forth ports limited

Live MatureMegaHealthy

forth ports limited Company Information

Share FORTH PORTS LIMITED

Company Number

SC134741

Shareholders

deutsche bank ag

Group Structure

View All

Industry

Service activities incidental to water transportation

 

Registered Address

1 prince of wales dock, edinburgh, midlothian, EH6 7DX

forth ports limited Estimated Valuation

£423.7m

Pomanda estimates the enterprise value of FORTH PORTS LIMITED at £423.7m based on a Turnover of £321m and 1.32x industry multiple (adjusted for size and gross margin).

forth ports limited Estimated Valuation

£1.2b

Pomanda estimates the enterprise value of FORTH PORTS LIMITED at £1.2b based on an EBITDA of £202.4m and a 5.73x industry multiple (adjusted for size and gross margin).

forth ports limited Estimated Valuation

£1.7b

Pomanda estimates the enterprise value of FORTH PORTS LIMITED at £1.7b based on Net Assets of £859.3m and 1.97x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Forth Ports Limited Overview

Forth Ports Limited is a live company located in midlothian, EH6 7DX with a Companies House number of SC134741. It operates in the service activities incidental to water transportation sector, SIC Code 52220. Founded in October 1991, it's largest shareholder is deutsche bank ag with a 100% stake. Forth Ports Limited is a mature, mega sized company, Pomanda has estimated its turnover at £321m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Forth Ports Limited Health Check

Pomanda's financial health check has awarded Forth Ports Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

4 Regular

positive_score

3 Weak

size

Size

annual sales of £321m, make it larger than the average company (£6.6m)

£321m - Forth Ports Limited

£6.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (9.5%)

12% - Forth Ports Limited

9.5% - Industry AVG

production

Production

with a gross margin of 49.2%, this company has a comparable cost of product (43.1%)

49.2% - Forth Ports Limited

43.1% - Industry AVG

profitability

Profitability

an operating margin of 51.7% make it more profitable than the average company (10.4%)

51.7% - Forth Ports Limited

10.4% - Industry AVG

employees

Employees

with 1231 employees, this is above the industry average (26)

1231 - Forth Ports Limited

26 - Industry AVG

paystructure

Pay Structure

on an average salary of £66.1k, the company has a higher pay structure (£54.5k)

£66.1k - Forth Ports Limited

£54.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £260.8k, this is equally as efficient (£227.4k)

£260.8k - Forth Ports Limited

£227.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 64 days, this is later than average (50 days)

64 days - Forth Ports Limited

50 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 39 days, this is slower than average (34 days)

39 days - Forth Ports Limited

34 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 15 days, this is in line with average (14 days)

15 days - Forth Ports Limited

14 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 6 weeks, this is less cash available to meet short term requirements (14 weeks)

6 weeks - Forth Ports Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 60%, this is a similar level of debt than the average (60.8%)

