Brabbin And Rudd Limited

POWER SEARCH PRICING

SOLUTIONS

brabbin and rudd limited Company Information

Live

MatureSmallDeclining

Company Number

00684840

Website

www.brabbin-and-rudd.co.uk

Registered Address

xeinadin manchester, 100 barbirolli square, manchester, M2 3BD

Industry

Other personal service activities n.e.c.

Telephone

01942242933

Next Accounts Due

June 2025

Group Structure

View All

Directors

Peter Brabbin32 Years

Michael Brabbin32 Years

Shareholders

michael andrew brabbin 50%

peter nicholas brabbin 50%

brabbin and rudd limited Estimated Valuation

£3.4m

Pomanda estimates the enterprise value of BRABBIN AND RUDD LIMITED at £3.4m based on Net Assets of £1.7m and 2.03x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Brabbin And Rudd Limited is a live company located in manchester, M2 3BD with a Companies House number of 00684840. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 1961, it's largest shareholder is michael andrew brabbin with a 50% stake. Brabbin And Rudd Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.7m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brabbin And Rudd Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £2.7m, make it larger than the average company (£873.1k)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (6.2%)

EXPORT

Brabbin And Rudd Limited's latest turnover from September 2023 is estimated at £2.7 million and the company has net assets of £1.7 million. According to their latest financial statements, Brabbin And Rudd Limited has 16 employees and maintains cash reserves of £165.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	2,710,697	2,733,878	2,737,335	2,852,770	2,573,270	2,562,746	2,338,716	2,416,749	2,936,386	3,507,981	3,392,839	3,203,258	3,439,577	2,975,718	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,582,635	1,636,649	1,654,644	1,736,061	1,551,572	1,551,930	1,380,558	1,415,139	1,759,775	2,123,131	1,994,391	1,862,346	1,970,169	1,686,532	0
Gross Profit	1,128,062	1,097,229	1,082,692	1,116,709	1,021,698	1,010,816	958,158	1,001,610	1,176,611	1,384,850	1,398,448	1,340,912	1,469,407	1,289,186	0
Admin Expenses	1,139,298	983,603	1,004,966	1,051,774	1,081,166	966,847	971,208	1,013,376	1,130,761	1,395,444	1,369,140	1,378,468	1,522,480	1,399,332	-1,362,554
Operating Profit	-11,236	113,626	77,726	64,935	-59,468	43,969	-13,050	-11,766	45,850	-10,594	29,308	-37,556	-53,073	-110,146	1,362,554
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	8,391	3,427	125	76	473	715	205	197	538	476	292	193	184	301	190
Pre-Tax Profit	-2,845	117,053	77,851	65,011	-58,995	44,684	-12,845	-11,569	46,389	-10,118	29,600	-37,363	-52,889	-109,845	1,362,744
Tax	0	-22,240	-14,792	-12,352	0	-8,490	0	0	-9,278	0	-6,808	0	0	0	-381,568
Profit After Tax	-2,845	94,813	63,059	52,659	-58,995	36,194	-12,845	-11,569	37,111	-10,118	22,792	-37,363	-52,889	-109,845	981,176
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,845	94,813	63,059	52,659	-58,995	36,194	-12,845	-11,569	37,111	-10,118	22,792	-37,363	-52,889	-109,845	981,176
Employee Costs	481,966	516,694	587,381	584,297	592,625	547,491	521,540	562,379	1,007,897	1,180,749	1,176,879	1,113,694	1,179,958	1,013,073	0
Number Of Employees	16	18	21	22	22	21	21	21	38	45	45	43	46	41	0
EBITDA*	14,121	140,187	114,237	89,440	-34,371	47,866	3,820	6,026	64,906	10,480	49,539	-16,119	-32,794	-93,907	1,379,826

