Pomanda estimates the enterprise value of BRADBURN & WEDGE PROPERTIES LIMITED at £138.2k based on a Turnover of £344.3k and 0.4x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRADBURN & WEDGE PROPERTIES LIMITED at £0 based on an EBITDA of £-1.1m and a 3.78x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRADBURN & WEDGE PROPERTIES LIMITED at £7.6m based on Net Assets of £3.6m and 2.12x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bradburn & Wedge Properties LimitedOverview
Bradburn & Wedge Properties Limited is a live company located in london, W1T 2NU with a Companies House number of 01872665. It operates in the development of building projects sector, SIC Code 41100. Founded in December 1984, it's largest shareholder is
quadriga real estate limited
with a 100% stake. Bradburn & Wedge Properties Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£344.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Bradburn & Wedge Properties Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £344.3k, make it smaller than the average company (£13.9m)
£344.3k - Bradburn & Wedge Properties Limited
£13.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (4.5%)
-10% - Bradburn & Wedge Properties Limited
4.5% - Industry AVG
Production
with a gross margin of 20.4%, this company has a comparable cost of product (20.4%)
20.4% - Bradburn & Wedge Properties Limited
20.4% - Industry AVG
Profitability
an operating margin of -313.2% make it less profitable than the average company (5.8%)
-313.2% - Bradburn & Wedge Properties Limited
5.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (29)
3 - Bradburn & Wedge Properties Limited
29 - Industry AVG
Pay Structure
on an average salary of £44.4k, the company has an equivalent pay structure (£44.4k)
£44.4k - Bradburn & Wedge Properties Limited
£44.4k - Industry AVG
Efficiency
resulting in sales per employee of £114.8k, this is less efficient (£380.2k)
£114.8k - Bradburn & Wedge Properties Limited
£380.2k - Industry AVG
Debtor Days
it gets paid by customers after 7 days, this is earlier than average (23 days)
7 days - Bradburn & Wedge Properties Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (37 days)
3 days - Bradburn & Wedge Properties Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bradburn & Wedge Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 73 weeks, this is more cash available to meet short term requirements (12 weeks)
73 weeks - Bradburn & Wedge Properties Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 32.5%, this is a lower level of debt than the average (70.6%)
32.5% - Bradburn & Wedge Properties Limited
70.6% - Industry AVG
BRADBURN & WEDGE PROPERTIES LIMITED financials
EXPORT
Bradburn & Wedge Properties Limited's latest turnover from June 2023 is estimated at £344.3 thousand and the company has net assets of £3.6 million. According to their latest financial statements, Bradburn & Wedge Properties Limited has 3 employees and maintains cash reserves of £227.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
344,321
493,260
342,830
472,321
559,804
5,511,296
24,310
49,270
461,169
28,262
37,796
170,784
251,679
680,888
Other Income Or Grants
Cost Of Sales
273,986
396,044
280,031
382,720
445,447
4,341,750
23,290
45,203
460,465
28,173
39,348
203,169
257,568
695,200
Gross Profit
70,336
97,216
62,799
89,601
114,357
1,169,546
1,020
4,067
704
89
-1,552
-32,385
-5,889
-14,312
Admin Expenses
1,148,768
-222,448
345,957
-201,187
183,815
1,455,682
-124,512
-28,633
-357,226
-152,467
-126,526
-178,278
197,589
214,271
Operating Profit
-1,078,432
319,664
-283,158
290,788
-69,458
-286,136
125,532
32,700
357,930
152,556
124,974
145,893
