kellogg brown & root limited

3.5

kellogg brown & root limited Company Information

Share KELLOGG BROWN & ROOT LIMITED
Live 
MatureMegaDeclining

Company Number

00645125

Registered Address

hill park court, springfield drive, leatherhead, surrey, KT22 7NL

Industry

Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)

 

Engineering related scientific and technical consulting activities

 

Telephone

01372865000

Next Accounts Due

September 2025

Group Structure

View All

Directors

Jalal Ibrahim8 Years

Andrew Barrie4 Years

View All

Shareholders

kellogg brown & root holdings (uk) ltd 100%

kellogg brown & root limited Estimated Valuation

£213.6m

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT LIMITED at £213.6m based on a Turnover of £293.3m and 0.73x industry multiple (adjusted for size and gross margin).

kellogg brown & root limited Estimated Valuation

£0

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT LIMITED at £0 based on an EBITDA of £-6.9m and a 6.14x industry multiple (adjusted for size and gross margin).

kellogg brown & root limited Estimated Valuation

£4.9b

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT LIMITED at £4.9b based on Net Assets of £1.7b and 2.82x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Kellogg Brown & Root Limited Overview

Kellogg Brown & Root Limited is a live company located in leatherhead, KT22 7NL with a Companies House number of 00645125. It operates in the engineering related scientific and technical consulting activities sector, SIC Code 71122. Founded in December 1959, it's largest shareholder is kellogg brown & root holdings (uk) ltd with a 100% stake. Kellogg Brown & Root Limited is a mature, mega sized company, Pomanda has estimated its turnover at £293.3m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Kellogg Brown & Root Limited Health Check

Pomanda's financial health check has awarded Kellogg Brown & Root Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

0 Regular

positive_score

7 Weak

size

Size

annual sales of £293.3m, make it larger than the average company (£3.6m)

£293.3m - Kellogg Brown & Root Limited

£3.6m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -26%, show it is growing at a slower rate (7.5%)

-26% - Kellogg Brown & Root Limited

7.5% - Industry AVG

production

Production

with a gross margin of 6.1%, this company has a higher cost of product (33.8%)

6.1% - Kellogg Brown & Root Limited

33.8% - Industry AVG

profitability

Profitability

an operating margin of -3.5% make it less profitable than the average company (5.7%)

-3.5% - Kellogg Brown & Root Limited

5.7% - Industry AVG

employees

Employees

with 16 employees, this is below the industry average (27)

16 - Kellogg Brown & Root Limited

27 - Industry AVG

paystructure

Pay Structure

on an average salary of £229.1k, the company has a higher pay structure (£54.8k)

£229.1k - Kellogg Brown & Root Limited

£54.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £18.3m, this is more efficient (£114.3k)

£18.3m - Kellogg Brown & Root Limited

£114.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 53 days, this is earlier than average (71 days)

53 days - Kellogg Brown & Root Limited

71 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 3 days, this is quicker than average (25 days)

3 days - Kellogg Brown & Root Limited

25 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Kellogg Brown & Root Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 4 weeks, this is less cash available to meet short term requirements (15 weeks)

4 weeks - Kellogg Brown & Root Limited

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 25.9%, this is a lower level of debt than the average (56.2%)

