the independent family brewers of britain
the independent family brewers of britain Company Information
Company Number
02772916
Website
http://brewersinn.co.ukRegistered Address
pier house, 86-93 strand on the green, london, W4 3NN
Industry
Activities of other membership organisations n.e.c.
Telephone
02088744128
Next Accounts Due
December 2024
Group Structure
View All
Shareholders
-0%
the independent family brewers of britain Estimated Valuation
Pomanda estimates the enterprise value of THE INDEPENDENT FAMILY BREWERS OF BRITAIN at £17.1k based on a Turnover of £32.8k and 0.52x industry multiple (adjusted for size and gross margin).
the independent family brewers of britain Estimated Valuation
Pomanda estimates the enterprise value of THE INDEPENDENT FAMILY BREWERS OF BRITAIN at £0 based on an EBITDA of £-14.9k and a 6.97x industry multiple (adjusted for size and gross margin).
the independent family brewers of britain Estimated Valuation
Pomanda estimates the enterprise value of THE INDEPENDENT FAMILY BREWERS OF BRITAIN at £225.4k based on Net Assets of £83.8k and 2.69x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Independent Family Brewers Of Britain Overview
The Independent Family Brewers Of Britain is a live company located in london, W4 3NN with a Companies House number of 02772916. It operates in the activities of other membership organizations n.e.c. sector, SIC Code 94990. Founded in December 1992, it's largest shareholder is unknown. The Independent Family Brewers Of Britain is a mature, micro sized company, Pomanda has estimated its turnover at £32.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Independent Family Brewers Of Britain Health Check
Pomanda's financial health check has awarded The Independent Family Brewers Of Britain 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
2 Regular
6 Weak
Size
annual sales of £32.8k, make it smaller than the average company (£414k)
£32.8k - The Independent Family Brewers Of Britain
£414k - Industry AVG
Growth
3 year (CAGR) sales growth of -23%, show it is growing at a slower rate (4.7%)
-23% - The Independent Family Brewers Of Britain
4.7% - Industry AVG
Production
with a gross margin of 50.2%, this company has a comparable cost of product (50.2%)
50.2% - The Independent Family Brewers Of Britain
50.2% - Industry AVG
Profitability
an operating margin of -45.5% make it less profitable than the average company (2.4%)
-45.5% - The Independent Family Brewers Of Britain
2.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (9)
- The Independent Family Brewers Of Britain
9 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
- The Independent Family Brewers Of Britain
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £32.8k, this is less efficient (£53.6k)
- The Independent Family Brewers Of Britain
£53.6k - Industry AVG
Debtor Days
it gets paid by customers after 37 days, this is later than average (15 days)
37 days - The Independent Family Brewers Of Britain
15 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - The Independent Family Brewers Of Britain
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - The Independent Family Brewers Of Britain
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1624 weeks, this is more cash available to meet short term requirements (223 weeks)
1624 weeks - The Independent Family Brewers Of Britain
223 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3%, this is a lower level of debt than the average (13.7%)
3% - The Independent Family Brewers Of Britain
13.7% - Industry AVG
THE INDEPENDENT FAMILY BREWERS OF BRITAIN financials
The Independent Family Brewers Of Britain's latest turnover from March 2023 is £32.8 thousand and the company has net assets of £83.8 thousand. According to their latest financial statements, we estimate that The Independent Family Brewers Of Britain has 1 employee and maintains cash reserves of £80.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | 32,790 | 0 | 0 | 71,130 | 69,830 | 74,990 | 140,950 | 140,530 | 142,542 | 75,457 | 115,944 | |||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | -14,910 | -29,194 | -22,252 | 37,702 | -10,979 | |||||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 102 | 76 | 13 | 14 | 13 | 13 | |||
| Interest Receivable | 301 | 204 | 51 | 242 | 102 | 24 | 25 | 21 | 11 | 5 | 9 | |||
| Pre-Tax Profit | -14,609 | -28,990 | -22,201 | 37,944 | -10,877 | 18,333 | -6,221 | 2,706 | 16,404 | 25,020 | 24,648 | |||
| Tax | 0 | 0 | 4,132 | -4,990 | -6 | -2,158 | -70 | -303 | -2,951 | 333 | -1,634 | |||
| Profit After Tax | -14,609 | -28,990 | -18,069 | 32,954 | -10,883 | 16,175 | -6,291 | 2,403 | 13,453 | 25,353 | 23,014 | |||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Retained Profit | -14,609 | -28,990 | -18,069 | 32,954 | -10,883 | 16,175 | -6,291 | 2,403 | 13,453 | 25,353 | 23,014 | |||
| Employee Costs | ||||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | -14,910 | -29,194 | -22,252 | 37,702 | -10,979 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 3,342 | 0 | 0 | 0 | 2,544 | 5,100 | 0 | 1,020 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,839 | 2,460 | 1,695 | 490 | 2,741 | 0 | 1,940 | 3,477 | 2,270 | 2,179 | 8,949 | 10,477 | 5,043 | 4,989 |
