Pomanda estimates the enterprise value of BROWNSTONE COMMUNICATIONS LIMITED at £27k based on a Turnover of £94.9k and 0.28x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BROWNSTONE COMMUNICATIONS LIMITED at £0 based on an EBITDA of £0 and a 2.17x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BROWNSTONE COMMUNICATIONS LIMITED at £4 based on Net Assets of £2 and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brownstone Communications LimitedOverview
Brownstone Communications Limited is a live company located in london, W1W 5PF with a Companies House number of 03261311. It operates in the public relations and communications activities sector, SIC Code 70210. Founded in October 1996, it's largest shareholder is
barbara phillips
with a 100% stake. Brownstone Communications Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£94.9k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Brownstone Communications Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
4 Weak
Size
annual sales of £94.9k, make it smaller than the average company (£4.9m)
£94.9k - Brownstone Communications Limited
£4.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (8.3%)
10% - Brownstone Communications Limited
8.3% - Industry AVG
Production
with a gross margin of 40.1%, this company has a higher cost of product (62.8%)
40.1% - Brownstone Communications Limited
62.8% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (35)
1 - Brownstone Communications Limited
35 - Industry AVG
Pay Structure
on an average salary of £65k, the company has an equivalent pay structure (£65k)
£65k - Brownstone Communications Limited
£65k - Industry AVG
Efficiency
resulting in sales per employee of £94.9k, this is less efficient (£148k)
£94.9k - Brownstone Communications Limited
£148k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Brownstone Communications Limited
- - Industry AVG
BROWNSTONE COMMUNICATIONS LIMITED financials
EXPORT
Brownstone Communications Limited's latest turnover from December 2023 is estimated at £94.9 thousand and the company has net assets of £2. According to their latest financial statements, Brownstone Communications Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
94,942
86,928
70,796
70,699
33,996
151,264
129,990
85,621
19,830
80,537
Other Income Or Grants
Cost Of Sales
56,916
49,898
38,088
38,011
18,660
61,738
61,195
43,359
10,133
40,800
Gross Profit
38,026
37,031
32,707
32,689
15,337
89,525
68,795
42,261
9,698
39,737
Admin Expenses
38,026
37,031
32,707
41,653
4,270
-3
-440
89,937
68,857
43,425
8,118
39,097
427
Operating Profit
-8,964
11,067
3
440
-412
-62
-1,164
1,580
640
-427
Interest Payable
Interest Receivable
2
16
38
25
6
4
Pre-Tax Profit
-8,964
11,067
3
440
-410
-46
-1,126
1,605
646
-423
Tax
-2,103
-88
-417
-181
Profit After Tax
-8,964
8,964
2
352
-410
-46
-1,126
1,188
465
-423
Dividends Paid
Retained Profit
-8,964
8,964
2
352
-410
-46
-1,126
1,188
465
-423
Employee Costs
64,959
62,032
56,586
54,707
58,058
51,862
54,434
50,339
49,167
51,290
Number Of Employees
1
1
1
1
1
1
1
1
1
1
EBITDA*
-8,964
11,067
3
440
-412
57
-1,164
1,580
640
-136
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
475
Intangible Assets
Investments & Other
2
2
2
2
2
2
2
2
Debtors (Due After 1 year)
Total Fixed Assets
2
2
2
2
2
2
2
2
475
Stock & work in progress
Trade Debtors
8,964
37,535
31,077
20,427
4,565
16,927
2,107
Group Debtors
Misc Debtors
Cash
2
8
642
5,832
9,329
680
1,553
misc current assets
total current assets
8,964
2
37,543
31,719
26,259
13,894
17,607
3,660
total assets
2
2
2
2
8,966
2
2
2
2
37,543
32,194
26,259
13,894
17,607
3,660
Bank overdraft
Bank loan
Trade Creditors
37,893
32,134
26,153
12,662
17,563
4,081
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
37,893
32,134
26,153
12,662
17,563
4,081
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
37,893
32,134
26,153
12,662
17,563
4,081
net assets
2
2
2
2
8,966
2
2
2
2
-350
60
106
1,232
44
-421
total shareholders funds
2
2
2
2
8,966
2
2
2
2
-350
60
106
1,232
44
-421
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-8,964
11,067
3
440
-412
-62
-1,164
1,580
640
-427
Depreciation
119
291
Amortisation
Tax
-2,103
-88
-417
-181
Stock
Debtors
-8,964
8,964
-37,535
6,458
10,650
15,862
-12,362
14,820
2,107
Creditors
-37,893
5,759
5,981
13,491
-4,901
13,482
4,081
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
3
-6
-1,111
-4,612
-3,535
8,624
-879
1,838
Investing Activities
capital expenditure
475
-594
-291
Change in Investments
2
cash flow from investments
-2
475
-594
-291
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
-2
2
interest
2
16
38
25
6
4
cash flow from financing
-2
2
16
38
25
6
6
cash and cash equivalents
cash
-2
-6
-634
-5,190
-3,497
8,649
-873
1,553
overdraft
change in cash
-2
-6
-634
-5,190
-3,497
8,649
-873
1,553
brownstone communications 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 brownstone communications limited. Get real-time insights into brownstone communications limited's credit score, group structure and payment trends.
Perform a competitor analysis for brownstone communications limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in W1W area or any other competitors across 12 key performance metrics.
brownstone communications limited Ownership
BROWNSTONE COMMUNICATIONS LIMITED group structure
Brownstone Communications Limited has no subsidiary companies.
Ultimate parent company
BROWNSTONE COMMUNICATIONS LIMITED
03261311
BROWNSTONE COMMUNICATIONS LIMITED Shareholders
The sole shareholder of Brownstone Communications Limited is Barbara Phillips.
barbara phillips
100%
brownstone communications limited directors
Brownstone Communications Limited currently has 1 director, Miss Barbara Phillips serving since Nov 1996.
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 brownstone communications limited.
brownstone communications 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 BROWNSTONE COMMUNICATIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
brownstone communications limitedCompanies House Filings - See Documents
