|
BRITISH TELECOMMUNICATIONS PUBLIC LIMITED COMPANY |
Reg Num 01800000 |
|
|
|
| |
| Previous Name(s):
|
None |
| |
| Registered Office:
|
81 NEWGATE STREET, |
Date of Incorporation:
|
01/04/1984 |
|
LONDON, |
Latest Annual Return:
|
09/08/2000 |
|
EC1A 7AJ |
Date Accounts Lodged: |
19/07/2000 |
|
|
Latest Filed Accounts Date:
|
31/03/2000 |
|
|
Date of Analysed Accounts: |
31/03/2000 |
|
|
Accounts Reference Date: |
31/03 |
|
|
Issued Capital (£): |
1,635,837,809 |
| |
| Company is: |
Quoted |
|
Public limited with share
capital |
|
English/Welsh companies
incorporated under part 1 of the Companies Act |
| |
| Type of Accounts: |
Group |
| |
|
|
| |
| Trading Address: |
81 Newgate Street, |
Telephone Number: |
020 7356 5369 |
|
London, |
Fax Number: |
020 7356 5520 |
|
EC1A 7AJ |
|
|
|
|
|
|
| |
| Region: |
CENTRAL
LONDON |
| Bankers: |
TSB
|
| Auditors: |
PricewaterhouseCoopers |
| Audit Qualification:
|
The Auditors
have expressed a clean opinion (i.e. unqualified with no referrals) on
the accounts for the period ended 31/03/2000. |
| Principal Activities:
|
A group engaged in the
supply of communication services and equipment. |
| |
| UK SIC Code(s):
|
|
| |
|
|
| |
| RISK SCORE |
| 2000 |
55 |
Credit Limit (£): |
520,000,000 |
| 1999 |
69 |
Contract Limit (£):
|
1,870,000,000 |
| 1998 |
83 |
| 1997 |
51 |
| The ICC score has been
designed to predict the likelihood of a company becoming insolvent
within the year. The latest score is 55 and this indicates a risk level
for the next year half the average rate of 2%. We would expect 60.16% of
companies to be at and above this score. The credit limit is
£520,000,000, which is a reflection of the score and the substantial
financial strength of the company. |
| |
| County Court Judgments:
|
There are 50 exact
unsatisfied CCJs totalling £106500.00, 3 probable unsatisfied CCJs
totalling £1479.00, and 1 possible unsatisfied CCJ for £2569.00. |
| Latest Ten Judgments:
|
On 24/08/2000, a Judgment
of £450.00 was made in HASTINGS court (Case No. HS001350) against
BRITISH TELECOMMUNICATIONS PLC of 81 NEWGATE STREET, LONDON, EC1A 7AJ,
Ref. No. 3108001136. (Exact)
On 07/07/2000, a Judgment of £27037.00 was made in HITCHIN court (Case
No. HI001531) against BRITISH TELECOMMUNICATIONS PLC of 81 NEWGATE
STREET, LONDON, EC1A 7AJ, Ref. No. 1407001583. (Exact)
On 07/07/2000, a Judgment of £319.00 was made in NOTTINGHAM court (Case
No. NG041269) against BRITISH TELECOM PLC of TELEPHONE PAYMENTS CENTRE,
TVTE, NEWCASTLE UPON TYNE NE82, Ref. No. 1207002840. (Probable)
On 10/12/1999, a Judgment of £414.00 was made in NORTHAMPTON court (Case
No. XT905505) against BRITISH TELECOM PLC, trading as <, of R/O 81
NEWGATE STREET, LONDON, EC1A 7AJ, Ref. No. 1312996819. On 04/04/2000
this Judgment was satisfied. (Probable)
On 09/11/1999, a Judgment of £179.00 was made in WALSALL court (Case No.
WJ982410) against BRITISH TELECOMMUNICATIONS PUBLIC LTD of R/O 81
NEWGATE STREET, LONDON, EC1A 7AJ, Ref. No. 2411901961. (Exact)
On 18/08/1999, a Judgment of £55.00 was made in LAMBETH court (Case No.
