kellogg brown & root sustainable technology solutions limited

Live MatureSmallDeclining

kellogg brown & root sustainable technology solutions limited Company Information

Share KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED

Company Number

02035186

Shareholders

kellogg brown & root group ltd

Group Structure

View All

Industry

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

 +3

Registered Address

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

kellogg brown & root sustainable technology solutions limited Estimated Valuation

£546.2k

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED at £546.2k based on a Turnover of £1.4m and 0.39x industry multiple (adjusted for size and gross margin).

kellogg brown & root sustainable technology solutions limited Estimated Valuation

£0

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED at £0 based on an EBITDA of £-386.3k and a 2.61x industry multiple (adjusted for size and gross margin).

kellogg brown & root sustainable technology solutions limited Estimated Valuation

£32m

Pomanda estimates the enterprise value of KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED at £32m based on Net Assets of £14.1m and 2.28x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Kellogg Brown & Root Sustainable Technology Solutions Limited Overview

Kellogg Brown & Root Sustainable Technology Solutions Limited is a live company located in leatherhead, KT22 7NL with a Companies House number of 02035186. It operates in the support activities for petroleum and natural gas mining sector, SIC Code 09100. Founded in July 1986, it's largest shareholder is kellogg brown & root group ltd with a 100% stake. Kellogg Brown & Root Sustainable Technology Solutions Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Kellogg Brown & Root Sustainable Technology Solutions Limited Health Check

Pomanda's financial health check has awarded Kellogg Brown & Root Sustainable Technology Solutions 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 Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

0 Regular

positive_score

5 Weak

size

Size

annual sales of £1.4m, make it smaller than the average company (£6.5m)

£1.4m - Kellogg Brown & Root Sustainable Technology Solutions Limited

£6.5m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -37%, show it is growing at a slower rate (6.8%)

-37% - Kellogg Brown & Root Sustainable Technology Solutions Limited

6.8% - Industry AVG

production

Production

with a gross margin of 13.4%, this company has a higher cost of product (30.7%)

13.4% - Kellogg Brown & Root Sustainable Technology Solutions Limited

30.7% - Industry AVG

profitability

Profitability

an operating margin of -27.6% make it less profitable than the average company (6.1%)

-27.6% - Kellogg Brown & Root Sustainable Technology Solutions Limited

6.1% - Industry AVG

employees

Employees

with 5 employees, this is below the industry average (31)

5 - Kellogg Brown & Root Sustainable Technology Solutions Limited

31 - Industry AVG

paystructure

Pay Structure

on an average salary of £47.8k, the company has a lower pay structure (£60k)

£47.8k - Kellogg Brown & Root Sustainable Technology Solutions Limited

£60k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £279.8k, this is more efficient (£143.1k)

£279.8k - Kellogg Brown & Root Sustainable Technology Solutions Limited

£143.1k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Kellogg Brown & Root Sustainable Technology Solutions Limited

- - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Kellogg Brown & Root Sustainable Technology Solutions Limited

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Kellogg Brown & Root Sustainable Technology Solutions Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 242 weeks, this is more cash available to meet short term requirements (14 weeks)

242 weeks - Kellogg Brown & Root Sustainable Technology Solutions Limited

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 17.9%, this is a lower level of debt than the average (54.4%)

