berlon limited
berlon limited Company Information
Company Number
02114250
Next Accounts
Dec 2025
Shareholders
rifka kernkraut
joseph kernkraut
Group Structure
View All
Industry
Renting and operating of Housing Association real estate
Registered Address
new burlington house, 1075 finchley road, london, NW11 0PU
Website
-berlon limited Estimated Valuation
Pomanda estimates the enterprise value of BERLON LIMITED at £877.9k based on a Turnover of £211.7k and 4.15x industry multiple (adjusted for size and gross margin).
berlon limited Estimated Valuation
Pomanda estimates the enterprise value of BERLON LIMITED at £1.3m based on an EBITDA of £174.4k and a 7.2x industry multiple (adjusted for size and gross margin).
berlon limited Estimated Valuation
Pomanda estimates the enterprise value of BERLON LIMITED at £2.5m based on Net Assets of £1.4m and 1.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Berlon Limited Overview
Berlon Limited is a live company located in london, NW11 0PU with a Companies House number of 02114250. It operates in the renting and operating of housing association real estate sector, SIC Code 68201. Founded in March 1987, it's largest shareholder is rifka kernkraut with a 50% stake. Berlon Limited is a mature, micro sized company, Pomanda has estimated its turnover at £211.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Berlon Limited Health Check
Pomanda's financial health check has awarded Berlon Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
6 Weak
Size
annual sales of £211.7k, make it smaller than the average company (£1.5m)
- Berlon Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.2%)
- Berlon Limited
5.2% - Industry AVG
Production
with a gross margin of 61.9%, this company has a comparable cost of product (61.9%)
- Berlon Limited
61.9% - Industry AVG
Profitability
an operating margin of 82.3% make it more profitable than the average company (14.5%)
- Berlon Limited
14.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (8)
2 - Berlon Limited
8 - Industry AVG
Pay Structure
on an average salary of £35k, the company has an equivalent pay structure (£35k)
- Berlon Limited
£35k - Industry AVG
Efficiency
resulting in sales per employee of £105.9k, this is less efficient (£160.7k)
- Berlon Limited
£160.7k - Industry AVG
Debtor Days
it gets paid by customers after 14 days, this is near the average (17 days)
- Berlon Limited
17 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is quicker than average (37 days)
- Berlon Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Berlon Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (22 weeks)
7 weeks - Berlon Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 34.3%, this is a lower level of debt than the average (71.4%)
34.3% - Berlon Limited
71.4% - Industry AVG
BERLON LIMITED financials
Berlon Limited's latest turnover from March 2024 is estimated at £211.7 thousand and the company has net assets of £1.4 million. According to their latest financial statements, Berlon Limited has 2 employees and maintains cash reserves of £55.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 233 | 310 | 413 | 1,895,550 | 1,895,733 | 1,895,977 | 1,099,303 | 1,099,737 | 1,098,000 | 266,295 | 266,295 | 266,295 | 266,295 | 261,295 | |
| Intangible Assets | |||||||||||||||
| Investments & Other | 2,020,000 | 1,895,000 | 1,895,000 | 1,100,316 | |||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 2,020,233 | 1,895,310 | 1,895,413 | 1,895,550 | 1,895,733 | 1,895,977 | 1,099,303 | 1,099,737 | 1,100,316 | 1,098,000 | 266,295 | 266,295 | 266,295 | 266,295 | 261,295 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 8,327 | 14,746 | 11,122 | 7,284 | 6,484 | 5,833 | 2,489 | 1,606 | 900 | 962 | 1,878 | 2,199 | 99 | 1,003 | 3,617 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 45,258 | 258 | 203 | 143 | 137 | 137 | 112 | 20,112 | 112 | ||||||
| Cash | 55,651 | 77,837 | 79,162 | 31,095 | 24,755 | 1,039 | 96,103 | 45,006 | 75,797 | 57,132 | 27,212 | 15,981 | 23,587 | 5,407 | 1,211 |
| misc current assets | |||||||||||||||
| total current assets | 109,236 | 92,841 | 90,487 | 38,522 | 31,376 | 7,009 | 98,704 | 66,724 | 76,809 | 58,094 | 29,090 | 18,180 | 23,686 | 6,410 | 4,828 |