| Cash | 80,145 | 97,802 | 127,273 | 159,901 | 115,172 | 148,028 | 98,313 | 83,671 | 76,800 | 58,746 | 74,412 | 49,536 | 32,522 | 26,590 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 86,326 | 100,262 | 128,968 | 160,391 | 120,457 | 153,128 | 100,253 | 88,168 | 79,070 | 60,925 | 83,361 | 60,013 | 37,565 | 31,579 |
| total assets | 86,326 | 100,262 | 128,968 | 160,391 | 120,457 | 153,128 | 100,253 | 88,168 | 79,070 | 60,925 | 83,361 | 60,013 | 37,565 | 31,579 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 9,972 | 2,882 | 3,343 | 3,000 | 6,481 | 13,366 | 13,110 | 28,650 | 6,401 | 3,636 | 8,702 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,144 | 0 | 0 | 7,436 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 2,565 | 1,892 | 1,608 | 4,990 | 5,100 | 26,427 | 7,324 | 7,910 | 10,656 | 8,942 | 8,403 | 10,851 | 4,621 | 11,486 |
| total current liabilities | 2,565 | 1,892 | 1,608 | 14,962 | 7,982 | 29,770 | 10,324 | 14,391 | 24,022 | 22,052 | 38,197 | 17,252 | 8,257 | 27,624 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 2,565 | 1,892 | 1,608 | 14,962 | 7,982 | 29,770 | 10,324 | 14,391 | 24,022 | 22,052 | 38,197 | 17,252 | 8,257 | 27,624 |
| net assets | 83,761 | 98,370 | 127,360 | 145,429 | 112,475 | 123,358 | 89,929 | 73,777 | 55,048 | 38,873 | 45,164 | 42,761 | 29,308 | 3,955 |
| total shareholders funds | 83,761 | 98,370 | 127,360 | 145,429 | 112,475 | 123,358 | 89,929 | 73,777 | 55,048 | 38,873 | 45,164 | 42,761 | 29,308 | 3,955 |
| 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 | -14,910 | -29,194 | -22,252 | 37,702 | -10,979 | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | 4,132 | -4,990 | -6 | -2,158 | -70 | -303 | -2,951 | 333 | -1,634 | |||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 3,721 | 765 | 1,205 | -4,795 | 185 | 3,160 | -2,557 | 2,227 | 91 | -6,770 | -1,528 | 5,434 | 54 | 4,989 |
| Creditors | 0 | 0 | -9,972 | 7,090 | -461 | 343 | -3,481 | -6,885 | 256 | -15,540 | 22,249 | 2,765 | -5,066 | 8,702 |
| Accruals and Deferred Income | 673 | 284 | -3,382 | -110 | -21,327 | 19,103 | -586 | -2,746 | 1,714 | 539 | -2,448 | 6,230 | -6,865 | 11,486 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -17,958 | -29,675 | -32,679 | 44,487 | -32,958 | |||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,144 | 1,144 | 0 | -7,436 | 7,436 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 301 | 204 | 51 | 242 | 102 | -78 | -51 | 8 | -3 | -8 | -4 | |||
| cash flow from financing | 301 | 204 | 51 | 242 | 102 | -78 | -1,195 | 1,152 | -3 | -7,444 | -11,627 | |||
| cash and cash equivalents | ||||||||||||||
| cash | -17,657 | -29,471 | -32,628 | 44,729 | -32,856 | 49,715 | 14,642 | 6,871 | 18,054 | -15,666 | 24,876 | 17,014 | 5,932 | 26,590 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -17,657 | -29,471 | -32,628 | 44,729 | -32,856 | 49,715 | 14,642 | 6,871 | 18,054 | -15,666 | 24,876 | 17,014 | 5,932 | 26,590 |
the independent family brewers of britain Credit Report and Business Information
The Independent Family Brewers Of Britain Competitor Analysis
Perform a competitor analysis for the independent family brewers of britain by selecting its closest rivals and benchmarking them against 12 key performance metrics.
the independent family brewers of britain Ownership
THE INDEPENDENT FAMILY BREWERS OF BRITAIN group structure
The Independent Family Brewers Of Britain has no subsidiary companies.
Ultimate parent company
THE INDEPENDENT FAMILY BREWERS OF BRITAIN
02772916
the independent family brewers of britain directors
The Independent Family Brewers Of Britain currently has 9 directors. The longest serving directors include Mr Jonathan Neame (Oct 2005) and Mr William Lees-Jones (Oct 2007).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jonathan Neame | 60 years | Oct 2005 | - | Director | |
| Mr William Lees-Jones | 59 years | Oct 2007 | - | Director | |
| Mr Oliver Robinson | 53 years | Oct 2015 | - | Director | |
| Mr Richard Bailey | United Kingdom | 50 years | Oct 2017 | - | Director |
| Mr Timothy Dewey | 65 years | Oct 2017 | - | Director | |
| Mr Tom McMullen | England | 54 years | Oct 2020 | - | Director |
| Mr Kevin Georgel | England | 54 years | Oct 2020 | - | Director |
| Mr Simon Emeny | England | 58 years | Oct 2022 | - | Director |
| Mr Simon Dodd | England | 50 years | Dec 2023 | - | Director |
P&L
March 2023turnover
32.8k
0%
operating profit
-14.9k
-49%
gross margin
50.3%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
83.8k
-0.15%
total assets
86.3k
-0.14%
cash
80.1k
-0.18%
net assets
Total assets minus all liabilities
the independent family brewers of britain company details
company number
02772916
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
94990 - Activities of other membership organisations n.e.c.
incorporation date
December 1992
age
32
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
pier house, 86-93 strand on the green, london, W4 3NN
last accounts submitted
March 2023
the independent family brewers of britain 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 the independent family brewers of britain.
the independent family brewers of britain Companies House Filings - See Documents
| date | description | view/download |
|---|