17.9% - Kellogg Brown & Root Sustainable Technology Solutions Limited

54.4% - Industry AVG

KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED financials

EXPORTms excel logo

Kellogg Brown & Root Sustainable Technology Solutions Limited's latest turnover from December 2023 is £1.4 million and the company has net assets of £14.1 million. According to their latest financial statements, Kellogg Brown & Root Sustainable Technology Solutions Limited has 5 employees and maintains cash reserves of £14.3 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
Turnover1,398,7641,856,7412,134,3555,590,5709,903,73913,734,59224,727,18943,685,40186,452,066137,621,462117,045,176101,662,57973,801,88250,987,07446,673,280
Other Income Or Grants000000000000000
Cost Of Sales1,211,6122,070,5031,448,6216,165,4948,957,61612,456,30721,832,61136,812,79069,626,614113,542,77792,335,75382,987,11557,250,06745,036,10841,696,145
Gross Profit187,152-213,762685,734-574,924946,1231,278,2852,894,5786,872,61116,825,45224,078,68524,709,42318,675,46416,551,8155,950,9664,977,135
Admin Expenses573,495-8,500,637258,027926,5311,530,159-3,204,3354,985,837-8,920,138-1,974,872-2,287,475850,687763,593339,503-392,5351,489,847
Operating Profit-386,3438,286,875427,707-1,501,455-584,0364,482,620-2,091,25915,792,74918,800,32426,366,16023,858,73617,911,87116,212,3126,343,5013,487,288
Interest Payable4,3065,1365,3081,215,1711,565,960374,67100566,123502,513839,0491,703,8525,451,95010,276,659881,546
Interest Receivable29,806108,356113,773547,6102,019,4361,606,400821,914503,746917,815341,245340,206704,8936,329,8249,403,5751,171,951
Pre-Tax Profit-360,8438,390,095536,172-2,169,016-130,5605,714,349-1,269,34516,296,49519,152,01626,204,89223,359,89316,912,91217,090,1865,470,4173,777,693
Tax80,235-3,859,653-342,100446,673-180,490-132,408-209,792-414,297-3,918,439-5,612,503-5,434,529-2,719,575-4,438,267-107,973-1,705,379
Profit After Tax-280,6084,530,442194,072-1,722,343-311,0505,581,941-1,479,13715,882,19815,233,57720,592,38917,925,36414,193,33712,651,9195,362,4442,072,314
Dividends Paid110,000,000000000000000045,000,000
Retained Profit-110,280,6084,530,442194,072-1,722,343-311,0505,581,941-1,479,13715,882,19815,233,57720,592,38917,925,36414,193,33712,651,9195,362,444-42,927,686
Employee Costs238,861249,683222,114219,732192,414303,471322,093652,780745,346670,234888,332626,906550,863680,0323,197,671
Number Of Employees556655528282644393247147
EBITDA*-386,3438,286,875427,707-1,501,455-584,0364,482,620-2,091,25915,792,74918,800,32426,366,16023,858,73617,911,87116,212,3126,343,5013,487,288

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets178,050178,0500000000000000
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)12,27500000000000000
Total Fixed Assets190,325178,0500000000000000
Stock & work in progress000000000000000
Trade Debtors01,191313,5283,870,4887,857,538900,090950,9346,466,1217,977,51022,274,02621,075,99816,277,54113,554,7717,438,6005,053,074
Group Debtors2,159,277324,480706,955399,771319,3525,006,1881,575,0571,006,923668,593385,236319,039350,390319,847253,257,959253,786,244
Misc Debtors470,513153,5541,683,8111,414,39393,97350,9971,853,72959,40193,49695,52120,68527,87351,78968,576428,478
Cash14,306,136128,321,037119,749,835161,990,601189,603,710187,282,125177,339,896164,011,877114,317,098173,726,869128,968,93258,304,411116,357,95554,612,52364,773,030
misc current assets000000000000000
total current assets16,935,926128,800,262122,454,129167,675,253197,874,573193,239,400181,719,616171,544,322123,056,697196,481,652150,384,65474,960,215130,284,362315,377,658324,040,826
total assets17,126,251128,978,312122,454,129167,675,253197,874,573193,239,400181,719,616171,544,322123,056,697196,481,652150,384,65474,960,215130,284,362315,377,658324,040,826
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 002,80701,73330211,44279,9720237,98000000
Group/Directors Accounts2,745,4314,084,3652,360,96146,913,39475,770,73469,926,88963,330,98449,747,22120,423,324103,770,64277,954,83920,098,36690,378,424290,917,532305,019,281
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities327,261559,780286,6361,152,206752,8321,669,1632,316,0854,176,887975,3296,048,5636,597,7376,955,1356,192,5613,398,6683,322,531
total current liabilities3,072,6924,644,1452,650,40448,065,60076,525,29971,596,35465,658,51154,004,08021,398,653110,057,18584,552,57627,053,50196,570,985294,316,200308,341,812
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions000017,2780000000000
total long term liabilities000017,2780000000000
total liabilities3,072,6924,644,1452,650,40448,065,60076,542,57771,596,35465,658,51154,004,08021,398,653110,057,18584,552,57627,053,50196,570,985294,316,200308,341,812
net assets14,053,559124,334,167119,803,725119,609,653121,331,996121,643,046116,061,105117,540,242101,658,04486,424,46765,832,07847,906,71433,713,37721,061,45815,699,014
total shareholders funds14,053,559124,334,167119,803,725119,609,653121,331,996121,643,046116,061,105117,540,242101,658,04486,424,46765,832,07847,906,71433,713,37721,061,45815,699,014
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit-386,3438,286,875427,707-1,501,455-584,0364,482,620-2,091,25915,792,74918,800,32426,366,16023,858,73617,911,87116,212,3126,343,5013,487,288
Depreciation000000000000000
Amortisation000000000000000
Tax80,235-3,859,653-342,100446,673-180,490-132,408-209,792-414,297-3,918,439-5,612,503-5,434,529-2,719,575-4,438,267-107,973-1,705,379
Stock000000000000000
Debtors2,162,840-2,225,069-2,980,358-2,586,2112,313,5881,577,555-3,152,725-1,207,154-14,015,1841,339,0614,759,9182,729,397-246,838,7281,497,339259,267,796
Creditors0-2,8072,807-1,7331,431-11,140-68,53079,972-237,980237,98000000
Accruals and Deferred Income-232,519273,144-865,570399,374-916,331-646,922-1,860,8023,201,558-5,073,234-549,174-357,398762,5742,793,89376,1373,322,531
Deferred Taxes & Provisions000-17,27817,2780000000000
Cash flow from operations-2,701,4676,922,6282,203,2021,911,792-3,975,7362,114,595-1,077,65819,867,13623,585,85519,103,40213,306,89113,225,473261,406,6664,814,326-254,163,356
Investing Activities
capital expenditure0-178,0500000000000000
Change in Investments000000000000000
cash flow from investments0-178,0500000000000000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-1,338,9341,723,404-44,552,433-28,857,3405,843,8456,595,90513,583,76329,323,897-83,347,31825,815,80357,856,473-70,280,058-200,539,108-14,101,749305,019,281
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue0000000000000058,626,700
interest25,500103,220108,465-667,561453,4761,231,729821,914503,746351,692-161,268-498,843-998,959877,874-873,084290,405
cash flow from financing-1,313,4341,826,624-44,443,968-29,524,9016,297,3217,827,63414,405,67729,827,643-82,995,62625,654,53557,357,630-71,279,017-199,661,234-14,974,833363,936,386
cash and cash equivalents
cash-114,014,9018,571,202-42,240,766-27,613,1092,321,5859,942,22913,328,01949,694,779-59,409,77144,757,93770,664,521-58,053,54461,745,432-10,160,50764,773,030
overdraft000000000000000
change in cash-114,014,9018,571,202-42,240,766-27,613,1092,321,5859,942,22913,328,01949,694,779-59,409,77144,757,93770,664,521-58,053,54461,745,432-10,160,50764,773,030

