dusty tlp limited

4.5

dusty tlp limited Company Information

Share DUSTY TLP LIMITED
Live 
EstablishedMegaHealthy

Company Number

SC489495

Website

-

Registered Address

11 fountain crescent, inchinnan business park, inchinnan, renfrew, PA4 9RE

Industry

Other accommodation

 

Telephone

-

Next Accounts Due

December 2024

Group Structure

View All

Directors

June MacGeachy9 Years

Robert MacGeachy9 Years

View All

Shareholders

treeman rockafella limited 50%

june frances macgeachy 16.7%

View All

dusty tlp limited Estimated Valuation

£258.7m

Pomanda estimates the enterprise value of DUSTY TLP LIMITED at £258.7m based on a Turnover of £110m and 2.35x industry multiple (adjusted for size and gross margin).

dusty tlp limited Estimated Valuation

£274.9m

Pomanda estimates the enterprise value of DUSTY TLP LIMITED at £274.9m based on an EBITDA of £25.6m and a 10.76x industry multiple (adjusted for size and gross margin).

dusty tlp limited Estimated Valuation

£50m

Pomanda estimates the enterprise value of DUSTY TLP LIMITED at £50m based on Net Assets of £30.6m and 1.64x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dusty Tlp Limited Overview

Dusty Tlp Limited is a live company located in inchinnan, PA4 9RE with a Companies House number of SC489495. It operates in the other accommodation sector, SIC Code 55900. Founded in October 2014, it's largest shareholder is treeman rockafella limited with a 50% stake. Dusty Tlp Limited is a established, mega sized company, Pomanda has estimated its turnover at £110m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dusty Tlp Limited Health Check

Pomanda's financial health check has awarded Dusty Tlp Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

6 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £110m, make it larger than the average company (£993k)

£110m - Dusty Tlp Limited

£993k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.4%)

15% - Dusty Tlp Limited

4.4% - Industry AVG

production

Production

with a gross margin of 54.2%, this company has a comparable cost of product (53.5%)

54.2% - Dusty Tlp Limited

53.5% - Industry AVG

profitability

Profitability

an operating margin of 21.6% make it more profitable than the average company (5.2%)

21.6% - Dusty Tlp Limited

5.2% - Industry AVG

employees

Employees

with 634 employees, this is above the industry average (24)

634 - Dusty Tlp Limited

24 - Industry AVG

paystructure

Pay Structure

on an average salary of £53.1k, the company has a higher pay structure (£23.8k)

£53.1k - Dusty Tlp Limited

£23.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £173.5k, this is more efficient (£48.9k)

£173.5k - Dusty Tlp Limited

£48.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 65 days, this is later than average (16 days)

65 days - Dusty Tlp Limited

16 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 38 days, this is slower than average (17 days)

38 days - Dusty Tlp Limited

17 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 106 days, this is more than average (8 days)

106 days - Dusty Tlp Limited

8 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 26 weeks, this is less cash available to meet short term requirements (106 weeks)

26 weeks - Dusty Tlp Limited

106 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 53.7%, this is a higher level of debt than the average (28%)

