200,0003,800,0001,900,0002,200,000200,000
Debtors (Due After 1 year)12,700,000700,000800,000800,000900,000000
Total Fixed Assets7,504,000,0006,823,700,0006,029,300,0005,955,500,0005,716,500,0005,461,200,0005,186,900,0004,947,200,000
Stock & work in progress5,300,0004,300,0004,400,0004,000,0004,000,0003,200,0002,800,0002,100,000
Trade Debtors523,900,000488,900,000473,900,000476,600,000481,600,000472,900,000460,800,000451,700,000
Group Debtors00000000
Misc Debtors124,700,000105,100,00096,800,00099,900,00091,900,000104,800,000102,400,00092,500,000
Cash379,400,000515,100,000220,900,000667,400,000501,100,000288,500,000100,600,000135,100,000
misc current assets27,100,00084,100,00032,600,00036,200,0004,600,0006,400,0004,000,0003,600,000
total current assets1,060,400,0001,197,500,000828,600,0001,284,100,0001,083,200,000875,800,000670,600,000685,000,000
total assets8,564,400,0008,021,200,0006,857,900,0007,239,600,0006,799,700,0006,337,000,0005,857,500,0005,632,200,000
Bank overdraft0000139,300,0005,100,0005,900,00042,800,000
Bank loan00000021,600,00020,300,000
Trade Creditors 64,600,00050,200,00046,600,00052,400,00057,300,00045,700,00044,600,00037,100,000
Group/Directors Accounts00000000
other short term finances94,700,00085,300,000117,500,000441,100,00029,500,00022,000,0001,300,0001,100,000
hp & lease commitments000024,500,00012,000,00010,500,0009,300,000
other current liabilities665,300,000623,400,000502,700,000516,700,000534,700,000552,400,000548,300,000517,500,000
total current liabilities824,600,000758,900,000666,800,0001,010,200,000785,300,000637,200,000632,200,000628,100,000
loans9,689,600,0009,894,800,0008,309,200,0007,894,900,0007,547,500,0007,010,800,0006,229,200,0006,039,600,000
hp & lease commitments000000436,000,000446,500,000
Accruals and Deferred Income000314,400,000264,700,000233,900,000252,800,000206,000,000
other liabilities540,800,000527,900,000491,800,00087,400,00096,200,00080,400,00095,200,00056,500,000
provisions1,655,000,0001,348,000,000954,800,000989,600,000885,400,000895,400,000845,600,000886,200,000
total long term liabilities6,213,100,0006,149,300,0005,123,800,0005,085,400,0004,780,800,0004,455,500,0004,109,400,0003,922,300,000
total liabilities7,037,700,0006,908,200,0005,790,600,0006,095,600,0005,566,100,0005,092,700,0004,741,600,0004,550,400,000
net assets1,526,700,0001,113,000,0001,067,300,0001,144,000,0001,233,600,0001,244,300,0001,115,900,0001,081,800,000
total shareholders funds1,526,700,0001,113,000,0001,067,300,0001,144,000,0001,233,600,0001,244,300,0001,115,900,0001,081,800,000
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
Operating Activities
Operating Profit-7,400,00080,700,0007,200,00030,100,00068,700,00075,400,000104,700,000160,800,000
Depreciation319,600,000301,400,000310,500,000294,300,000279,100,000259,800,000241,400,000230,700,000
Amortisation39,600,00037,700,00032,800,00029,000,00019,700,00026,800,00019,700,00019,900,000
Tax25,800,000-8,400,00021,900,0007,100,00020,800,0002,600,00028,900,0008,900,000
Stock1,000,000-100,000400,0000800,000400,000700,0002,100,000
Debtors66,600,00023,200,000-5,800,0002,900,000-3,300,00014,500,00019,000,000544,200,000
Creditors14,400,0003,600,000-5,800,000-4,900,00011,600,0001,100,0007,500,00037,100,000
Accruals and Deferred Income41,900,000120,700,000-328,400,00031,700,00013,100,000-14,800,00077,600,000723,500,000
Deferred Taxes & Provisions307,000,000393,200,000-34,800,000104,200,000-10,000,00049,800,000-40,600,000886,200,000
Cash flow from operations673,300,000905,800,0008,800,000488,600,000405,500,000385,800,000419,500,0001,520,800,000
Investing Activities
capital expenditure-1,051,500,000-1,133,500,000-417,100,000-562,300,000-554,100,000-560,900,000-500,800,000-5,197,800,000
Change in Investments-25,500,000340,700,0003,100,000-3,600,0001,900,000-300,0002,000,000200,000
cash flow from investments-1,026,000,000-1,474,200,000-420,200,000-558,700,000-556,000,000-560,600,000-502,800,000-5,198,000,000
Financing Activities
Bank loans00000-21,600,0001,300,00020,300,000
Group/Directors Accounts00000000
Other Short Term Loans 9,400,000-32,200,000-323,600,000411,600,0007,500,00020,700,000200,0001,100,000
Long term loans-205,200,0001,585,600,000414,300,000347,400,000536,700,000781,600,000189,600,0006,039,600,000
Hire Purchase and Lease Commitments000-24,500,00012,500,000-434,500,000-9,300,000455,800,000
other long term liabilities12,900,00036,100,000404,400,000-8,800,00015,800,000-14,800,00038,700,00056,500,000
share issue538,400,000269,300,00022,200,00079,200,00092,400,000140,600,000104,100,000995,900,000
interest-303,600,000-183,000,000-121,300,000-158,100,000-163,600,000-172,000,000-140,600,000-123,100,000
cash flow from financing51,900,0001,675,800,000396,000,000646,800,000501,300,000300,000,000184,000,0007,446,100,000
cash and cash equivalents
cash-135,700,000294,200,000-446,500,000166,300,000212,600,000187,900,000-34,500,000135,100,000
overdraft000-139,300,000134,200,000-800,000-36,900,00042,800,000
change in cash-135,700,000294,200,000-446,500,000305,600,00078,400,000188,700,0002,400,00092,300,000

