Pomanda estimates the enterprise value of BRANDED LIMITED at £8.3m based on a Turnover of £15.8m and 0.53x industry multiple (adjusted for size and gross margin).
branded limitedEstimated Valuation
£3.3m
Pomanda estimates the enterprise value of BRANDED LIMITED at £3.3m based on an EBITDA of £814k and a 4.03x industry multiple (adjusted for size and gross margin).
branded limitedEstimated Valuation
£10.7m
Pomanda estimates the enterprise value of BRANDED LIMITED at £10.7m based on Net Assets of £4.5m and 2.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Branded LimitedOverview
Branded Limited is a live company located in cowley uxbridge, UB8 2JP with a Companies House number of 01708356. It operates in the pre-press and pre-media services sector, SIC Code 18130. Founded in March 1983, it's largest shareholder is
branded agency group ltd
with a 100% stake. Branded Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£15.8m with
high
growth in recent years.
Pomanda's financial health check has awarded Branded Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
3 Regular
3 Weak
Size
annual sales of £15.8m, make it larger than the average company (£3.5m)
£15.8m - Branded Limited
£3.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (4.2%)
15% - Branded Limited
4.2% - Industry AVG
Production
with a gross margin of 45.4%, this company has a lower cost of product (35.6%)
45.4% - Branded Limited
35.6% - Industry AVG
Profitability
an operating margin of 3.4% make it more profitable than the average company (2.4%)
3.4% - Branded Limited
2.4% - Industry AVG
Employees
with 172 employees, this is above the industry average (34)
172 - Branded Limited
34 - Industry AVG
Pay Structure
on an average salary of £42.2k, the company has an equivalent pay structure (£38.9k)
£42.2k - Branded Limited
£38.9k - Industry AVG
Efficiency
resulting in sales per employee of £91.8k, this is equally as efficient (£90.9k)
£91.8k - Branded Limited
£90.9k - Industry AVG
Debtor Days
it gets paid by customers after 96 days, this is later than average (67 days)
96 days - Branded Limited
67 days - Industry AVG
Creditor Days
its suppliers are paid after 38 days, this is slower than average (29 days)
38 days - Branded Limited
29 days - Industry AVG
Stock Days
it holds stock equivalent to 16 days, this is in line with average (14 days)
16 days - Branded Limited
14 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 17 weeks, this is less cash available to meet short term requirements (31 weeks)
17 weeks - Branded Limited
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53.2%, this is a higher level of debt than the average (44%)
53.2% - Branded Limited
44% - Industry AVG
BRANDED LIMITED financials
EXPORT
Branded Limited's latest turnover from December 2023 is £15.8 million and the company has net assets of £4.5 million. According to their latest financial statements, Branded Limited has 172 employees and maintains cash reserves of £1.7 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
15,792,000
11,967,000
11,134,000
10,305,000
12,045,000
13,224,481
12,000,235
10,256,403
8,992,740
10,392,775
9,398,338
9,387,157
8,057,231
5,830,048
5,024,370
Other Income Or Grants
Cost Of Sales
8,620,000
6,405,000
5,780,000
5,648,000
6,888,000
7,238,869
6,425,607
4,827,308
4,671,050
4,748,596
4,055,727
4,637,109
3,882,271
2,616,864
2,344,816
Gross Profit
7,172,000
5,562,000
5,354,000
4,657,000
5,157,000
5,985,612
5,574,628
5,429,095
4,321,690
5,644,179
5,342,611
4,750,048
4,174,960
3,213,184
2,679,554
Admin Expenses
6,632,000
6,417,000
4,408,000
3,894,000
4,314,000
4,642,817
4,676,775
4,382,652
4,334,627
5,007,693
4,639,655
4,174,264
3,765,076
2,817,940
2,594,767
Operating Profit
540,000
-855,000
946,000
763,000
843,000
1,342,795
897,853
1,046,443
-12,937
636,486
702,956
575,784
409,884
395,244
84,787
Interest Payable
2,000
2,421
10,112
3,701
41,581
20,369
10,910
15,657
17,585
14,913
Interest Receivable