53.7% - Dusty Tlp Limited

28% - Industry AVG

DUSTY TLP LIMITED financials

EXPORTms excel logo

Dusty Tlp Limited's latest turnover from March 2023 is £110 million and the company has net assets of £30.6 million. According to their latest financial statements, Dusty Tlp Limited has 634 employees and maintains cash reserves of £15.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Sep 2016Sep 2015Sep 2014
Turnover110,026,00088,559,00078,806,00072,855,00063,219,00088,813,00046,138,00040,355,26932,924,835
Other Income Or Grants000000000
Cost Of Sales50,399,00039,394,00031,726,00027,056,00020,972,00036,316,00020,169,00020,899,86313,472,326
Gross Profit59,627,00049,165,00047,080,00045,799,00042,247,00052,497,00025,969,00019,455,40619,452,509
Admin Expenses35,835,00036,390,00031,981,00030,050,00031,887,00039,441,00017,793,00015,263,48814,558,766
Operating Profit23,792,00012,775,00015,099,00015,749,00010,360,00013,056,0008,176,0004,191,9184,893,743
Interest Payable01,00015,0007,0009,00042,00035,00039,96556,672
Interest Receivable85,00011,0007,00010,00024,00025,00027,00084,40763,222
Pre-Tax Profit24,145,00012,312,00015,091,00015,984,00010,846,00018,495,0002,160,0003,626,5724,900,293
Tax-4,231,000-340,000-189,000-3,065,000-2,834,000-3,805,000-249,000-722,573-840,542
Profit After Tax19,914,00011,972,00014,902,00012,919,0008,012,00014,690,0001,911,0002,903,9994,059,751
Dividends Paid21,039,0008,021,0008,950,00014,471,0003,530,0005,653,0005,918,0003,186,608280,008
Retained Profit-1,125,0003,951,0005,952,000-1,552,0004,482,0009,037,000-4,007,000-282,6093,779,743
Employee Costs33,681,00029,572,00025,521,00023,478,00020,262,00025,183,00013,181,00012,128,6228,983,799
Number Of Employees634605544500493440360341271
EBITDA*25,557,00014,299,00015,891,00016,481,00011,651,00014,869,0009,050,0005,032,0125,622,567

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Sep 2016Sep 2015Sep 2014
Tangible Assets4,432,0004,605,0004,727,0004,437,0004,744,0004,445,0005,423,0005,637,8385,477,887
Intangible Assets940,0001,390,0001,756,0001,087,000400,000707,000939,000332,9110
Investments & Other2,633,0004,118,0003,351,0002,530,0002,670,0002,516,000000
Debtors (Due After 1 year)000000000
Total Fixed Assets8,005,00010,113,0009,834,0008,054,0007,814,0007,668,0006,362,0005,970,7495,477,887
Stock & work in progress14,766,00011,740,00010,526,0008,024,0006,542,0007,616,0003,477,0003,084,7752,366,092
Trade Debtors19,719,00013,186,00014,256,00010,268,00011,437,00011,882,0008,349,0006,986,6015,239,262
Group Debtors000000000
Misc Debtors8,145,0008,559,0006,684,0003,440,0002,104,0001,221,0003,029,0001,885,0183,506,630
Cash15,387,00014,666,00011,370,00011,366,00011,788,0008,042,00012,921,0007,291,4835,559,019
misc current assets000000000
total current assets58,017,00048,151,00042,836,00033,098,00031,871,00028,761,00027,776,00019,247,87716,671,003
total assets66,022,00058,264,00052,670,00041,152,00039,685,00036,429,00034,138,00025,218,62622,148,890
Bank overdraft000000000
Bank loan00000104,000309,000301,728294,540
Trade Creditors 5,349,0002,916,0006,624,0002,583,0001,805,0003,343,0004,109,0002,621,9262,147,942
Group/Directors Accounts000000000
other short term finances000000000
hp & lease commitments3,0003,0000015,0008,00035,00040,643175,946
other current liabilities25,302,00020,593,00015,298,00014,035,00011,989,00011,882,00017,516,0007,057,7684,445,225
total current liabilities30,654,00023,512,00021,922,00016,618,00013,809,00015,337,00021,969,00010,022,0657,063,653
loans000000234,000543,070846,482
hp & lease commitments12,00015,00003,000015,00041,00068,89717,580
Accruals and Deferred Income2,740,0001,581,0001,694,0001,878,0001,220,0001,012,0001,152,00000
other liabilities000000000
provisions2,061,0001,269,000981,000668,000969,000900,000739,0001,297,4411,010,968
total long term liabilities4,813,0002,865,0002,675,0002,549,0002,189,0001,927,0002,166,0001,909,4081,875,030
total liabilities35,467,00026,377,00024,597,00019,167,00015,998,00017,264,00024,135,00011,931,4738,938,683
net assets30,555,00031,887,00028,073,00021,985,00023,687,00019,165,00010,003,00013,287,15313,210,207
total shareholders funds30,555,00031,887,00028,073,00021,985,00023,687,00019,165,00010,003,00013,287,15313,210,207
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Sep 2016Sep 2015Sep 2014
Operating Activities
Operating Profit23,792,00012,775,00015,099,00015,749,00010,360,00013,056,0008,176,0004,191,9184,893,743
Depreciation885,000787,000459,000645,000514,000826,000579,000577,232728,824
Amortisation880,000737,000333,00087,000777,000987,000295,000262,8620
Tax-4,231,000-340,000-189,000-3,065,000-2,834,000-3,805,000-249,000-722,573-840,542
Stock3,026,0001,214,0002,502,0001,482,000-1,074,0007,616,000392,225718,6832,366,092
Debtors6,119,000805,0007,232,000167,000438,00013,103,0002,506,381125,7278,745,892
Creditors2,433,000-3,708,0004,041,000778,000-1,538,0003,343,0001,487,074473,9842,147,942
Accruals and Deferred Income5,868,0005,182,0001,079,0002,704,000315,00012,894,00011,610,2322,612,5434,445,225
Deferred Taxes & Provisions792,000288,000313,000-301,00069,000900,000-558,441286,4731,010,968
Cash flow from operations21,274,00013,702,00011,401,00014,948,0008,299,0007,482,00018,441,2596,838,0291,274,176
Investing Activities
capital expenditure00000-3,078,000-1,252,000-1,251,35221,559
Change in Investments-1,485,000767,000821,000-140,000154,0002,516,000000
cash flow from investments1,485,000-767,000-821,000140,000-154,000-5,594,000-1,252,000-1,251,35221,559
Financing Activities
Bank loans0000-104,000104,0007,2727,188294,540
Group/Directors Accounts000000000
Other Short Term Loans 000000000
Long term loans000000-309,070-303,412846,482
Hire Purchase and Lease Commitments-3,00018,000-3,000-12,000-8,00023,000-33,540-83,986193,526
other long term liabilities000000000
share issue-207,000-137,000136,000-150,00040,00010,128,000722,847359,5559,430,464
interest85,00010,000-8,0003,00015,000-17,000-8,00044,4426,550
cash flow from financing-125,000-109,000125,000-159,000-57,00010,238,000379,50923,78710,771,562
cash and cash equivalents
cash721,0003,296,0004,000-422,0003,746,0008,042,0005,629,5171,732,4645,559,019
overdraft000000000
change in cash721,0003,296,0004,000-422,0003,746,0008,042,0005,629,5171,732,4645,559,019