glas cymru holdings cyfyngedig 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 glas cymru holdings cyfyngedig. Get real-time insights into glas cymru holdings cyfyngedig'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

Glas Cymru Holdings Cyfyngedig Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for glas cymru holdings cyfyngedig by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other mega companies, companies in CF3 area or any other competitors across 12 key performance metrics.

glas cymru holdings cyfyngedig Ownership

GLAS CYMRU HOLDINGS CYFYNGEDIG group structure

Glas Cymru Holdings Cyfyngedig has 2 subsidiary companies.

Ultimate parent company

GLAS CYMRU HOLDINGS CYFYNGEDIG

09917809

2 subsidiaries

GLAS CYMRU HOLDINGS CYFYNGEDIG Shareholders

--

glas cymru holdings cyfyngedig directors

Glas Cymru Holdings Cyfyngedig currently has 10 directors. The longest serving directors include Mrs Joanne Kenrick (Apr 2016) and Mr Peter Perry (Apr 2016).

officercountryagestartendrole
Mrs Joanne KenrickUnited Kingdom58 years Apr 2016- Director
Mr Peter Perry62 years Apr 2016- Director
Mr Alastair LyonsWales71 years May 2016- Director
Professor Thomas Crick43 years Oct 2017- Director
Mrs Debra Bowen Rees62 years Jan 2020- Director
Mr Peter DavisWales61 years Jan 2020- Director
Mrs Jane HansonEngland57 years Jan 2021- Director
Mrs Jane Hanson57 years Jan 2021- Director
Mrs Lila ThompsonEngland55 years Sep 2022- Director
Ms Barbara Moorhouse65 years Jan 2023- Director

P&L

March 2023

turnover

843.8m

+4%

operating profit

-7.4m

-109%

gross margin

28.8%

-13.96%

turnover

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

Balance Sheet

March 2023

net assets

1.5b

+0.37%

total assets

8.6b

+0.07%

cash

379.4m

-0.26%

net assets

Total assets minus all liabilities

glas cymru holdings cyfyngedig company details

company number

09917809

Type

Private Ltd By Guarantee w/o Share Cap

industry

37000 - Sewerage

36000 - Water collection, treatment and supply

incorporation date

December 2015

age

9

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

March 2023

previous names

N/A

accountant

-

auditor

KPMG LLP

address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

Bank

-

Legal Advisor

-

glas cymru holdings cyfyngedig 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 glas cymru holdings cyfyngedig.

charges

glas cymru holdings cyfyngedig Companies House Filings - See Documents

datedescriptionview/download