LB901952) against BRITISH TELECOMMUNICATIONS PLC of 81 NEWGATE STREET,
LONDON, EC1A 7AJ, Ref. No. 2508905276. (Exact)
On 06/08/1999, a Judgment of £2025.00 was made in MANCHESTER court (Case
No. MA829958) against BRITISH TELECOMMUNICATIONS PLC of R/O 81 NEWGATE
STREET, LONDON, EC1A 7AJ, Ref. No. 2308904845. (Exact)
On 04/08/1999, a Judgment of £10136.00 was made in IPSWICH court (Case
No. IP903213) against BRITISH TELECOMMUNICATIONS PLC of R/O 81 NEWGATE
STREET, LONDON, EC1A 7AJ, Ref. No. 1008902910. (Exact)
On 23/07/1999, a Judgment of £2569.00 was made in ST ALBANS court (Case
No. SI901187) against BRITISH TELECOM PLC of 81 NEWGATE STREET, LONDON,
EC1A 7AJ, Ref. No. 2707903388. (Possible)
On 15/07/1999, a Judgment of £490.00 was made in REIGATE court (Case No.
RH950946) against BRITISH TELECOMMUNICATIONS PLC of R/O 81 NEWGATE
STREET, LONDON, EC1A 7AJ, Ref. No. 2107902849. (Exact)
|
| |
|
|
| |
| GROUP STRUCTURE |
| |
| Holding Company: |
None |
| Ultimate Holding Company: |
None |
| Principal Shareholder: |
Prudential Corporation Group of Companies (3.90% held) |
| |
| ALL IMMEDIATE
SHAREHOLDINGS ON ICC DATABASE BY TURNOVER |
| Name |
Share Class |
% Held |
Sales('000) |
A/C Date |
Status |
CELLNET GROUP LIMITED
|
ORDINARY |
60 |
1,430,589 |
31/03/1999 |
Trading |
INMARSAT VENTURES LIMITED
|
ORDINARY |
8 |
290,551 |
31/12/1999 |
Trading |
BT FORTY-SIX
|
RESTRICTED |
90 |
77,980 |
31/03/1999 |
Trading |
MOORGATE TWENTY-SIX
|
ORDINARY |
99 |
49,389 |
31/03/1999 |
Trading |
SOUTHGATE DEVELOPMENTS LIMITED
|
ORDINARY |
100 |
24,945 |
31/03/1999 |
Trading |
MOORGATE TWENTY-FIVE
|
ORDINARY |
99 |
24,315 |
31/03/1999 |
Trading |
BROADBAND VENTURES LIMITED
|
ORDINARY |
100 |
14,673 |
31/03/2000 |
Trading |
MOORGATE TWENTY-TWO
|
ORDINARY |
99 |
12,157 |
31/03/1999 |
Trading |
MOORGATE TWENTY-THREE
|
ORDINARY |
99 |
12,157 |
31/03/1999 |
Trading |
MOORGATE TWENTY-FOUR
|
ORDINARY |
99 |
12,157 |
31/03/1999 |
Trading |
BT SUBSEA CABLES LIMITED
|
ORDINARY |
100 |
11,022 |
31/03/2000 |
Trading |
BRONZEBASE LIMITED
|
ORDINARY |
100 |
8,402 |
31/10/1999 |
Trading |
MOORGATE TWENTY-ONE
|
ORDINARY |
99 |
7,028 |
31/03/1999 |
Trading |
SPRINGBOARD INTERNET SERVICES
LIMITED
|
ORDINARY A |
33 |
6,322 |
30/06/1999 |
Trading |
BT CONSUMER ELECTRONICS LIMITED
|
ORDINARY |
100 |
3,453 |
31/03/1992 |
In Liquidation |
MOORGATE (ELEVEN) LIMITED
|
ORDINARY |
100 |
1,959 |
31/03/1999 |
Trading |
BT FORTY-FIVE LIMITED
|
ORDINARY |
100 |
982 |
31/03/1990 |
Dissolved |
MAGNA PARK MANAGEMENT LIMITED
|
ORDINARY A |
4 |
587 |
31/12/1998 |
Trading |
SYNTEGRA SERVICES LIMITED
|
ORDINARY |
100 |
578 |