25.9% - Kellogg Brown & Root Limited

56.2% - Industry AVG

KELLOGG BROWN & ROOT LIMITED financials

EXPORTms excel logo

Kellogg Brown & Root Limited's latest turnover from December 2023 is £293.3 million and the company has net assets of £1.7 billion. According to their latest financial statements, Kellogg Brown & Root Limited has 16 employees and maintains cash reserves of £38.8 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
Turnover293,316,000245,218,000236,742,000732,668,000868,227,000690,539,000409,212,000361,791,000415,002,000515,451,000563,671,000643,680,000798,071,000851,459,000726,526,000
Other Income Or Grants000000000000000
Cost Of Sales275,389,000210,207,000227,577,000618,260,000767,107,000607,137,000353,093,000326,673,000347,115,000413,736,000427,044,000486,338,000575,568,000674,731,000589,623,000
Gross Profit17,927,00035,011,0009,165,000114,408,000101,120,00083,402,00056,119,00035,118,00067,887,000101,715,000136,627,000157,342,000222,503,000176,728,000136,903,000
Admin Expenses28,160,00055,964,00042,364,00093,993,00074,995,00089,870,00052,841,00099,237,00047,974,00090,522,00079,208,00066,002,00068,349,00056,580,00081,832,000
Operating Profit-10,233,000-20,953,000-33,199,00020,415,00026,125,000-6,468,0003,278,000-64,119,00019,913,00011,193,00057,419,00091,340,000154,154,000120,148,00055,071,000
Interest Payable29,634,00017,947,00010,013,0009,210,00011,179,0005,782,0004,564,0003,528,0003,471,0002,147,00052,613,00050,763,00054,316,00059,593,00060,503,000
Interest Receivable95,435,00033,041,00018,560,00048,913,00059,471,00043,411,00035,580,00036,416,00034,566,00028,748,00059,058,00053,768,00049,508,00048,570,000125,436,000
Pre-Tax Profit243,154,000375,995,000236,942,00073,954,00090,440,00053,488,00060,266,000-4,680,00076,901,00076,926,000106,097,000136,104,000208,310,000143,309,00083,702,000
Tax-15,085,000-735,000-1,441,000-12,099,000-13,543,000-9,627,000-6,628,00011,015,000-6,535,000-6,326,000-17,023,000-29,677,000-35,923,000-34,594,000-26,871,000
Profit After Tax228,069,000375,260,000235,501,00061,855,00076,897,00043,861,00053,638,0006,335,00070,366,00070,600,00089,074,000106,427,000172,387,000108,715,00056,831,000
Dividends Paid000000000812,00000000
Retained Profit228,069,000375,260,000235,501,00061,094,00075,611,00039,954,00053,528,0006,390,00070,690,00071,027,00087,843,000106,250,000172,387,00098,650,00046,965,000
Employee Costs3,665,0003,204,0002,581,00048,038,00045,672,00041,496,0008,920,00010,258,0008,440,0007,675,0007,875,0007,993,00022,533,00081,890,00087,436,000
Number Of Employees1617151,0981,1221,0861101381371591961874031,1641,316
EBITDA*-6,881,000-19,049,000-31,767,00034,949,00042,335,00024,156,00033,080,000-42,443,00042,184,00034,735,00068,046,000101,797,000165,057,000125,727,00059,819,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets4,099,0001,819,000840,000165,773,00011,189,0007,033,0005,756,0007,875,0009,089,00018,212,00017,032,00018,991,00021,203,00025,355,00024,371,000
Intangible Assets15,771,00014,324,00015,757,0005,885,000168,762,000180,750,00028,187,00047,375,00065,302,00084,106,000103,004,000109,562,000112,798,000118,615,0002,582,000
Investments & Other1,047,391,000925,406,0001,031,282,00067,615,00066,930,00064,932,00070,857,00065,898,00052,056,00047,726,00060,053,00053,139,00045,765,00047,080,00047,561,000
Debtors (Due After 1 year)000000016,00052,359,00052,845,00000000
Total Fixed Assets1,067,261,000941,549,0001,047,879,000239,273,000246,881,000252,715,000104,800,000121,164,000178,806,000202,889,000180,089,000181,692,000179,766,000191,050,00074,514,000
Stock & work in progress000469,000702,0001,322,000654,000343,000783,0001,747,0002,100,0001,619,0003,037,0002,603,000204,000
Trade Debtors42,781,00032,262,00033,696,00060,178,00083,716,000103,167,00069,427,00032,150,00065,890,00086,053,00086,252,00092,171,000105,351,000108,060,00086,037,000
Group Debtors1,159,352,0001,198,201,000775,271,0001,486,835,0001,382,322,0001,439,089,0001,431,232,0001,315,478,0001,225,426,000969,357,000931,088,000941,528,000754,544,000656,201,0001,060,666,000
Misc Debtors28,972,00019,675,00018,857,00048,693,00039,753,00037,701,00039,327,000140,317,00030,709,00030,708,00036,900,00039,003,00047,781,00052,671,00057,638,000
Cash38,830,0001,129,00010,172,000322,938,000362,666,000342,837,000142,376,00083,402,00053,305,000262,156,000171,034,000194,632,000173,421,000443,662,000318,808,000
misc current assets000000000000000
total current assets1,269,935,0001,251,267,000837,996,0001,919,113,0001,869,159,0001,924,116,0001,683,016,0001,571,690,0001,376,113,0001,350,021,0001,227,374,0001,268,953,0001,084,134,0001,263,197,0001,523,353,000
total assets2,337,196,0002,192,816,0001,885,875,0002,158,386,0002,116,040,0002,176,831,0001,787,816,0001,692,854,0001,554,919,0001,552,910,0001,407,463,0001,450,645,0001,263,900,0001,454,247,0001,597,867,000
Bank overdraft0147,398,0003,081,00000000000008,606,0004,410,000
Bank loan6,105,0003,101,0000000000000000
Trade Creditors 2,796,0002,445,0002,163,00020,012,00024,956,00033,696,0009,490,00011,377,0008,983,0007,444,0008,306,00011,006,00018,689,00017,426,00013,925,000
Group/Directors Accounts444,587,000369,766,000491,715,000235,033,000180,073,000284,580,000229,142,000187,822,000104,037,000139,859,00081,151,000188,245,00058,058,000286,308,000572,848,000
other short term finances1,408,00000109,000110,000149,000212,000744,00013,000000000
hp & lease commitments000000000000000
