Brown & Sons (bramley) Limited

POWER SEARCH PRICING

SOLUTIONS

brown & sons (bramley) limited Company Information

Company Number

00521938

Next Accounts

Aug 2025

Directors

Alfred Brown

Majorie Brown

View All

Shareholders

alfred brown (worsted mills) ltd

alfred willmot brown

Group Structure

View All

Industry

Weaving of textiles

Registered Address

empire mills, bramley, yorks, LS13 3HG

Website

www.alfredbrown.co.uk

brown & sons (bramley) limited Estimated Valuation

£951.5k

Pomanda estimates the enterprise value of BROWN & SONS (BRAMLEY) LIMITED at £951.5k based on an EBITDA of £287.6k and a 3.31x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Brown & Sons (bramley) Limited is a live company located in yorks, LS13 3HG with a Companies House number of 00521938. It operates in the weaving of textiles sector, SIC Code 13200. Founded in July 1953, it's largest shareholder is alfred brown (worsted mills) ltd with a 100% stake. Brown & Sons (bramley) Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brown & Sons (Bramley) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

5 Weak

Size

annual sales of £2.3m, make it smaller than the average company (£11.3m)

Growth

3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (5%)

EXPORT

Brown & Sons (Bramley) Limited's latest turnover from November 2023 is estimated at £2.3 million and the company has net assets of £420 thousand. According to their latest financial statements, Brown & Sons (Bramley) Limited has 48 employees and maintains cash reserves of £18.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Turnover	2,251,517	1,433,656	1,001,015	1,423,738	1,661,872	1,849,695	1,849,822	1,797,494	2,039,922	824,371	872,967	1,272,909	615,473	424,405	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,635,704	1,065,539	813,763	1,105,187	1,262,194	1,378,568	1,363,033	1,342,579	1,529,169	623,748	674,209	984,023	470,564	331,451	0
Gross Profit	615,813	368,117	187,251	318,551	399,678	471,127	486,789	454,914	510,753	200,624	198,758	288,886	144,909	92,953	0
Admin Expenses	454,036	230,862	298,759	501,381	165,136	420,822	417,981	457,064	821,734	-46,637	8,742	764,955	-93,180	-272,941	-216,901
Operating Profit	161,777	137,255	-111,508	-182,830	234,542	50,305	68,808	-2,150	-310,981	247,261	190,016	-476,069	238,089	365,894	216,901
Interest Payable	2,686	2,149	80	80	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	493	236	8	1	78	69	147	73	0	0	0	0	0	0	0
Pre-Tax Profit	159,584	135,342	-111,580	-182,909	234,620	50,374	68,954	-2,077	-310,981	247,261	190,016	-476,069	238,089	365,894	216,901
Tax	-39,896	-25,715	0	0	-44,578	-9,571	-13,101	0	0	-51,925	-43,704	0	-61,903	-102,450	-60,732
Profit After Tax	119,688	109,627	-111,580	-182,909	190,042	40,803	55,853	-2,077	-310,981	195,336	146,312	-476,069	176,186	263,444	156,169
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	119,688	109,627	-111,580	-182,909	190,042	40,803	55,853	-2,077	-310,981	195,336	146,312	-476,069	176,186	263,444	156,169
Employee Costs	1,584,586	1,350,665	975,349	1,467,916	1,588,695	1,490,748	1,373,887	1,426,032	1,453,003	217,769	247,677	321,226	167,603	134,737	0
Number Of Employees	48	44	33	48	51	53	51	54	57	9	10	13	7	6	0
EBITDA*	287,567	257,418	-1,859	-70,210	307,841	103,605	208,357	127,679	-189,115	367,245	309,868	-332,234	368,707	439,824	275,021