31/03/1999 |
Trading |
MOORGATE (TWO) LIMITED
|
ORDINARY |
100 |
512 |
31/03/1999 |
Trading |
MOORGATE (ONE) LIMITED
|
ORDINARY |
100 |
506 |
31/03/1999 |
Trading |
MOORGATE (THREE) LIMITED
|
ORDINARY |
100 |
214 |
31/03/1999 |
Trading |
MOORGATE (FIVE) LIMITED
|
ORDINARY |
100 |
117 |
31/03/1999 |
Trading |
MOORGATE (SEVEN) LIMITED
|
ORDINARY |
100 |
117 |
31/03/1999 |
Trading |
MOORGATE (EIGHT) LIMITED
|
ORDINARY |
100 |
117 |
31/03/1999 |
Trading |
MOORGATE (NINE) LIMITED
|
ORDINARY |
100 |
117 |
31/03/1999 |
Trading |
MOORGATE (TEN) LIMITED
|
ORDINARY |
100 |
117 |
31/03/1999 |
Trading |
MOORGATE (SIX) LIMITED
|
ORDINARY |
100 |
103 |
31/03/1999 |
Trading |
MOORGATE (FOUR) LIMITED
|
ORDINARY |
100 |
76 |
31/03/1999 |
Trading |
UTILITIES CONSORTIUM LIMITED
|
ORDINARY |
27 |
66 |
31/03/1997 |
In Liquidation |
ALDERSGATE LIMITED
|
ORDINARY |
100 |
14 |
31/03/2000 |
Trading |
FERNTECH SYSTEMS LIMITED
|
ORDINARY |
100 |
5 |
31/03/1996 |
Dissolved |
BRITISH TELECOM
|
ORDINARY |
90 |
0 |
31/03/1986 |
Non Trading |
BT HOLDINGS LIMITED
|
ORDINARY |
100 |
0 |
31/03/1999 |
Trading |
CONCERT HOLDINGS LIMITED
|
ORDINARY B |
100 |
0 |
31/03/1999 |
Trading |
POSTGATE HOLDING COMPANY
|
DEFERRED ORDINARY |
- |
0 |
31/03/1999 |
Trading |
BT QUEST LIMITED
|
ORDINARY |
50 |
0 |
31/03/1999 |
Trading |
CEGETEL HOLDINGS LIMITED
|
ORDINARY |
100 |
0 |
31/03/1999 |
Trading |
BT INTERKOM HOLDINGS LIMITED
|
ORDINARY |
100 |
0 |
31/03/1999 |
Trading |
KYMATA LIMITED
|
ORDINARY A |
15 |
0 |
31/12/1999 |
Trading |
BT REPAIR SERVICES LIMITED
|
ORDINARY |
100 |
- |
31/03/1998 |
Non Trading |
YELLOW PAGES LIMITED
|
ORDINARY |
50 |
- |
- |
Non Trading |
BT FILMHOLDINGS LIMITED
|
ORDINARY |
50 |
- |
- |
Non Trading |
BT NOMINEES LIMITED
|
ORDINARY |
50 |
- |
- |
Non Trading |
SCOTLAND CALL CENTRE COMPANY
LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
NORTHERN CALL CENTRE COMPANY
LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
BROADLAND PARK MANAGEMENT COMPANY
LIMITED
|
ORDINARY B |
15 |
- |
- |
Non Trading |
CONCERT INTERNATIONAL NETWORK
SERVICES LIMITED
|
ORDINARY A |
100 |
- |
- |
Non Trading |
HOPTON HEATH LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
TUDOR MINSTREL
|
ORDINARY |
50 |
- |
- |
Non Trading |
BT FIFTY-SEVEN
|
ORDINARY |
50 |
- |
- |
Non Trading |
BT FIFTY-SIX
|
ORDINARY |
50 |
- |
- |
Non Trading |
BT FIFTY-FIVE
|
ORDINARY |
50 |
- |
- |
Non Trading |
CONCERT NOMINEES TWO LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
CONCERT IPR SERVICES LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
CONCERT NOMINEES THREE LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