kellogg brown & root sustainable technology solutions 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 sustainable technology solutions limited. Get real-time insights into kellogg brown & root sustainable technology solutions 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 Sustainable Technology Solutions Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for kellogg brown & root sustainable technology solutions limited by selecting its closest rivals, whether from the MINING AND QUARRYING sector, other small companies, companies in KT22 area or any other competitors across 12 key performance metrics.

kellogg brown & root sustainable technology solutions limited Ownership

KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED group structure

Kellogg Brown & Root Sustainable Technology Solutions Limited has no subsidiary companies.

Ultimate parent company

KBR INC

#0063227

2 parents

KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED

02035186

KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED Shareholders

kellogg brown & root group ltd 100%

kellogg brown & root sustainable technology solutions limited directors

Kellogg Brown & Root Sustainable Technology Solutions Limited currently has 3 directors. The longest serving directors include Mr Jalal Ibrahim (Sep 2019) and Mr Christopher Jeffs (Nov 2022).

officercountryagestartendrole
Mr Jalal Ibrahim64 years Sep 2019- Director
Mr Christopher Jeffs35 years Nov 2022- Director
Mr Ulysses Goree59 years Jul 2023- Director

P&L

December 2023

turnover

1.4m

-25%

operating profit

-386.3k

-105%

gross margin

13.4%

-216.22%

turnover

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

Balance Sheet

December 2023

net assets

14.1m

-0.89%

total assets

17.1m

-0.87%

cash

14.3m

-0.89%

net assets

Total assets minus all liabilities

kellogg brown & root sustainable technology solutions limited company details

company number

02035186

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)

09100 - Support activities for petroleum and natural gas extraction

71122 - Engineering related scientific and technical consulting activities

incorporation date

July 1986

age

39

incorporated

UK

ultimate parent company

KBR INC

accounts

Full Accounts

last accounts submitted

December 2023

previous names

kellogg brown & root overseas operations limited (December 2022)

brown & root technology limited (May 2003)

See more

accountant

-

auditor

GRANT THORNTON

address

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

Bank

-

Legal Advisor

-

kellogg brown & root sustainable technology solutions 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 did not find charges/mortgages relating to kellogg brown & root sustainable technology solutions limited.

kellogg brown & root sustainable technology solutions 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 KELLOGG BROWN & ROOT SUSTAINABLE TECHNOLOGY SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

kellogg brown & root sustainable technology solutions limited Companies House Filings - See Documents

datedescriptionview/download