-203,478
-228,583
Interest Payable
175,424
133,664
117,543
122,687
69,269
26,508
65,676
65,379
119,694
148,620
105,431
72,708
79,312
89,816
Interest Receivable
8,883
1,861
139
133
594
124
46
34,729
1,579
194
194
3,662
12
2,037
Pre-Tax Profit
-1,244,973
187,860
-400,563
168,235
-138,133
-312,520
59,902
2,050
239,815
4,019
19,737
73,185
121,926
59,186
Tax
-35,693
-31,965
-12,280
-2,117
-7,593
-15,280
-24,097
-10,992
Profit After Tax
-1,244,973
152,167
-400,563
136,270
-138,133
-312,520
47,622
2,050
239,815
1,902
12,144
57,905
97,829
48,194
Dividends Paid
Retained Profit
-1,244,973
152,167
-400,563
136,270
-138,133
-312,520
47,622
2,050
239,815
1,902
12,144
57,905
97,829
48,194
Employee Costs
133,095
124,458
119,782
158,671
156,324
677,392
37,201
36,853
71,272
33,914
33,482
2,464
3,403
Number Of Employees
3
3
3
4
4
18
1
1
2
1
1
1
1
1
EBITDA*
-1,078,432
319,664
-283,158
290,788
-69,458
-286,136
128,130
34,039
361,148
157,565
141,682
163,635
-188,942
-214,045
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
4,101,099
15,644
3,242
3,752
10,791
15,511
29,199
46,658
58,194
Intangible Assets
Investments & Other
3,500,000
3,500,000
3,500,000
4,090,000
4,090,000
4,090,000
4,090,000
4,090,000
4,090,000
4,090,000
4,090,000
5,500,000
5,500,000
Debtors (Due After 1 year)
Total Fixed Assets
3,500,000
3,500,000
3,500,000
4,090,000
4,090,000
4,101,099
4,105,644
4,093,242
4,093,752
4,100,791
4,105,511
4,119,199
5,546,658
5,558,194
Stock & work in progress
812,869
823,669
555,576
706,772
714,934
741,137
894,714
898,655
Trade Debtors
7,275
15,000
25,738
483,894
36,028
36,416
29,210
8,086
27,320
14,948
94,029
233,585
Group Debtors
1,571,328
1,171,328
1,171,328
1,170,428
1,170,428
Misc Debtors
21,797
113,107
11,580
27,342
32,639
42,260
21,579
44,111
38,210
38,592
61,770
16,753
28,219
Cash
227,101
128,225
169,465
107,658
158,491
49,614
86,782
293,001
2,150
722
22,923
219
598
misc current assets
total current assets
1,827,501
1,412,660
1,367,373
1,331,166
1,361,558
483,894
940,771
968,446
921,898
755,218
781,568
840,778
1,005,715
1,161,057
total assets
5,327,501
4,912,660
4,867,373
5,421,166
5,451,558
4,584,993
5,046,415
5,061,688
5,015,650
4,856,009
4,887,079
4,959,977
6,552,373
6,719,251
Bank overdraft
112,500
112,500
112,500
454,782
484,979
441,956
258,557
Bank loan
84,280
87,465
36,787
86,308
82,328
Trade Creditors
2,977
6,459
7,792
405
7,827
672,598
17,865
44,712
47,426
32,466
28,128
49,515
973,193
164,993
Group/Directors Accounts
655,516
629,913
489,683
719,724
other short term finances
hp & lease commitments
other current liabilities
74,423
74,593
99,852
108,161
185,073
158,577
107,728
88,756
189,906
606,743
465,421
664,347
total current liabilities
161,680
168,517
144,431
194,874
275,228
672,598
944,458
894,853
738,365
1,396,878
1,119,850
956,892
973,193
1,087,897
loans
1,301,754
1,716,034
1,847,000
1,883,787
1,970,095
703,125
815,625
928,125
349,786
659,786
907,786
1,131,786
1,281,786
hp & lease commitments
Accruals and Deferred Income
other liabilities
831,581
provisions
267,171
192,056
192,056
258,056
258,056
total long term liabilities
1,568,925
1,908,090
2,039,056
2,141,843
2,228,151
831,581
703,125
815,625
928,125
349,786
659,786
907,786
1,131,786
1,281,786
total liabilities
1,730,605
2,076,607
2,183,487
2,336,717
2,503,379
1,504,179
1,647,583
1,710,478
1,666,490
1,746,664
1,779,636
1,864,678
2,104,979
2,369,683
net assets
3,596,896
2,836,053
2,683,886
3,084,449
2,948,179
3,080,814
3,398,832
3,351,210
3,349,160
3,109,345
3,107,443
3,095,299
4,447,394
4,349,568
total shareholders funds
3,596,896
2,836,053
2,683,886
3,084,449
2,948,179
3,080,814
3,398,832
3,351,210
3,349,160
3,109,345
3,107,443