BLU MOBILE HOLDINGS ONE LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
BLU MOBILE HOLDINGS TWO LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
BT HAWTHORN HOLDINGS LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
BELCARRA INVESTMENTS LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
OBNEY HOLDINGS TWO LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
OBNEY HOLDINGS ONE LIMITED
|
ORDINARY |
100 |
- |
- |
Non Trading |
ITALY MOBILE
|
ORDINARY |
50 |
- |
- |
Non Trading |
NEW CELLULAR HOLDINGS PLC
|
ORDINARY B |
100 |
- |
- |
Not Analysed |
BRADING LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
FROGHALL TWO LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
LONGMONT HOLDINGS I LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
LONGMONT HOLDINGS II LIMITED
|
ORDINARY |
100 |
- |
- |
Not Analysed |
|
| |
|
|
| |
| Date of Accounts |
31/03/2000 |
31/03/1999 |
31/03/1998 |
31/03/1997 |
31/03/1996 |
| Consolidated |
Yes |
Yes |
Yes |
Yes |
Yes |
| Subsidiary |
No |
No |
No |
No |
No |
| No. of Weeks |
52 |
52 |
52 |
52 |
52 |
| Currency |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
| |
| Audit Qualification |
|
|
|
|
|
| |
| 1 Turnover |
18,715,000 |
16,953,000 |
15,640,000 |
14,935,000 |
14,446,000 |
| Cost of Sales |
- |
- |
- |
- |
- |
| Gross Profit |
- |
- |
- |
- |
- |
| 2 Operating Profit |
3,813,000 |
3,816,000 |
3,720,000 |
3,313,000 |
3,107,000 |
| Non Trading Income |
(383,000) |
899,000 |
(92,000) |
285,000 |
283,000 |
| Interest Payable |
488,000 |
420,000 |
414,000 |
395,000 |
371,000 |
| Pre-tax Profit |
2,942,000 |
4,295,000 |
3,214,000 |
3,203,000 |
3,019,000 |
| Taxation |
897,000 |
1,293,000 |
1,487,000 |
1,102,000 |
1,027,000 |
| Profit After Tax |
2,045,000 |
3,002,000 |
1,727,000 |
2,101,000 |
1,992,000 |
| Dividends Payable |
1,426,000 |
1,322,000 |
1,216,000 |
3,510,000 |
1,184,000 |
| Retained Profit |
629,000 |
1,661,000 |
486,000 |
(1,433,000) |
802,000 |
| |
| Value Added |
10,709,416 |
10,113,064 |
9,747,160 |
9,067,744 |
8,723,920 |
| |
|
|
| |
| Date of Accounts |
31/03/2000 |
31/03/1999 |
31/03/1998 |
31/03/1997 |
31/03/1996 |
| Consolidated |
Yes |
Yes |
Yes |
Yes |
Yes |
| Subsidiary |
No |
No |
No |
No |
No |
| No. of Weeks |
52 |
52 |
52 |
52 |
52 |
| Currency |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
| |
| 3 Tangible Fixed Assets |
24,041,000 |
19,686,000 |
19,241,000 |
18,917,000 |
17,819,000 |
| Intangible Assets |
5,777,000 |
742,000 |
0 |
0 |
0 |
| Total Fixed Assets |
|
|
|
|
|
| |
| Stocks |
225,000 |
159,000 |
145,000 |
180,000 |