18,000
36
2,922
4,238
351
Pre-Tax Profit
558,000
-815,000
3,818,000
911,000
876,000
1,342,831
895,432
1,039,253
-12,400
594,905
682,587
564,874
394,227
377,659
70,225
Tax
-128,000
267,000
-233,000
-138,000
-151,000
-258,743
-159,076
-196,277
-32,437
-132,119
-206,452
-147,417
-127,696
-129,147
-15,333
Profit After Tax
430,000
-548,000
3,585,000
773,000
725,000
1,084,088
736,356
842,976
-44,837
462,786
476,135
417,457
266,531
248,512
54,892
Dividends Paid
186,000
211,000
4,658,000
332,000
200,000
200,000
100,000
52,899
27,500
100,000
Retained Profit
244,000
-759,000
-1,073,000
441,000
725,000
1,084,088
736,356
642,976
-244,837
462,786
476,135
317,457
213,632
221,012
-45,108
Employee Costs
7,252,000
5,387,000
4,809,000
4,616,000
4,781,000
5,078,132
5,222,266
5,171,001
5,074,481
5,429,762
4,953,555
4,578,743
4,008,508
2,972,556
2,802,172
Number Of Employees
172
122
110
144
113
122
130
130
126
133
121
102
92
70
67
EBITDA*
814,000
-102,000
1,443,000
1,119,000
1,102,000
1,503,603
1,020,708
1,126,466
76,167
738,564
846,322
689,080
515,779
537,069
167,640
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
444,000
419,000
399,000
441,000
511,000
419,676
337,270
224,710
155,541
199,329
231,450
176,773
189,178
179,951
174,748
Intangible Assets
405,000
300,000
1,098,000
598,000
345,000
768,334
Investments & Other
1,000
2,966,000
2,966,000
2,966,000
2,966,000
2,966,566
2,966,167
2,966,167
2,966,167
2,966,167
2,166,167
833
Debtors (Due After 1 year)
Total Fixed Assets
850,000
3,685,000
4,463,000
4,005,000
3,822,000
3,386,242
3,303,437
3,190,877
3,121,708
3,165,496
3,165,951
177,606
189,178
179,951
174,748
Stock & work in progress
396,000
589,000
270,000
318,000
296,000
330,124
399,338
404,593
279,070
246,704
630,792
224,399
271,024
228,063
150,433
Trade Debtors
4,161,000
3,325,000
2,938,000
2,552,000
2,925,000
3,421,141
3,046,136
2,518,079
2,062,872
2,239,531
2,020,032
1,772,091
1,800,483
1,312,566
1,016,515
Group Debtors
1,530,000
195,000
105,000
4,335,000
4,333,000
3,053,354
2,924,939
1,658,369
1,125,248
794,322
2,381,960
2,348,662
2,247,109
2,095,786
2,150,862
Misc Debtors
953,000
451,000
520,000
695,000
331,000
468,009
490,386
404,600
396,278
366,765
139,184
414,150
309,757
234,134
174,656
Cash
1,684,000
1,261,000
1,234,000
1,878,000
628,000
1,241,459
688,952
845,406
326,159
811,411
34,480
31,650
19,657
10,541
15,663
misc current assets
total current assets
8,724,000
5,821,000
5,067,000
9,778,000
8,513,000
8,514,087
7,549,751
5,831,047
4,189,627
4,458,733
5,206,448
4,790,952
4,648,030
3,881,090
3,508,129
total assets
9,574,000
9,506,000
9,530,000
13,783,000
12,335,000
11,900,329
10,853,188
9,021,924
7,311,335
7,624,229
8,372,399
4,968,558
4,837,208
4,061,041
3,682,877
Bank overdraft
Bank loan
20,797
493,971
Trade Creditors
913,000
808,000
506,000
769,000
953,000
1,142,433
979,115
574,953
541,637
372,638
436,314
339,419
432,192
356,800
322,415
Group/Directors Accounts
1,426,000
1,559,000
1,476,000
4,004,000
3,830,000
3,276,359
3,265,571
2,575,456
1,927,319
2,037,678
2,276,074
57,968
168,982
51,096
15,763
other short term finances
339,448
36,647
351,676
hp & lease commitments
9,212
12,283
21,130
26,053
29,317
31,457
28,765
other current liabilities
2,751,000
1,821,000
1,256,000
1,813,000
1,073,000
1,264,471
1,358,524
1,357,893
962,521
1,076,935
1,655,907
1,316,880
1,003,985
964,232
369,590
total current liabilities
5,090,000
4,188,000
3,238,000
6,586,000
5,856,000
5,683,263
5,603,210
4,508,302
3,440,689
3,499,534
4,728,873
1,776,967
1,986,152
1,424,382
1,230,504
loans
23,555
hp & lease commitments
9,212
21,495
45,695
22,617
21,852
35,023
Accruals and Deferred Income
other liabilities
provisions
44,000
259,000
91,000
3,000
total long term liabilities
44,000
259,000
91,000
3,000
9,212
21,495
45,695
22,617
21,852
58,578
total liabilities
5,090,000
4,232,000
3,497,000
6,677,000
5,859,000
5,683,263
5,603,210
4,508,302
3,440,689
3,508,746
4,750,368
1,822,662