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	786,333	811,610	837,608	850,498	870,857	895,955	142,666	159,262	176,270	194,789	214,774	223,917	244,055	234,524	247,762
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	4,047	3,775	4,235	2,403	5,220	5,220	6,230	636	636	636	636	636	636	636	636
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	790,380	815,385	841,843	852,901	876,077	901,175	148,896	159,898	176,906	195,425	215,410	224,553	244,691	235,160	248,398
Stock & work in progress	658,982	627,895	598,305	581,344	600,117	577,296	551,899	596,966	636,948	623,013	625,960	583,923	633,033	649,382	710,134
Trade Debtors	374,218	424,322	411,921	390,583	332,371	339,932	311,486	295,764	304,763	336,915	338,412	340,028	379,750	309,527	301,659
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	6,460	7,232	12,044	15,606	38,822	34,990	32,816	30,685	9,043	0	0	0	0	0	0
Cash	165,083	170,557	134,105	115,873	35,711	90,476	100,172	64,222	93,577	121,757	68,512	48,300	29,018	44,476	76,001
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,204,743	1,230,006	1,156,375	1,103,406	1,007,021	1,042,694	996,373	987,637	1,044,331	1,081,685	1,032,884	972,251	1,041,801	1,003,385	1,087,794
total assets	1,995,123	2,045,391	1,998,218	1,956,307	1,883,098	1,943,869	1,145,269	1,147,535	1,221,237	1,277,110	1,248,294	1,196,804	1,286,492	1,238,545	1,336,192
Bank overdraft	0	0	0	0	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	206,092	227,014	212,981	208,252	275,682	261,581	251,077	236,879	258,723	466,820	418,882	388,527	441,270	366,114	353,916
Group/Directors Accounts	0	0	0	0	0	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	1,236	1,854	3,443	0	0	0	0	0	6,569	0	0	4,284	4,284	0	0
other current liabilities	100,806	113,048	128,066	173,623	77,051	81,316	79,176	87,535	116,190	0	0	0	0	0	0
total current liabilities	308,134	341,916	344,490	381,875	352,733	342,897	330,253	324,414	381,482	466,820	418,882	392,811	445,554	366,114	353,916
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	1,236	3,090	0	0	0	0	0	4,260	0	0	17,112	21,396	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	10,841	18,537	0	0	0	0
provisions	2,990	3,621	4,555	1,485	0	1,535	2,935	2,726	3,531	4,596	5,904	4,702	0	0	0
total long term liabilities	2,990	4,857	7,645	1,485	0	1,535	2,935	2,726	7,791	15,437	24,441	21,814	21,396	0	0
total liabilities	311,124	346,773	352,135	383,360	352,733	344,432	333,188	327,140	389,273	482,257	443,323	414,625	466,950	366,114	353,916
net assets	1,683,999	1,698,618	1,646,083	1,572,947	1,530,365	1,599,437	812,081	820,395	831,964	794,853	804,971	782,179	819,542	872,431	982,276
total shareholders funds	1,683,999	1,698,618	1,646,083	1,572,947	1,530,365	1,599,437	812,081	820,395	831,964	794,853	804,971	782,179	819,542	872,431	982,276