other current liabilities34,960,00043,299,00052,631,000126,888,000213,464,000252,188,000111,368,00086,974,00060,829,00071,973,00098,978,000131,612,000180,278,000284,370,000228,063,000
total current liabilities489,856,000566,009,000549,590,000382,042,000418,603,000570,613,000350,212,000286,917,000173,862,000219,276,000188,435,000330,863,000257,025,000596,710,000819,246,000
loans109,674,000115,696,000195,912,0009,907,00013,226,00019,820,00021,814,00010,426,000000001,585,0003,121,000
hp & lease commitments000000000000000
Accruals and Deferred Income5,310,0005,931,0006,759,0009,749,00013,745,00011,287,00012,391,00013,258,00013,460,00013,933,00014,152,00014,997,000018,186,0000
other liabilities0004,351,0004,630,0003,787,0002,940,00000000000
provisions0498,0004,381,000135,739,00095,906,00065,150,00057,909,00086,628,00042,373,00065,132,00057,663,00046,426,00039,254,00030,447,00024,485,000
total long term liabilities114,984,000122,125,000207,052,000160,056,000127,618,000100,598,00095,054,000113,002,00055,833,00079,065,00071,815,00061,423,00039,254,00066,459,00050,464,000
total liabilities604,840,000688,134,000756,642,000542,098,000546,221,000671,211,000445,266,000399,919,000229,695,000298,341,000260,250,000392,286,000296,279,000663,169,000869,710,000
net assets1,732,356,0001,504,682,0001,129,233,0001,615,411,0001,568,395,0001,505,318,0001,342,550,0001,292,935,0001,325,224,0001,254,406,0001,145,823,0001,058,126,000967,558,000791,078,000711,118,000
total shareholders funds1,732,356,0001,504,682,0001,129,233,0001,615,411,0001,568,395,0001,505,318,0001,342,550,0001,292,935,0001,325,224,0001,254,406,0001,145,823,0001,058,126,000967,558,000791,078,000711,118,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-10,233,000-20,953,000-33,199,00020,415,00026,125,000-6,468,0003,278,000-64,119,00019,913,00011,193,00057,419,00091,340,000154,154,000120,148,00055,071,000
Depreciation929,000471,000178,0003,985,0004,855,0002,921,0002,422,0002,674,0003,226,0004,511,0004,102,0003,936,0004,734,0004,670,0004,341,000
Amortisation2,423,0001,433,0001,254,00010,549,00011,355,00027,703,00027,380,00019,002,00019,045,00019,031,0006,525,0006,521,0006,169,000909,000407,000
Tax-15,085,000-735,000-1,441,000-12,099,000-13,543,000-9,627,000-6,628,00011,015,000-6,535,000-6,326,000-17,023,000-29,677,000-35,923,000-34,594,000-26,871,000
Stock00-469,000-233,000-620,000668,000311,000-440,000-964,000-353,000481,000-1,418,000434,0002,399,000204,000
Debtors-19,033,000422,314,000-767,882,00089,915,000-74,166,00039,971,00052,025,000113,577,000235,421,00084,723,000-18,462,000165,026,00090,744,000-387,409,0001,204,341,000
Creditors351,000282,000-17,849,000-4,944,000-8,740,00024,206,000-1,887,0002,394,0001,539,000-862,000-2,700,000-7,683,0001,263,0003,501,00013,925,000
Accruals and Deferred Income-8,960,000-10,160,000-77,247,000-90,572,000-36,266,000139,716,00023,527,00025,943,000-11,617,000-27,224,000-33,479,000-33,669,000-122,278,00074,493,000228,063,000
Deferred Taxes & Provisions-498,000-3,883,000-131,358,00039,833,00030,756,0007,241,000-28,719,00044,255,000-22,759,0007,469,00011,237,0007,172,0008,807,0005,962,00024,485,000
Cash flow from operations-12,040,000-455,859,000508,689,000-122,515,00089,328,000145,053,000-32,963,000-71,973,000-231,645,000-76,578,00044,062,000-125,668,000-74,252,000560,099,000-905,124,000
Investing Activities
capital expenditure-7,079,000-1,450,000153,629,000014,389,000-15,248,00016,411,00018,240,00021,875,000-6,384,000-2,110,000-5,009,000-934,000-122,596,000-31,701,000
Change in Investments121,985,000-105,876,000963,667,000685,0001,998,000-5,925,0004,959,00013,842,0004,330,000-12,327,0006,914,0007,374,000-1,315,000-481,00047,561,000
cash flow from investments-129,064,000104,426,000-810,038,000-685,00012,391,000-9,323,00011,452,0004,398,00017,545,0005,943,000-9,024,000-12,383,000381,000-122,115,000-79,262,000
Financing Activities
Bank loans3,004,0003,101,0000000000000000
Group/Directors Accounts74,821,000-121,949,000256,682,00054,960,000-104,507,00055,438,00041,320,00083,785,000-35,822,00058,708,000-107,094,000130,187,000-228,250,000-286,540,000572,848,000
Other Short Term Loans 1,408,0000-109,000-1,000-39,000-63,000-532,000731,00013,000000000
Long term loans-6,022,000-80,216,000186,005,000-3,319,000-6,594,000-1,994,00011,388,00010,426,0000000-1,585,000-1,536,0003,121,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities00-4,351,000-279,000843,000847,0002,940,00000000000
share issue-395,000189,000-721,679,000-14,078,000-12,534,000122,814,000-3,913,000-38,679,000128,00037,556,000-146,000-15,682,0004,093,000-18,690,000664,153,000
interest65,801,00015,094,0008,547,00039,703,00048,292,00037,629,00031,016,00032,888,00031,095,00026,601,0006,445,0003,005,000-4,808,000-11,023,00064,933,000
cash flow from financing138,617,000-183,781,000-274,905,00076,986,000-74,539,000214,671,00082,219,00089,151,000-4,586,000122,865,000-100,795,000117,510,000-230,550,000-317,789,0001,305,055,000
cash and cash equivalents
cash37,701,000-9,043,000-312,766,000-39,728,00019,829,000200,461,00058,974,00030,097,000-208,851,00091,122,000-23,598,00021,211,000-270,241,000124,854,000318,808,000
overdraft-147,398,000144,317,0003,081,000000000000-8,606,0004,196,0004,410,000
change in cash185,099,000-153,360,000-315,847,000-39,728,00019,829,000200,461,00058,974,00030,097,000-208,851,00091,122,000-23,598,00021,211,000-261,635,000120,658,000314,398,000