dusty tlp 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 dusty tlp limited. Get real-time insights into dusty tlp 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

Dusty Tlp Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for dusty tlp limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

dusty tlp limited Ownership

DUSTY TLP LIMITED group structure

Dusty Tlp Limited has 1 subsidiary company.

Ultimate parent company

DUSTY TLP LIMITED

SC489495

1 subsidiary

DUSTY TLP LIMITED Shareholders

treeman rockafella limited 50%
june frances macgeachy 16.67%
robert william henderson macgeachy 16.67%
robin & june macgenachy's 2022 discretionary trust dated 22nd march 26th march & 3rd april all 2022 16.67%

dusty tlp limited directors

Dusty Tlp Limited currently has 4 directors. The longest serving directors include Mrs June MacGeachy (Oct 2014) and Mr Robert MacGeachy (Oct 2014).

officercountryagestartendrole
Mrs June MacGeachyEngland64 years Oct 2014- Director
Mr Robert MacGeachyEngland59 years Oct 2014- Director
Mr Jonathan Golby39 years Dec 2019- Director
Mr Alastair DicksonUnited Kingdom73 years May 2023- Director

P&L

March 2023

turnover

110m

+24%

operating profit

23.8m

+86%

gross margin

54.2%

-2.38%

turnover

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

Balance Sheet

March 2023

net assets

30.6m

-0.04%

total assets

66m

+0.13%

cash

15.4m

+0.05%

net assets

Total assets minus all liabilities

dusty tlp limited company details

company number

SC489495

Type

Private limited with Share Capital

industry

55900 - Other accommodation

incorporation date

October 2014

age

10

accounts

Group

ultimate parent company

None

previous names

N/A

incorporated

UK

address

11 fountain crescent, inchinnan business park, inchinnan, renfrew, PA4 9RE

last accounts submitted

March 2023

dusty tlp 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 dusty tlp limited.

charges

dusty tlp limited Companies House Filings - See Documents

datedescriptionview/download