212,000 |
| Trade Debtors |
2,487,000 |
2,190,000 |
1,801,000 |
1,757,000 |
1,548,000 |
| Cash |
253,000 |
102,000 |
62,000 |
26,000 |
2,689,000 |
| 4 Miscellaneous Current Assets |
4,805,000 |
5,083,000 |
2,220,000 |
4,478,000 |
1,447,000 |
| Total Current Assets |
7,770,000 |
7,534,000 |
4,228,000 |
6,441,000 |
5,896,000 |
| |
5 Creditors: Amounts falling
due within one year |
14,885,000 |
8,029,000 |
6,962,000 |
9,641,000 |
6,089,000 |
| |
| Total Assets less Current
Liabilities |
22,703,000 |
19,933,000 |
16,507,000 |
15,717,000 |
17,626,000 |
| |
| 6 Total Long Term Liabilities |
6,908,000 |
4,993,000 |
5,722,000 |
4,601,000 |
4,948,000 |
| |
| Total Liabilities |
21,793,000 |
13,022,000 |
12,684,000 |
14,242,000 |
11,037,000 |
| |
| 7 Share Capital & Reserves |
4,140,000 |
3,597,000 |
3,271,000 |
3,041,000 |
2,881,000 |
| P & L Account Reserve |
11,655,000 |
11,343,000 |
7,514,000 |
8,075,000 |
9,797,000 |
| Revaluation Reserve |
0 |
0 |
0 |
0 |
0 |
| Shareholders' Funds |
15,795,000 |
14,940,000 |
10,785,000 |
11,116,000 |
12,678,000 |
| Capital Employed |
22,703,000 |
19,933,000 |
16,507,000 |
15,717,000 |
17,626,000 |
| |
| Net Worth |
10,018,000 |
14,198,000 |
10,785,000 |
11,116,000 |
12,678,000 |
| Working Capital |
(7,115,000) |
(495,000) |
(2,734,000) |
(3,200,000) |
(193,000) |
| |
| Contingent Liabilities |
- |
- |
- |
- |
0 |
| |
|
|
| |
| Date of Accounts |
31/03/2000 |
31/03/1999 |
31/03/1998 |
31/03/1997 |
31/03/1996 |
| Consolidated |
Yes |
Yes |
Yes |
Yes |
Yes |
| Subsidiary |
No |
No |
No |
No |
No |
| No. of Weeks |
52 |
52 |
52 |
52 |
52 |
| Currency |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
| |
| Net Cashflow from Operating
Activities |
5,849,000 |
6,035,000 |
6,076,000 |
6,192,000 |
5,834,000 |
Net Cashflow from Return on
Investment
and Servicing of Finance |
(1,522,000) |
(1,512,000) |
(3,633,000) |
(1,437,000) |
(1,288,000) |
| Net Cashflow before Financing |
(5,905,000) |
525,000 |
(1,805,000) |
134,000 |
(187,000) |
| Net Cashflow from Financing |
5,959,000 |
(458,000) |
1,794,000 |
(224,000) |
215,000 |
| Increase in Cash |
54,000 |
67,000 |
(11,000) |
(90,000) |
28,000 |
| |
|
|
| |
| Date of Accounts |
31/03/2000 |
31/03/1999 |
31/03/1998 |
31/03/1997 |
31/03/1996 |
| Consolidated |
Yes |
Yes |
Yes |
Yes |
Yes |
| Subsidiary |
No |
No |
No |
No |
No |
| No. of Weeks |
52 |
52 |
52 |
52 |
52 |
| Currency |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
(£ '000) |
| |
| 1 Exports |
- |
- |
- |
- |
- |
| |
2 Operating Profit is after
charging the following |
| Employees' Remuneration |
3,754,000 |
3,366,000 |