2,008,769
1,446,234
1,289,082
net assets
4,484,000
5,274,000
6,033,000
7,106,000
6,476,000
6,217,066
5,249,978
4,513,622
3,870,646
4,115,483
3,622,031
3,145,896
2,828,439
2,614,807
2,393,795
total shareholders funds
4,484,000
5,274,000
6,033,000
7,106,000
6,476,000
6,217,066
5,249,978
4,513,622
3,870,646
4,115,483
3,622,031
3,145,896
2,828,439
2,614,807
2,393,795
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
540,000
-855,000
946,000
763,000
843,000
1,342,795
897,853
1,046,443
-12,937
636,486
702,956
575,784
409,884
395,244
84,787
Depreciation
141,000
101,000
96,000
110,000
87,000
160,808
122,855
80,023
89,104
102,078
111,700
113,296
105,895
141,825
82,853
Amortisation
133,000
652,000
401,000
246,000
172,000
31,666
Tax
-128,000
267,000
-233,000
-138,000
-151,000
-258,743
-159,076
-196,277
-32,437
-132,119
-206,452
-147,417
-127,696
-129,147
-15,333
Stock
-193,000
319,000
-48,000
22,000
-34,124
-69,214
-5,255
125,523
32,366
-384,088
406,393
-46,625
42,961
77,630
150,433
Debtors
2,673,000
408,000
-4,019,000
-7,000
646,496
481,043
1,880,413
996,650
183,780
-1,140,558
6,273
177,554
714,863
300,453
3,342,033
Creditors
105,000
302,000
-263,000
-184,000
-189,433
163,318
404,162
33,316
168,999
-63,676
96,895
-92,773
75,392
34,385
322,415
Accruals and Deferred Income
930,000
565,000
-557,000
740,000
-191,471
-94,053
631
395,372
-114,414
-578,972
339,027
312,895
39,753
594,642
369,590
Deferred Taxes & Provisions
-44,000
-215,000
168,000
88,000
3,000
Cash flow from operations
-803,000
90,000
4,625,000
1,610,000
-39,276
902,296
-608,733
236,704
-117,831
1,488,443
663,126
630,856
-254,596
658,866
-2,648,154
Investing Activities
capital expenditure
-404,000
25,000
-955,000
-539,000
-695,324
-243,214
-235,415
-149,192
-45,316
-67,457
-966,254
-50,558
-83,272
-116,697
116,993
Change in Investments
-2,965,000
-566
399
800,000
2,165,334
833
cash flow from investments
2,561,000
25,000
-955,000
-539,000
-694,758
-243,613
-235,415
-149,192
-45,316
-867,457
-3,131,588
-51,391
-83,272
-116,697
116,993
Financing Activities
Bank loans
-20,797
-473,174
493,971
Group/Directors Accounts
-133,000
83,000
-2,528,000
174,000
553,641
10,788
690,115
648,137
-110,359
-238,396
2,218,106
-111,014
117,886
35,333
15,763
Other Short Term Loans
-339,448
302,801
-315,029
351,676
Long term loans
-23,555
23,555
Hire Purchase and Lease Commitments
-9,212
-12,283
-21,130
-29,123
19,814
-1,375
-10,479
63,788
other long term liabilities
share issue
-1,034,000
189,000
-466,066
-117,000
30,666
2,438,903
interest
18,000
-2,000
36
-2,421
-7,190
537
-41,581
-20,369
-10,910
-15,657
-17,585
-14,562
cash flow from financing
-1,149,000
83,000
-2,528,000
361,000
87,575
-106,176
687,694
631,735
-122,105
-609,889
2,471,415
-417,139
431,733
-489,460
3,021,418
cash and cash equivalents
cash
423,000
27,000
-644,000
1,250,000
-613,459
552,507
-156,454
519,247
-485,252
776,931
2,830
11,993
9,116
-5,122
15,663
overdraft
change in cash
423,000
27,000
-644,000
1,250,000
-613,459
552,507
-156,454
519,247
-485,252
776,931
2,830
11,993
9,116
-5,122
15,663
branded 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 branded limited. Get real-time insights into branded limited's credit score, group structure and payment trends.
Perform a competitor analysis for branded limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in UB8 area or any other competitors across 12 key performance metrics.
unit f tomo estate, packet boat lane, cowley uxbridge, middx, UB8 2JP
Bank
-
Legal Advisor
-
branded 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 11 charges/mortgages relating to branded limited. Currently there are 0 open charges and 11 have been satisfied in the past.
branded limited Capital Raised & Share Issues BETA
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 BRANDED LIMITED. This can take several minutes, an email will notify you when this has completed.
branded limitedCompanies House Filings - See Documents