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Tangible Assets	507,630	577,171	694,734	729,042	834,615	609,280	664,365	541,009	645,676	726,991	843,822	963,150	1,055,526	674,842	119,794
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	507,630	577,171	694,734	729,042	834,615	609,280	664,365	541,009	645,676	726,991	843,822	963,150	1,055,526	674,842	119,794
Stock & work in progress	1,687	1,687	1,687	1,687	7,487	7,487	7,487	7,487	1,487	1,487	1,487	1,487	1,487	1,487	1,487
Trade Debtors	0	303	168	114	534	866	7,782	12,943	18,071	128,659	15,620	16,736	16,348	24,150	239,207
Group Debtors	150,389	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	16,922	83,022	91,498	27,950	13,380	0	0	0	0	0	0	0	0	0	0
Cash	18,793	0	15,748	0	2,556	18,299	0	58,689	0	0	0	0	0	0	0
misc current assets	0	0	0	0	0	13,661	12,008	0	0	0	0	0	0	0	0
total current assets	187,791	85,012	109,101	29,751	23,957	40,313	27,277	79,119	19,558	130,146	17,107	18,223	17,835	25,637	240,694
total assets	695,421	662,183	803,835	758,793	858,572	649,593	691,642	620,128	665,234	857,137	860,929	981,373	1,073,361	700,479	360,488
Bank overdraft	0	47,758	0	2,616	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	39,000	36,297	25,192	19,260	37,267	252,596	329,620	338,473	399,266	277,149	484,103	732,577	352,877	174,872	154,134
Group/Directors Accounts	0	26,663	413,298	295,920	138,928	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	126,300	138,687	100,661	58,916	74,482	0	0	0	0	0	0	0	0	0	0
total current liabilities	165,300	249,405	539,151	376,712	250,677	252,596	329,620	338,473	399,266	277,149	484,103	732,577	352,877	174,872	154,134
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	33,629	38,421	35,477	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	110,092	112,437	73,970	79,787	122,692	68,207	69,243	47,673	65,386	68,425	60,599	78,881	74,500	55,809	0
total long term liabilities	110,092	112,437	73,970	79,787	122,692	101,836	107,664	83,150	65,386	68,425	60,599	78,881	74,500	55,809	0
total liabilities	275,392	361,842	613,121	456,499	373,369	354,432	437,284	421,623	464,652	345,574	544,702	811,458	427,377	230,681	154,134
net assets	420,029	300,341	190,714	302,294	485,203	295,161	254,358	198,505	200,582	511,563	316,227	169,915	645,984	469,798	206,354
total shareholders funds	420,029	300,341	190,714	302,294	485,203	295,161	254,358	198,505	200,582	511,563	316,227	169,915	645,984	469,798	206,354

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Operating Activities
Operating Profit	161,777	137,255	-111,508	-182,830	234,542	50,305	68,808	-2,150	-310,981	247,261	190,016	-476,069	238,089	365,894	216,901
Depreciation	125,790	120,163	109,649	112,620	73,299	53,300	139,549	129,829	121,866	119,984	119,852	143,835	130,618	73,930	58,120
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-39,896	-25,715	0	0	-44,578	-9,571	-13,101	0	0	-51,925	-43,704	0	-61,903	-102,450	-60,732
Stock	0	0	0	-5,800	0	0	0	6,000	0	0	0	0	0	0	1,487
Debtors	83,986	-8,341	63,602	14,150	13,048	-6,916	-5,161	-5,128	-110,588	113,039	-1,116	388	-7,802	-215,057	239,207
Creditors	2,703	11,105	5,932	-18,007	-215,329	-77,024	-8,853	-60,793	122,117	-206,954	-248,474	379,700	178,005	20,738	154,134
Accruals and Deferred Income	-12,387	38,026	41,745	-15,566	40,853	-4,792	2,944	35,477	0	0	0	0	0	0	0
Deferred Taxes & Provisions	-2,345	38,467	-5,817	-42,905	54,485	-1,036	21,570	-17,713	-3,039	7,826	-18,282	4,381	18,691	55,809	0
Cash flow from operations	151,656	327,642	-23,601	-155,038	130,224	18,098	216,078	83,778	40,551	3,153	524	51,459	511,302	628,978	127,729
Investing Activities
capital expenditure	-56,249	-2,600	-75,341	-7,047	-298,634	1,785	-262,905	-25,162	-40,551	-3,153	-524	-51,459	-511,302	-628,978	-177,914
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-56,249	-2,600	-75,341	-7,047	-298,634	1,785	-262,905	-25,162	-40,551	-3,153	-524	-51,459	-511,302	-628,978	-177,914
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-26,663	-386,635	117,378	156,992	138,928	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	50,185
interest	-2,193	-1,913	-72	-79	78	69	147	73	0	0	0	0	0	0	0
cash flow from financing	-28,856	-388,548	117,306	156,913	139,006	69	147	73	0	0	0	0	0	0	50,185
cash and cash equivalents
cash	18,793	-15,748	15,748	-2,556	-15,743	18,299	-58,689	58,689	0	0	0	0	0	0	0
overdraft	-47,758	47,758	-2,616	2,616	0	0	0	0	0	0	0	0	0	0	0
change in cash	66,551	-63,506	18,364	-5,172	-15,743	18,299	-58,689	58,689	0	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brown & sons (bramley) limited. Get real-time insights into brown & sons (bramley) 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