kellogg brown & root 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 kellogg brown & root limited. Get real-time insights into kellogg brown & root 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

Kellogg Brown & Root Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for kellogg brown & root limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in KT22 area or any other competitors across 12 key performance metrics.

kellogg brown & root limited Ownership

KELLOGG BROWN & ROOT LIMITED group structure

Kellogg Brown & Root Limited has 30 subsidiary companies.

KELLOGG BROWN & ROOT LIMITED Shareholders

kellogg brown & root holdings (uk) ltd 100%

kellogg brown & root limited directors

Kellogg Brown & Root Limited currently has 5 directors. The longest serving directors include Mr Jalal Ibrahim (Apr 2016) and Mr Andrew Barrie (Apr 2020).

officercountryagestartendrole
Mr Jalal Ibrahim64 years Apr 2016- Director
Mr Andrew BarrieEngland57 years Apr 2020- Director
Mr Stuart BradieUnited Kingdom58 years Apr 2020- Director
Mr Andrew GoodwinUnited Kingdom39 years Apr 2024- Director
Mr Paul O'Shaughnessy49 years Jul 2024- Director

P&L

December 2023

turnover

293.3m

+20%

operating profit

-10.2m

-51%

gross margin

6.2%

-57.19%

turnover

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

Balance Sheet

December 2023

net assets

1.7b

+0.15%

total assets

2.3b

+0.07%

cash

38.8m

+33.39%

net assets

Total assets minus all liabilities

kellogg brown & root limited company details

company number

00645125

Type

Private limited with Share Capital

industry

71129 - Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)

71122 - Engineering related scientific and technical consulting activities

incorporation date

December 1959

age

65

incorporated

UK

ultimate parent company

KBR INC

accounts

Full Accounts

last accounts submitted

December 2023

previous names

halliburton brown & root limited (November 2002)

brown & root limited (June 2000)

accountant

-

auditor

GRANT THORNTON

address

hill park court, springfield drive, leatherhead, surrey, KT22 7NL

Bank

-

Legal Advisor

-

kellogg brown & root 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 22 charges/mortgages relating to kellogg brown & root limited. Currently there are 18 open charges and 4 have been satisfied in the past.

charges

kellogg brown & root limited Companies House Filings - See Documents

datedescriptionview/download