60% - Forth Ports Limited

60.8% - Industry AVG

FORTH PORTS LIMITED financials

EXPORTms excel logo

Forth Ports Limited's latest turnover from December 2023 is £321 million and the company has net assets of £859.3 million. According to their latest financial statements, Forth Ports Limited has 1,231 employees and maintains cash reserves of £34.7 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover321,000,000288,300,000257,700,000231,100,000238,500,000225,800,000214,800,000214,400,000202,900,000212,300,000217,200,000211,000,000183,500,000181,900,000173,900,000
Other Income Or Grants
Cost Of Sales163,000,000151,100,000135,000,000126,900,000123,500,000124,300,000111,200,000113,200,000107,400,000125,500,000125,700,000127,700,000105,800,000106,400,000107,200,000
Gross Profit158,000,000137,200,000122,700,000104,200,000115,000,000101,500,000103,600,000101,200,00095,500,00086,800,00091,500,00083,300,00077,700,00075,500,00066,700,000
Admin Expenses-7,900,0007,400,000-3,300,00021,100,00012,700,0003,200,0007,200,00026,100,000-1,200,000-18,200,0007,900,00047,000,00034,100,0006,000,00027,400,000
Operating Profit165,900,000129,800,000126,000,00083,100,000102,300,00098,300,00096,400,00075,100,00096,700,000105,000,00083,600,00036,300,00043,600,00069,500,00039,300,000
Interest Payable50,700,0001,700,00015,800,00061,300,00034,600,00043,300,00039,800,00074,000,00053,100,00067,000,00051,900,00048,700,00035,200,00027,700,00010,500,000
Interest Receivable19,400,00014,800,00021,100,00036,100,00018,700,00035,300,00044,300,00049,400,00041,400,00035,000,00037,700,00027,500,0005,600,00012,400,000900,000
Pre-Tax Profit134,600,000142,900,000131,300,00058,000,00086,500,00098,800,00090,300,00058,000,00087,000,00073,900,00069,400,00015,100,00015,600,00056,300,00036,300,000
Tax-27,900,000-28,500,000-39,500,000-12,100,000-15,800,000-17,000,000-16,900,000-7,400,000-10,700,000-14,600,000-13,600,0001,000,0002,200,000-11,200,000-9,900,000
Profit After Tax106,700,000114,400,00091,800,00045,900,00070,700,00081,800,00073,400,00050,600,00076,300,00059,300,00055,800,00016,100,00017,800,00045,100,00026,400,000
Dividends Paid5,000,00027,400,00048,300,00034,000,00048,000,00055,000,000117,300,00013,300,000
Retained Profit106,600,000114,300,00091,900,00046,000,00065,800,00054,500,00025,100,00016,600,00076,500,00011,800,000700,000-101,200,00017,800,00031,700,00026,500,000
Employee Costs81,400,00075,000,00069,400,00060,500,00060,300,00064,600,00056,800,00063,100,00055,700,00054,500,00059,100,00058,600,00049,800,00051,800,00050,100,000
Number Of Employees1,2311,0901,0521,0461,0621,0521,0631,0901,0711,0561,1401,1971,0801,1201,138
EBITDA*202,400,000162,900,000156,800,000113,400,000128,900,000120,100,000117,400,00096,700,000117,300,000124,400,000103,500,00073,000,00058,400,00084,700,00054,800,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets1,935,400,0001,614,300,0001,509,100,0001,082,900,000988,800,000853,700,000786,900,000746,400,000669,700,000612,200,000542,800,000521,000,000551,000,000552,900,000536,700,000
Intangible Assets84,800,00081,800,00063,600,00054,400,00056,300,00058,200,00058,000,00058,500,00060,400,00059,600,00060,400,00061,900,00017,400,00025,500,00026,600,000
Investments & Other703,600,000539,800,000532,200,000484,900,000456,100,000438,900,000413,300,000411,200,000377,000,000325,100,000252,700,000257,900,000348,700,000342,100,000316,600,000
Debtors (Due After 1 year)503,000,000409,200,000350,600,00013,000,0008,900,000
Total Fixed Assets2,009,300,0001,685,700,0001,553,500,0001,124,300,0001,045,100,000911,900,000844,900,000804,900,000730,100,000671,800,000603,200,000582,900,000568,400,000578,400,000563,300,000
Stock & work in progress6,900,0006,100,0006,500,0006,000,0005,600,0009,100,0008,600,0008,600,0008,600,00011,400,00028,200,00028,700,00027,300,00030,200,00028,500,000
Trade Debtors56,400,00047,700,00041,000,00039,200,00015,000,00032,300,00030,400,00028,900,00025,800,00029,500,00029,900,00029,300,00024,100,00023,100,00021,800,000
Group Debtors9,000,0008,800,0004,700,000302,600,000302,600,000268,700,000271,100,000243,800,000222,700,000207,500,000202,200,000198,300,000252,800,000300,000
Misc Debtors18,600,00014,800,00012,600,00018,700,00023,400,00016,800,00012,600,0009,900,0009,800,00010,200,00012,000,0009,400,00011,800,00011,500,00011,300,000
Cash34,700,000114,600,000180,400,000171,100,000110,700,00025,200,00024,200,0004,800,0008,400,00019,800,00023,600,00042,200,00022,500,00018,300,0006,300,000
misc current assets4,900,00038,500,0001,700,0002,100,0001,900,0001,900,0001,800,0002,400,000100,000
total current assets136,500,000232,700,000246,900,000539,700,000459,200,000354,000,000348,700,000298,400,000275,300,000278,400,000295,900,000308,000,000338,500,00083,100,00068,200,000
total assets2,145,800,0001,918,400,0001,800,400,0001,664,000,0001,504,300,0001,265,900,0001,193,600,0001,103,300,0001,005,400,000950,200,000899,100,000890,900,000906,900,000661,500,000631,500,000
Bank overdraft
Bank loan219,100,000
Trade Creditors 17,600,0009,400,0009,200,00012,100,00010,300,0006,900,0005,300,0006,100,0004,200,0005,700,0005,900,0004,700,0007,100,0006,000,0006,300,000
Group/Directors Accounts
other short term finances500,000193,000,0004,300,0005,400,0006,700,0006,900,0007,400,0008,900,00018,500,0007,200,000
hp & lease commitments4,200,0003,300,0002,900,0003,000,0002,800,000
