dragons rugby limited
dragons rugby limited Company Information
Company Number
10774997
Website
www.wru.co.ukRegistered Address
rodney parade rodney road, newport, NP19 0UU
Industry
Other sports activities (not including activities of racehorse owners) n.e.c.
Telephone
02920822000
Next Accounts Due
78 days late
Group Structure
View All
Shareholders
wru gwent region limited 100%
dragons rugby limited Estimated Valuation
Pomanda estimates the enterprise value of DRAGONS RUGBY LIMITED at £4.5m based on a Turnover of £5m and 0.89x industry multiple (adjusted for size and gross margin).
dragons rugby limited Estimated Valuation
Pomanda estimates the enterprise value of DRAGONS RUGBY LIMITED at £0 based on an EBITDA of £-600k and a 3.38x industry multiple (adjusted for size and gross margin).
dragons rugby limited Estimated Valuation
Pomanda estimates the enterprise value of DRAGONS RUGBY LIMITED at £0 based on Net Assets of £-1.7m and 2.07x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Dragons Rugby Limited Overview
Dragons Rugby Limited is a live company located in newport, NP19 0UU with a Companies House number of 10774997. It operates in the other sports activities sector, SIC Code 93199. Founded in May 2017, it's largest shareholder is wru gwent region limited with a 100% stake. Dragons Rugby Limited is a young, mid sized company, Pomanda has estimated its turnover at £5m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Dragons Rugby Limited Health Check
Pomanda's financial health check has awarded Dragons Rugby Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
7 Weak
Size
annual sales of £5m, make it larger than the average company (£579.7k)
- Dragons Rugby Limited
£579.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (2.3%)
- Dragons Rugby Limited
2.3% - Industry AVG
Production
with a gross margin of 48.8%, this company has a comparable cost of product (48.8%)
- Dragons Rugby Limited
48.8% - Industry AVG
Profitability
an operating margin of -11.9% make it less profitable than the average company (4.1%)
- Dragons Rugby Limited
4.1% - Industry AVG
Employees
with 107 employees, this is above the industry average (14)
107 - Dragons Rugby Limited
14 - Industry AVG
Pay Structure
on an average salary of £26.3k, the company has an equivalent pay structure (£26.3k)
- Dragons Rugby Limited
£26.3k - Industry AVG
Efficiency
resulting in sales per employee of £47k, this is less efficient (£56.7k)
- Dragons Rugby Limited
£56.7k - Industry AVG
Debtor Days
it gets paid by customers after 19 days, this is later than average (13 days)
- Dragons Rugby Limited
13 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (30 days)
- Dragons Rugby Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Dragons Rugby Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 56 weeks, this is less cash available to meet short term requirements (81 weeks)
56 weeks - Dragons Rugby Limited
81 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 142%, this is a higher level of debt than the average (42.3%)
142% - Dragons Rugby Limited
42.3% - Industry AVG
DRAGONS RUGBY LIMITED financials
Dragons Rugby Limited's latest turnover from June 2022 is estimated at £5 million and the company has net assets of -£1.7 million. According to their latest financial statements, Dragons Rugby Limited has 107 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| Turnover | |||||
| Other Income Or Grants | |||||
| Cost Of Sales | |||||
| Gross Profit | |||||
| Admin Expenses | |||||
| Operating Profit | |||||
| Interest Payable | |||||
| Interest Receivable | |||||
| Pre-Tax Profit | |||||
| Tax | |||||
| Profit After Tax | |||||
| Dividends Paid | |||||
| Retained Profit | |||||
| Employee Costs | |||||
| Number Of Employees | 107 | 105 | 97 | 101 | 90 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 10,000 | 0 |
| Trade Debtors | 266,000 | 162,000 | 140,000 | 424,000 | 60,000 |
| Group Debtors | 2,018,000 | 699,000 | 513,000 | 0 | 0 |
| Misc Debtors | 462,000 | 280,000 | 228,000 | 263,000 | 603,000 |
| Cash | 1,319,000 | 3,849,000 | 551,000 | 0 | 555,000 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 4,065,000 | 4,990,000 | 1,432,000 | 697,000 | 1,218,000 |
| total assets | 4,065,000 | 4,990,000 | 1,432,000 | 697,000 | 1,218,000 |
| Bank overdraft | 0 | 0 | 0 | 204,000 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 133,000 | 60,000 | 129,000 | 136,000 | 92,000 |
| Group/Directors Accounts | 225,000 | 1,125,000 | 0 | 35,000 | 196,000 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 850,000 | 866,000 | 1,150,000 | 829,000 | 949,000 |
| total current liabilities | 1,208,000 | 2,051,000 | 1,279,000 | 1,204,000 | 1,237,000 |
| loans | 4,563,000 | 3,775,000 | 400,000 | 400,000 | 400,000 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 4,563,000 | 3,775,000 | 400,000 | 400,000 | 400,000 |
| total liabilities | 5,771,000 | 5,826,000 | 1,679,000 | 1,604,000 | 1,637,000 |
| net assets | -1,706,000 | -836,000 | -247,000 | -907,000 | -419,000 |
| total shareholders funds | -1,706,000 | -836,000 | -247,000 | -907,000 | -419,000 |
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||
| Stock | 0 | 0 | -10,000 | 10,000 | 0 |
| Debtors | 1,605,000 | 260,000 | 194,000 | 24,000 | 663,000 |
| Creditors | 73,000 | -69,000 | -7,000 | 44,000 | 92,000 |
| Accruals and Deferred Income | -16,000 | -284,000 | 321,000 | -120,000 | 949,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -900,000 | 1,125,000 | -35,000 | -161,000 | 196,000 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 788,000 | 3,375,000 | 0 | 0 | 400,000 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | -2,530,000 | 3,298,000 | 551,000 | -555,000 | 555,000 |
| overdraft | 0 | 0 | -204,000 | 204,000 | 0 |
| change in cash | -2,530,000 | 3,298,000 | 755,000 | -759,000 | 555,000 |
dragons rugby limited Credit Report and Business Information
Dragons Rugby Limited Competitor Analysis
Perform a competitor analysis for dragons rugby limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
dragons rugby limited Ownership
DRAGONS RUGBY LIMITED group structure
Dragons Rugby Limited has no subsidiary companies.
Ultimate parent company
2 parents
DRAGONS RUGBY LIMITED
10774997
dragons rugby limited directors
Dragons Rugby Limited currently has 3 directors. The longest serving directors include Mr David Buttress (Oct 2017) and Mr Graeme Bradbury (Oct 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Buttress | Wales | 48 years | Oct 2017 | - | Director |
| Mr Graeme Bradbury | Wales | 51 years | Oct 2023 | - | Director |
| Mr David Wright | 59 years | Oct 2023 | - | Director |
P&L
June 2022turnover
5m
+33%
operating profit
-600k
0%
gross margin
48.8%
+14.31%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2022net assets
-1.7m
+1.04%
total assets
4.1m
-0.19%
cash
1.3m
-0.66%
net assets
Total assets minus all liabilities
dragons rugby limited company details
company number
10774997
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
May 2017
age
7
accounts
Small Company
ultimate parent company
previous names
wru gwent rugby limited (October 2023)
incorporated
UK
address
rodney parade rodney road, newport, NP19 0UU
last accounts submitted
June 2022
dragons rugby 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 dragons rugby limited.
dragons rugby limited Companies House Filings - See Documents
| date | description | view/download |
|---|