3,290,000 |
3,161,000 |
3,105,000 |
| Directors' Remuneration |
4,694 |
6,350 |
3,963 |
2,707 |
3,487 |
| Audit Fees |
2,063 |
1,821 |
1,726 |
1,563 |
1,550 |
| Non Audit Fees |
12,745 |
8,855 |
4,724 |
4,620 |
4,004 |
| Depreciation |
2,752,000 |
2,581,000 |
2,395,000 |
2,265,000 |
2,189,000 |
| |
| Average Number of Employees
(actual) |
132,100 |
124,900 |
124,700 |
129,600 |
135,200 |
| |
| 3 Tangible Assets consist of: |
| Fixed Assets |
18,163,000 |
17,854,000 |
17,252,000 |
16,802,000 |
16,496,000 |
| Intermediate Assets |
5,878,000 |
1,832,000 |
1,989,000 |
2,115,000 |
1,323,000 |
| which includes: |
| -Due from Group, Non Current |
1,073,000 |
247,000 |
181,000 |
20,000 |
0 |
| |
| 4 Miscellaneous Current Assets includes: |
| -Due from Group, Current |
608,000 |
130,000 |
118,000 |
72,000 |
29,000 |
5 Creditors: Amounts falling due
within one year consists of: |
| Trade Creditors |
2,416,000 |
2,344,000 |
1,971,000 |
1,858,000 |
1,732,000 |
| a Bank Overdraft |
138,000 |
26,000 |
42,000 |
11,000 |
13,000 |
| Miscellaneous Current
Liabilities includes: |
12,331,000 |
5,659,000 |
4,949,000 |
7,772,000 |
4,344,000 |
| b -Bank Loans - Current Portion |
0 |
0 |
0 |
0 |
0 |
| c -Other Short Term Finance,
including: |
7,426,000 |
923,000 |
878,000 |
518,000 |
339,000 |
| -Due to Group, Current |
747,000 |
2,000 |
39,000 |
46,000 |
37,000 |
| -Due to Directors,
Current |
0 |
0 |
0 |
0 |
0 |
| -Other Current Liabilities |
4,905,000 |
4,736,000 |
4,071,000 |
7,254,000 |
4,005,000 |
| |
| Short Term Loans (a+b+c) |
7,564,000 |
949,000 |
920,000 |
529,000 |
352,000 |
| |
| 6 Total Long Term Liabilities consists of: |
| Long Term Loans, which
consists of: |
5,354,000 |
3,386,000 |
3,889,000 |
2,693,000 |
3,322,000 |
| -Long Term Bank Loans |
0 |
0 |
792,000 |
796,000 |
765,000 |
| -Other Long Term Finance,
including: |
5,354,000 |
3,386,000 |
3,097,000 |
1,897,000 |
2,557,000 |
| -Due to Group, Non
Current |
0 |
0 |
0 |
0 |
0 |
| -Due to Directors, Non
Current |
0 |
0 |
0 |
0 |
0 |
| Other Long Term Liabilities |
1,554,000 |
1,607,000 |
1,833,000 |
1,908,000 |
1,626,000 |
| |
| 7 Share Capital and Reserves consists of: |
| Called Up Share Capital |
1,627,000 |
1,617,000 |
1,603,000 |
1,589,000 |
1,573,000 |
| Sundry Reserves |
2,513,000 |
1,980,000 |
1,668,000 |
1,452,000 |
1,308,000 |
| |
|
|
| |
| Date of Accounts |
31/03/2000 |
31/03/1999 |
31/03/1998 |
31/03/1997 |
31/03/1996 |
| Profit/Sales (%) |
15.72 |
25.33 |
20.55 |
21.45 |
20.90 |
| Profit/Capital Employed (%) |
12.96 |
21.55 |
19.47 |
20.38 |
17.13 |
| Profit/Total Assets (%) |
7.83 |
15.36 |
13.69 |
12.63 |
