Pomanda estimates the enterprise value of HJ BROWN LIMITED at £172k based on a Turnover of £237.3k and 0.72x industry multiple (adjusted for size and gross margin).
hj brown limitedEstimated Valuation
£7.1k
Pomanda estimates the enterprise value of HJ BROWN LIMITED at £7.1k based on an EBITDA of £1.5k and a 4.77x industry multiple (adjusted for size and gross margin).
hj brown limitedEstimated Valuation
£7.2k
Pomanda estimates the enterprise value of HJ BROWN LIMITED at £7.2k based on Net Assets of £1.6k and 4.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hj Brown LimitedOverview
Hj Brown Limited is a live company located in derby, DE1 2BU with a Companies House number of 02570542. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in December 1990, it's largest shareholder is
julie elizabeth brown
with a 50% stake. Hj Brown Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£237.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Hj Brown Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £237.3k, make it larger than the average company (£80.3k)
£237.3k - Hj Brown Limited
£80.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -1%, show it is growing at a slower rate (3.3%)
-1% - Hj Brown Limited
3.3% - Industry AVG
Production
with a gross margin of 78.2%, this company has a comparable cost of product (78.2%)
78.2% - Hj Brown Limited
78.2% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (7.1%)
0.4% - Hj Brown Limited
7.1% - Industry AVG
Employees
with 10 employees, this is above the industry average (4)
10 - Hj Brown Limited
4 - Industry AVG
Pay Structure
on an average salary of £12.8k, the company has an equivalent pay structure (£12.8k)
£12.8k - Hj Brown Limited
£12.8k - Industry AVG
Efficiency
resulting in sales per employee of £23.7k, this is less efficient (£31.7k)
£23.7k - Hj Brown Limited
£31.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Hj Brown Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 57 days, this is slower than average (49 days)
57 days - Hj Brown Limited
49 days - Industry AVG
Stock Days
it holds stock equivalent to 39 days, this is less than average (50 days)
39 days - Hj Brown Limited
50 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (26 weeks)
0 weeks - Hj Brown Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.1%, this is a similar level of debt than the average (87.4%)
96.1% - Hj Brown Limited
87.4% - Industry AVG
HJ BROWN LIMITED financials
EXPORT
Hj Brown Limited's latest turnover from May 2020 is estimated at £237.3 thousand and the company has net assets of £1.6 thousand. According to their latest financial statements, Hj Brown Limited has 10 employees and maintains cash reserves of £18 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
237,271
264,146
235,783
247,218
164,470
160,488
110,388
91,294
161,153
133,752
693,041
Other Income Or Grants
Cost Of Sales
51,671
46,931
45,658
51,920
33,338
35,207
23,715
23,034
50,952
39,642
190,575
Gross Profit
185,600
217,215
190,125
195,298
131,132
125,281
86,673
68,260
110,201
94,110
502,466
Admin Expenses
184,616
229,969
179,846
188,204
139,367
118,523
105,262
77,900
81,206
84,886
502,954
Operating Profit
984
-12,754
10,279
7,094
-8,235
6,758
-18,589
-9,640
28,995
9,224
-488
Interest Payable
71
Interest Receivable
2
139
154
68
145
197
189
181
191
125
43
Pre-Tax Profit
915
-12,615
10,433
7,162
-8,090
6,955
-18,400
-9,459
29,186
9,349
-445
Tax
-174
-1,982
-1,361
-1,391
-7,005
-2,431
Profit After Tax
741
-12,615
8,451
5,801
-8,090
5,564
-18,400
-9,459
22,181
6,918
-445
Dividends Paid
Retained Profit
741
-12,615
8,451
5,801
-8,090
5,564
-18,400
-9,459
22,181
6,918
-445
Employee Costs
128,479
159,391
138,115
152,683
173,009
86,184
60,805
61,702
69,601
67,071
333,605
Number Of Employees
10
12
10
10
10
5
4
4
5
5
25
EBITDA*
1,480
-11,774
11,289
11,937
-2,146
12,707
-12,368
-3,459
35,178
15,932
6,642
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
1,231
1,727
2,351
3,005
7,270
12,729
18,678
23,268
29,449
35,632
41,258