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	-11,236	113,626	77,726	64,935	-59,468	43,969	-13,050	-11,766	45,850	-10,594	29,308	-37,556	-53,073	-110,146	1,362,554
Depreciation	25,357	26,561	36,362	24,505	25,097	3,897	16,870	17,792	19,056	21,074	20,231	21,437	20,279	16,239	17,272
Amortisation	0	0	149	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-22,240	-14,792	-12,352	0	-8,490	0	0	-9,278	0	-6,808	0	0	0	-381,568
Stock	31,087	29,590	16,961	-18,773	22,821	25,397	-45,067	-39,982	13,935	-2,947	42,037	-49,110	-16,349	-60,752	710,134
Debtors	-50,876	7,589	17,776	34,996	-3,729	30,620	17,853	12,643	-23,109	-1,497	-1,616	-39,722	70,223	7,868	301,659
Creditors	-20,922	14,033	4,729	-67,430	14,101	10,504	14,198	-21,844	-208,097	47,938	30,355	-52,743	75,156	12,198	353,916
Accruals and Deferred Income	-12,242	-15,018	-45,557	96,572	-4,265	2,140	-8,359	-28,655	116,190	0	0	0	0	0	0
Deferred Taxes & Provisions	-631	-934	3,070	1,485	-1,535	-1,400	209	-805	-1,065	-1,308	1,202	4,702	0	0	0
Cash flow from operations	115	78,849	26,950	91,492	-45,162	-5,397	37,082	-17,939	-28,170	61,554	33,867	24,672	-11,512	-28,825	340,381
Investing Activities
capital expenditure	-80	-563	-23,621	-4,146	1	-757,186	-274	-784	-537	-1,089	-11,088	-1,299	-29,810	-3,001	-265,034
Change in Investments	272	-460	1,832	-2,817	0	-1,010	5,594	0	0	0	0	0	0	0	636
cash flow from investments	-352	-103	-25,453	-1,329	1	-756,176	-5,868	-784	-537	-1,089	-11,088	-1,299	-29,810	-3,001	-265,670
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	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	-1,854	-3,443	6,533	0	0	0	0	-10,829	10,829	0	-21,396	-4,284	25,680	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-10,841	-7,696	18,537	0	0	0	0
share issue	-11,774	-42,278	10,077	-10,077	-10,077	751,162	4,531	0	0	0	0	0	0	0	1,100
interest	8,391	3,427	125	76	473	715	205	197	538	476	292	193	184	301	190
cash flow from financing	-5,237	-42,294	16,735	-10,001	-9,604	751,877	4,736	-10,632	526	-7,220	-2,567	-4,091	25,864	301	1,290
cash and cash equivalents
cash	-5,474	36,452	18,232	80,162	-54,765	-9,696	35,950	-29,355	-28,180	53,245	20,212	19,282	-15,458	-31,525	76,001
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-5,474	36,452	18,232	80,162	-54,765	-9,696	35,950	-29,355	-28,180	53,245	20,212	19,282	-15,458	-31,525	76,001

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brabbin and rudd limited. Get real-time insights into brabbin and rudd 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 brabbin and rudd limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in M 2 area or any other competitors across 12 key performance metrics.

BRABBIN AND RUDD LIMITED group structure

Brabbin And Rudd Limited has no subsidiary companies.

Ultimate parent company

BRABBIN AND RUDD LIMITED

00684840

BRABBIN AND RUDD LIMITED Shareholders

michael andrew brabbin	50%
peter nicholas brabbin	50%

Brabbin And Rudd Limited currently has 2 directors. The longest serving directors include Mr Peter Brabbin (Mar 1992) and Mr Michael Brabbin (Mar 1992).

officer	country	age	start	end	role
Mr Peter Brabbin	United Kingdom	62 years	Mar 1992	-	Director
Mr Michael Brabbin		66 years	Mar 1992	-	Director

P&L

September 2023

turnover

2.7m

-1%

operating profit

-11.2k

gross margin

41.7%

+3.69%

turnover

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

Balance Sheet

September 2023

net assets

1.7m

-0.01%

total assets

-0.02%

cash

165.1k

-0.03%

net assets

Total assets minus all liabilities

Similar Companies

swissmiss ltd

the beau monde smile limited

4.5

broomwell healthwatch limited

4.5

centre for assessment limited

3.5

zhi ltd

company number

00684840

Type

Private limited with Share Capital

industry

96090 - Other personal service activities n.e.c.

incorporation date

March 1961

ultimate parent company

None

previous names

N/A

address

xeinadin manchester, 100 barbirolli square, manchester, M2 3BD

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 3 charges/mortgages relating to brabbin and rudd limited. Currently there are 2 open charges and 1 have been satisfied in the past.

brabbin and rudd limited Company Information

brabbin and rudd limited Estimated Valuation

brabbin and rudd limited Estimated Valuation

brabbin and rudd limited Estimated Valuation

Brabbin And Rudd Limited Overview

Brabbin And Rudd Limited Health Check

BRABBIN AND RUDD LIMITED financials

brabbin and rudd limited Credit Report and Business Information

Brabbin And Rudd Limited Competitor Analysis

brabbin and rudd limited Ownership

brabbin and rudd limited directors

brabbin and rudd limited company details

brabbin and rudd limited Charges & Mortgages

brabbin and rudd limited Companies House Filings - See Documents