3,095,299
4,447,394
4,349,568
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-1,078,432
319,664
-283,158
290,788
-69,458
-286,136
125,532
32,700
357,930
152,556
124,974
145,893
-203,478
-228,583
Depreciation
2,598
1,339
3,218
5,009
16,708
17,742
14,536
14,538
Amortisation
Tax
-35,693
-31,965
-12,280
-2,117
-7,593
-15,280
-24,097
-10,992
Stock
-812,869
-10,800
268,093
-151,196
-8,162
-26,203
-153,577
-3,941
898,655
Debtors
315,965
86,527
-25,600
20,441
719,173
405,606
20,293
-15,326
27,025
-19,616
-10,806
-34,064
-151,022
261,804
Creditors
-3,482
-1,333
7,387
-7,422
-664,771
654,733
-26,847
-2,714
14,960
4,338
-21,387
-923,678
808,200
164,993
Accruals and Deferred Income
-170
-25,259
-8,309
-76,912
185,073
-158,577
50,849
18,972
-101,150
-416,837
141,322
465,421
-664,347
664,347
Deferred Taxes & Provisions
75,115
-66,000
258,056
Cash flow from operations
-1,322,934
170,852
-324,480
154,048
-1,010,273
617,283
130,359
-202,470
399,129
-229,273
291,033
-122,261
85,777
-556,156
Investing Activities
capital expenditure
4,101,099
-4,085,455
-15,000
-829
3,821
-289
-3,020
-283
-3,000
-72,732
Change in Investments
-590,000
4,090,000
-4,090,000
-1,410,000
5,500,000
cash flow from investments
590,000
11,099
4,545
-15,000
-829
3,821
-289
-3,020
1,409,717
-3,000
-5,572,732
Financing Activities
Bank loans
-3,185
50,678
-49,521
3,980
82,328
Group/Directors Accounts
-655,516
25,603
140,230
-230,041
719,724
Other Short Term Loans
Long term loans
-414,280
-130,966
-36,787
-86,308
1,970,095
-703,125
-112,500
-112,500
578,339
-310,000
-248,000
-224,000
-150,000
1,281,786
Hire Purchase and Lease Commitments
other long term liabilities
-831,581
831,581
share issue
2,005,816
5,498
-5,498
-1,410,000
-3
4,301,374
interest
-166,541
-131,803
-117,404
-122,554
-68,675
-26,384
-65,630
-30,650
-118,115
-148,426
-105,237
-69,046
-79,300
-87,779
cash flow from financing
1,421,810
-212,091
-203,712
-204,882
1,157,665
-558,942
-152,527
-2,920
230,183
261,298
-353,237
-1,703,046
-229,303
5,495,381
cash and cash equivalents
cash
98,876
-41,240
61,807
-50,833
158,491
-49,614
-37,168
-206,219
290,851
1,428
-22,201
22,704
-379
598
overdraft
-112,500
-342,282
-30,197
43,023
441,956
-258,557
258,557
change in cash
98,876
-41,240
61,807
-50,833
158,491
62,886
-37,168
-206,219
633,133
31,625
-65,224
-419,252
258,178
-257,959
bradburn & wedge properties 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 bradburn & wedge properties limited. Get real-time insights into bradburn & wedge properties limited's credit score, group structure and payment trends.
Perform a competitor analysis for bradburn & wedge properties limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in W1T area or any other competitors across 12 key performance metrics.
bradburn & wedge properties limited Ownership
BRADBURN & WEDGE PROPERTIES LIMITED group structure
Bradburn & Wedge Properties Limited has no subsidiary companies.
The sole shareholder of Bradburn & Wedge Properties Limited is Quadriga Real Estate Limited.
quadriga real estate limited
100%
bradburn & wedge properties limited directors
Bradburn & Wedge Properties Limited currently has 3 directors.
The longest serving directors include
Mr Scott Gilhooly (Nov 2018) and
Mr William Killick (Nov 2018).
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 17 charges/mortgages relating to bradburn & wedge properties limited. Currently there are 3 open charges and 14 have been satisfied in the past.
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 BRADBURN & WEDGE PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.
bradburn & wedge properties limitedCompanies House Filings - See Documents