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,231
1,727
2,351
3,005
7,270
12,729
18,678
23,268
29,449
35,632
41,258
Stock & work in progress
5,592
8,346
7,519
6,296
9,913
7,799
6,750
9,386
6,280
7,025
6,369
Trade Debtors
131
4,311
2,089
1,493
2,861
2,193
15,551
Group Debtors
Misc Debtors
35,641
9,103
12,210
4,736
2,849
Cash
18
4,476
32,617
29,007
25,511
32,312
46,443
29,117
43,453
32,928
17,016
misc current assets
total current assets
41,251
21,925
52,346
40,039
38,404
44,422
55,282
39,996
52,594
42,146
38,936
total assets
42,482
23,652
54,697
43,044
45,674
57,151
73,960
63,264
82,043
77,778
80,194
Bank overdraft
Bank loan
Trade Creditors
8,102
5,369
5,410
4,086
3,197
49,792
72,165
43,069
52,389
69,642
70,697
Group/Directors Accounts
6,660
other short term finances
2,330
hp & lease commitments
other current liabilities
30,403
17,377
35,766
33,888
35,094
total current liabilities
40,835
22,746
41,176
37,974
44,951
49,792
72,165
43,069
52,389
69,642
70,697
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
663
8,942
provisions
1,454
total long term liabilities
1,454
663
8,942
total liabilities
40,835
22,746
41,176
37,974
46,405
49,792
72,165
43,069
52,389
70,305
79,639
net assets
1,647
906
13,521
5,070
-731
7,359
1,795
20,195
29,654
7,473
555
total shareholders funds
1,647
906
13,521
5,070
-731
7,359
1,795
20,195
29,654
7,473
555
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
984
-12,754
10,279
7,094
-8,235
6,758
-18,589
-9,640
28,995
9,224
-488
Depreciation
496
980
1,010
4,843
6,089
5,949
6,221
6,181
6,183
6,708
7,130
Amortisation
Tax
-174
-1,982
-1,361
-1,391
-7,005
-2,431
Stock
-2,754
827
1,223
-3,617
2,114
1,049
-2,636
3,106
-745
656
6,369
Debtors
26,538
-3,107
7,474
1,756
-1,331
2,222
596
-1,368
668
-13,358
15,551
Creditors
2,733
-41
1,324
889
-46,595
-22,373
29,096
-9,320
-17,253
-1,055
70,697
Accruals and Deferred Income
13,026
-18,389
1,878
-1,206
35,094
Deferred Taxes & Provisions
-1,454
1,454
Cash flow from operations
-6,719
-27,924
3,812
10,666
-12,976
-14,328
18,768
-14,517
10,997
25,148
55,419
Investing Activities
capital expenditure
-356
-356
-578
-630
-1,631
-1,082
-48,388
Change in Investments
cash flow from investments
-356
-356
-578
-630
-1,631
-1,082
-48,388
Financing Activities
Bank loans
Group/Directors Accounts
-6,660
6,660
Other Short Term Loans
2,330
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-663
-8,279
8,942
share issue
1,000
interest
-69
139
154
68
145
197
189
181
191
125
43
cash flow from financing
2,261
139
154
-6,592
6,805
197
189
181
-472
-8,154
9,985
cash and cash equivalents
cash
-4,458
-28,141
3,610
3,496
-6,801
-14,131
17,326
-14,336
10,525
15,912
17,016
overdraft
change in cash
-4,458
-28,141
3,610
3,496
-6,801
-14,131
17,326
-14,336
10,525
15,912
17,016
hj brown 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 hj brown limited. Get real-time insights into hj brown limited's credit score, group structure and payment trends.
Perform a competitor analysis for hj brown limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in DE1 area or any other competitors across 12 key performance metrics.
hj brown limited Ownership
HJ BROWN LIMITED group structure
Hj Brown Limited has no subsidiary companies.
Ultimate parent company
HJ BROWN LIMITED
02570542
HJ BROWN LIMITED Shareholders
The largest shareholders in Hj Brown Limited include Julie Elizabeth Brown and Helen Dana Brown.
julie elizabeth brown
50%
helen dana brown
50%
hj brown limited directors
Hj Brown Limited currently has 2 directors.
The longest serving directors include
Ms Julie Everly (Jun 2004) and
Ms Helen Bailey (Jun 2004).
derwent business centre, clarke street, derby, DE1 2BU
Bank
HSBC BANK PLC
Legal Advisor
-
hj brown 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 hj brown limited.
hj brown 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 HJ BROWN LIMITED. This can take several minutes, an email will notify you when this has completed.
hj brown limitedCompanies House Filings - See Documents