12.73 |
| Profit/Shareholders' Funds (%) |
18.63 |
28.75 |
29.80 |
28.81 |
23.81 |
| |
| Sales/Total Assets (%) |
49.79 |
60.63 |
66.64 |
58.90 |
60.92 |
| Sales/Fixed Assets |
1.03 |
0.95 |
0.91 |
0.89 |
0.88 |
| Sales/Capital Employed |
0.82 |
0.85 |
0.95 |
0.95 |
0.82 |
| Working Capital/Sales (%) |
-38.02 |
-2.92 |
-17.48 |
-21.43 |
-1.34 |
| |
| Stock Turnover |
83.18 |
106.62 |
107.86 |
82.97 |
68.14 |
| Credit Period (days) |
48.50 |
47.15 |
42.03 |
42.94 |
39.11 |
| Creditor Days (days) |
47.12 |
50.47 |
46.00 |
45.41 |
43.76 |
| Debtors/Total Assets (%) |
6.62 |
7.83 |
7.67 |
6.93 |
6.53 |
| |
| Current Ratio |
0.52 |
0.94 |
0.61 |
0.67 |
0.97 |
| Liquidity Ratio |
0.51 |
0.92 |
0.59 |
0.65 |
0.93 |
| Creditors/Debtors |
0.97 |
1.07 |
1.09 |
1.06 |
1.12 |
| Current Liabilities/Stocks |
66.16 |
50.50 |
48.01 |
53.56 |
28.72 |
| |
| Interest/Pre-Interest Profit (%) |
14.23 |
8.91 |
11.41 |
10.98 |
10.94 |
| Total Debt/Net Worth (%) |
128.95 |
30.53 |
44.59 |
28.99 |
28.98 |
Bank Overdraft & Long Term
Liabilities/Net Worth |
70.33 |
35.35 |
53.44 |
41.49 |
39.13 |
| Long Term Debt/Net Worth (%) |
53.44 |
23.85 |
36.06 |
24.23 |
26.20 |
| Long Term Liabilities/Net Worth |
0.69 |
0.35 |
0.53 |
0.41 |
0.39 |
| Shareholders' Funds/Total
Liabilities (%) |
|
|
|
|
|
| Shareholders' Funds/Total Assets |
0.42 |
0.53 |
0.46 |
0.44 |
0.53 |
| |
Bank Overdraft & Long Term
Liabilities/Working Capital (%) |
-0.99 |
-10.14 |
-2.11 |
-1.44 |
-25.70 |
| Total Debt/Working Capital |
-1.82 |
-8.76 |
-1.76 |
-1.01 |
-19.04 |
| |
| Average Employee Remuneration (£) |
28,418 |
26,950 |
26,383 |
24,390 |
22,966 |
| Sales per Employee (£) |
141,673 |
135,733 |
125,421 |
115,239 |
106,849 |
| Capital Employed per Employee (£) |
171,862 |
159,592 |
132,374 |
121,273 |
130,370 |
| Total Fixed Assets per Employee
(£) |
225,723 |
163,555 |
154,298 |
145,965 |
131,797 |
| Total Assets per Employee (£) |
284,542 |
223,875 |
188,204 |
195,664 |
175,407 |
| |
| Profit/Value Added (%) |
27.47 |
42.47 |
32.97 |
35.32 |
34.61 |
| Value Added/Sales(%) |
57.22 |
59.65 |
62.32 |
60.71 |
60.39 |
| Value Added per Employee (£) |
81,071 |
80,969 |
78,165 |
69,967 |
64,526 |
| Value Added/Employee Remuneration
(%) |
2.85 |
3.00 |
2.96 |
2.87 |
2.81 |
| |
| Exports/Sales (%) |
- |
- |
- |
- |
- |
| Sales/Audit Fees |
9,071.74 |
9,309.72 |
9,061.41 |
9,555.34 |
9,320.00 |
| Total Assets/Audit Fees |
18,220.07 |
15,355.30 |
13,597.33 |
16,223.93 |
15,300.00 |
| |
|
|
| |
|
1 year |
2 year |
3 year |
4 year |
| Sales |
10 |
20 |
25 |
30 |
| Pre-tax Profit |
-32 |
-9 |
-8 |
-3 |
| Audit Fees |
|
|
|
| | |