other current liabilities51,500,00042,100,00037,000,00044,200,00033,400,00034,700,00032,600,00029,200,00034,100,00034,500,00037,300,00030,000,00024,200,00035,700,00024,400,000
total current liabilities292,900,000247,800,00049,100,00059,300,00050,800,00047,000,00044,600,00042,200,00045,700,00040,200,00043,200,00043,600,00049,800,00041,700,00037,900,000
loans1,435,200,0001,551,200,0001,909,600,0001,905,900,0001,081,200,000971,300,000936,100,000859,600,000820,600,0001,083,300,0001,051,800,000928,800,000989,400,000506,600,000519,700,000
hp & lease commitments13,300,00012,400,000
Accruals and Deferred Income
other liabilities69,500,00035,600,00040,300,00012,200,0009,200,0001,200,0001,100,0001,000,000900,00038,500,00043,400,00097,400,000
provisions412,000,000326,400,000362,400,000280,800,000240,600,000231,400,000240,800,000248,400,000238,200,000246,800,000178,000,000174,200,000129,600,000178,000,000204,600,000
total long term liabilities993,600,000974,400,0001,183,900,0001,123,600,0001,001,000,000824,000,000805,000,000754,000,000679,900,000718,900,000669,800,000664,900,000573,400,000345,800,000365,100,000
total liabilities1,286,500,0001,222,200,0001,233,000,0001,182,900,0001,051,800,000871,000,000849,600,000796,200,000725,600,000759,100,000713,000,000708,500,000623,200,000387,500,000403,000,000
net assets859,300,000696,200,000567,400,000481,100,000452,500,000394,900,000344,000,000307,100,000279,800,000191,100,000185,800,000182,200,000283,400,000273,700,000228,300,000
total shareholders funds859,300,000696,200,000567,400,000481,100,000452,500,000394,900,000344,000,000307,100,000279,800,000191,100,000185,800,000182,200,000283,400,000273,700,000228,300,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit165,900,000129,800,000126,000,00083,100,000102,300,00098,300,00096,400,00075,100,00096,700,000105,000,00083,600,00036,300,00043,600,00069,500,00039,300,000
Depreciation34,300,00031,000,00027,600,00028,400,00024,600,00020,000,00019,300,00019,800,00018,800,00017,900,00018,400,00019,000,00014,700,00014,000,00014,100,000
Amortisation2,200,0002,100,0003,200,0001,900,0002,000,0001,800,0001,700,0001,800,0001,800,0001,500,0001,500,00017,700,000100,0001,200,0001,400,000
Tax-27,900,000-28,500,000-39,500,000-12,100,000-15,800,000-17,000,000-16,900,000-7,400,000-10,700,000-14,600,000-13,600,0001,000,0002,200,000-11,200,000-9,900,000
Stock800,000-400,000500,000400,000-3,500,000500,000-2,800,000-16,800,000-500,0001,400,000-2,900,0001,700,00028,500,000
Debtors106,500,00071,600,00035,400,00023,600,00032,100,0003,700,00031,500,00024,300,00011,100,0003,100,0007,100,000-51,700,000254,100,0001,200,00033,400,000
Creditors8,200,000200,000-2,900,0001,800,0003,400,0001,600,000-800,0001,900,000-1,500,000-200,0001,200,000-2,400,0001,100,000-300,0006,300,000
Accruals and Deferred Income9,400,0005,100,000-7,200,00010,800,000-1,300,0002,100,0003,400,000-4,900,000-400,000-2,800,0007,300,0005,800,000-11,500,00011,300,00024,400,000
Deferred Taxes & Provisions85,600,000-36,000,00081,600,00040,200,0009,200,000-9,400,000-7,600,00010,200,000-8,600,00068,800,0003,800,00044,600,000-48,400,000-26,600,000204,600,000
Cash flow from operations170,400,00032,500,000152,900,000130,100,00095,800,00093,200,00064,000,00072,200,00087,800,000189,300,00095,600,000172,300,000-249,400,00055,000,000218,300,000
Investing Activities
capital expenditure-360,600,000-156,500,000-466,200,000-122,500,000-159,800,000-88,800,000-61,000,000-96,400,000-78,900,000-88,000,000-40,200,000-51,200,000-4,800,000-30,300,000-578,800,000
Change in Investments163,800,0007,600,00047,300,00028,800,00017,200,00025,600,0002,100,00034,200,00051,900,00072,400,000-5,200,000-90,800,0006,600,00025,500,000316,600,000
cash flow from investments-524,400,000-164,100,000-513,500,000-151,300,000-177,000,000-114,400,000-63,100,000-130,600,000-130,800,000-160,400,000-35,000,00039,600,000-11,400,000-55,800,000-895,400,000
Financing Activities
Bank loans219,100,000
Group/Directors Accounts
Other Short Term Loans -192,500,000193,000,000-4,300,000-1,100,000-1,300,000-200,000-500,0007,400,000-8,900,000-9,600,00018,500,000-7,200,0007,200,000
Long term loans-116,000,000-358,400,0003,700,000824,700,000109,900,00035,200,00076,500,00039,000,000-262,700,00031,500,000123,000,000-60,600,000482,800,000-13,100,000519,700,000
Hire Purchase and Lease Commitments-12,400,0001,300,00012,300,000200,0002,800,000
other long term liabilities33,900,000-4,700,00028,100,0003,000,0008,000,000100,000100,000100,000-37,600,000-4,900,000-54,000,00097,400,000
share issue56,500,00014,500,000-5,600,000-17,400,000-8,200,000-3,600,00011,800,00010,700,00012,200,000-6,500,0002,900,000-8,100,00013,700,000201,800,000
interest-31,300,00013,100,0005,300,000-25,200,000-15,900,000-8,000,0004,500,000-24,600,000-11,700,000-32,000,000-14,200,000-21,200,000-29,600,000-15,300,000-9,600,000
cash flow from financing-42,700,000-141,200,00043,800,000781,000,00095,500,00022,400,00092,700,00024,700,000-292,400,000-11,900,00048,800,0006,000,000463,600,000-21,900,000719,100,000
cash and cash equivalents
cash-79,900,000-65,800,0009,300,00060,400,00085,500,0001,000,00019,400,000-3,600,000-11,400,000-3,800,000-18,600,00019,700,0004,200,00012,000,0006,300,000
overdraft
change in cash-79,900,000-65,800,0009,300,00060,400,00085,500,0001,000,00019,400,000-3,600,000-11,400,000-3,800,000-18,600,00019,700,0004,200,00012,000,0006,300,000