Perform a competitor analysis for brown & sons (bramley) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in LS13 area or any other competitors across 12 key performance metrics.

BROWN & SONS (BRAMLEY) LIMITED group structure

Brown & Sons (Bramley) Limited has no subsidiary companies.

Ultimate parent company

ALFRED BROWN(WORSTED MILLS) LIMITED

00487461

1 parent

BROWN & SONS (BRAMLEY) LIMITED

00521938

BROWN & SONS (BRAMLEY) LIMITED Shareholders

alfred brown (worsted mills) ltd	100%
alfred willmot brown	0%

Brown & Sons (Bramley) Limited currently has 5 directors. The longest serving directors include Mr Alfred Brown (Jun 1991) and Ms Majorie Brown (Jun 1991).

officer	age	start	end	role
Mr Alfred Brown	91 years	Jun 1991	-	Director
Ms Majorie Brown	86 years	Jun 1991	-	Director
Mr Ian Brown	65 years	Jun 1991	-	Director
Mr Alfred Brown	64 years	Aug 2000	-	Director
Mr Michael Lee	60 years	Mar 2021	-	Director

P&L

November 2023

turnover

2.3m

+57%

operating profit

161.8k

gross margin

27.4%

+6.52%

turnover

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

Balance Sheet

November 2023

net assets

420k

+0.4%

total assets

695.4k

+0.05%

cash

18.8k

net assets

Total assets minus all liabilities

Similar Companies

unique labels and ribbons uk limited

coopers weaving limited

2.5

olympic embroidery limited

1.5

haddow aird & crerar limited

3.5

the gainsborough silk weaving company limited

2.5

company number

00521938

Type

Private limited with Share Capital

industry

13200 - Weaving of textiles

incorporation date

July 1953

ultimate parent company

ALFRED BROWN(WORSTED MILLS) LIMITED

previous names

N/A

address

empire mills, bramley, yorks, LS13 3HG

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 brown & sons (bramley) limited.

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 BROWN & SONS (BRAMLEY) LIMITED. This can take several minutes, an email will notify you when this has completed.

brown & sons (bramley) limited Company Information

brown & sons (bramley) limited Estimated Valuation

brown & sons (bramley) limited Estimated Valuation

brown & sons (bramley) limited Estimated Valuation

Brown & Sons (bramley) Limited Overview

Brown & Sons (bramley) Limited Health Check

BROWN & SONS (BRAMLEY) LIMITED financials

brown & sons (bramley) limited Credit Report and Business Information

Brown & Sons (bramley) Limited Competitor Analysis

brown & sons (bramley) limited Ownership

brown & sons (bramley) limited directors

brown & sons (bramley) limited company details

brown & sons (bramley) limited Charges & Mortgages

brown & sons (bramley) limited Capital Raised & Share Issues BETA

brown & sons (bramley) limited Companies House Filings - See Documents