| total assets | 2,129,469 | 1,988,151 | 1,985,900 | 1,934,072 | 1,927,109 | 1,902,986 | 1,198,007 | 1,166,461 | 1,177,125 | 1,156,094 | 295,385 | 284,475 | 289,981 | 272,705 | 266,123 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 4,900 | 4,275 | 4,253 | 4,127 | 4,051 | 2,749 | 2,750 | 2,700 | 2,058 | 225,105 | 196,392 | 194,203 | 210,029 | 194,142 | 172,606 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 401,243 | 424,909 | 461,113 | 447,314 | 470,647 | 467,697 | 246,395 | 225,984 | 242,167 | ||||||
| total current liabilities | 406,143 | 429,184 | 465,366 | 451,441 | 474,698 | 470,446 | 249,145 | 228,684 | 244,225 | 225,105 | 196,392 | 194,203 | 210,029 | 194,142 | 172,606 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 325,000 | 294,000 | 294,000 | 224,000 | 224,000 | 200,000 | 115,000 | 117,000 | 126,000 | ||||||
| total long term liabilities | 325,000 | 294,000 | 294,000 | 224,000 | 224,000 | 200,000 | 115,000 | 117,000 | 126,000 | ||||||
| total liabilities | 731,143 | 723,184 | 759,366 | 675,441 | 698,698 | 670,446 | 364,145 | 345,684 | 370,225 | 225,105 | 196,392 | 194,203 | 210,029 | 194,142 | 172,606 |
| net assets | 1,398,326 | 1,264,967 | 1,226,534 | 1,258,631 | 1,228,411 | 1,232,540 | 833,862 | 820,777 | 806,900 | 930,989 | 98,993 | 90,272 | 79,952 | 78,563 | 93,517 |
| total shareholders funds | 1,398,326 | 1,264,967 | 1,226,534 | 1,258,631 | 1,228,411 | 1,232,540 | 833,862 | 820,777 | 806,900 | 930,989 | 98,993 | 90,272 | 79,952 | 78,563 | 93,517 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 77 | 103 | 137 | 183 | 244 | 326 | 434 | 772 | |||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | 38,581 | 3,679 | 3,898 | 806 | 651 | 3,369 | -19,117 | 20,706 | 50 | -916 | -321 | 2,100 | -904 | -2,614 | 3,617 |
| Creditors | 625 | 22 | 126 | 76 | 1,302 | -1 | 50 | 642 | -223,047 | 28,713 | 2,189 | -15,826 | 15,887 | 21,536 | 172,606 |
| Accruals and Deferred Income | -23,666 | -36,204 | 13,799 | -23,333 | 2,950 | 221,302 | 20,411 | -16,183 | 242,167 | ||||||
| Deferred Taxes & Provisions | 31,000 | 70,000 | 24,000 | 85,000 | -2,000 | -9,000 | 126,000 | ||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 125,000 | 1,895,000 | -1,100,316 | 1,100,316 | |||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -22,186 | -1,325 | 48,067 | 6,340 | 23,716 | -95,064 | 51,097 | -30,791 | 18,665 | 29,920 | 11,231 | -7,606 | 18,180 | 4,196 | 1,211 |
| overdraft | |||||||||||||||
| change in cash | -22,186 | -1,325 | 48,067 | 6,340 | 23,716 | -95,064 | 51,097 | -30,791 | 18,665 | 29,920 | 11,231 | -7,606 | 18,180 | 4,196 | 1,211 |
berlon limited Credit Report and Business Information
Berlon Limited Competitor Analysis
Perform a competitor analysis for berlon limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NW11 area or any other competitors across 12 key performance metrics.
berlon limited Ownership
BERLON LIMITED group structure
Berlon Limited has no subsidiary companies.
Ultimate parent company
BERLON LIMITED
02114250
berlon limited directors
Berlon Limited currently has 2 directors. The longest serving directors include Mr Joseph Kernkraut (Nov 1999) and Mrs Rifka Kernkraut (Apr 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Joseph Kernkraut | United Kingdom | 53 years | Nov 1999 | - | Director |
| Mrs Rifka Kernkraut | United Kingdom | 52 years | Apr 2017 | - | Director |
P&L
March 2024turnover
211.7k
-18%
operating profit
174.3k
0%
gross margin
61.9%
-0.65%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
1.4m
+0.11%
total assets
2.1m
+0.07%
cash
55.7k
-0.29%
net assets
Total assets minus all liabilities
berlon limited company details
company number
02114250
Type
Private limited with Share Capital
industry
68201 - Renting and operating of Housing Association real estate
incorporation date
March 1987
age
38
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
new burlington house, 1075 finchley road, london, NW11 0PU
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
berlon 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 4 charges/mortgages relating to berlon limited. Currently there are 3 open charges and 1 have been satisfied in the past.
berlon 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 BERLON LIMITED. This can take several minutes, an email will notify you when this has completed.
berlon limited Companies House Filings - See Documents
| date | description | view/download |
|---|