forth ports 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 forth ports limited. Get real-time insights into forth ports 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

Forth Ports Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for forth ports limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other mega companies, companies in EH6 area or any other competitors across 12 key performance metrics.

forth ports limited directors

Forth Ports Limited currently has 13 directors. The longest serving directors include Lord Robert Smith (Of Kelvin) (Jan 2015) and Mr Stuart Wallace (Jan 2017).

officercountryagestartendrole
Lord Robert Smith (Of Kelvin)80 years Jan 2015- Director
Mr Stuart Wallace54 years Jan 2017- Director
Mr Richard ChangUnited Kingdom53 years Jan 2017- Director
Mr Stephen Kynaston46 years Oct 2018- Director
Mr Stewart Oades71 years Oct 2019- Director
Mr Stewart OadesEngland71 years Oct 2019- Director
Mr Azhar Abidi57 years Feb 2020- Director
Mr Azhar Abidi57 years Feb 2020- Director
Mr James CooperUnited Kingdom63 years Aug 2022- Director
Ms Colette Cohen56 years Nov 2023- Director

P&L

December 2023

turnover

321m

+11%

operating profit

165.9m

+28%

gross margin

49.3%

+3.43%

turnover

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

Balance Sheet

December 2023

net assets

859.3m

+0.23%

total assets

2.1b

+0.12%

cash

34.7m

-0.7%

net assets

Total assets minus all liabilities

forth ports limited company details

company number

SC134741

Type

Private limited with Share Capital

industry

52220 - Service activities incidental to water transportation

incorporation date

October 1991

age

34

incorporated

UK

ultimate parent company

OTTER PORTS GROUP HOLDINGS LTD

accounts

Group

last accounts submitted

December 2023

previous names

forth ports public limited company (June 2011)

accountant

-

auditor

DELOITTE LLP

address

1 prince of wales dock, edinburgh, midlothian, EH6 7DX

Bank

LLOYDS BANKING GROUP PLC

Legal Advisor

PINSENT MASONS LLP

forth ports 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 9 charges/mortgages relating to forth ports limited. Currently there are 1 open charges and 8 have been satisfied in the past.

forth ports 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 FORTH PORTS LIMITED. This can take several minutes, an email will notify you when this has completed.

forth ports limited Companies House Filings - See Documents

datedescriptionview/download