brownfern properties limited
brownfern properties limited Company Information
Company Number
03279395
Next Accounts
Sep 2025
Directors
Shareholders
wendover property services limited
Group Structure
View All
Industry
Buying and selling of own real estate
+1Registered Address
861 coronation road park royal, london, NW10 7PT
Website
https://www.bpconnect.co.ukbrownfern properties limited Estimated Valuation
Pomanda estimates the enterprise value of BROWNFERN PROPERTIES LIMITED at £2.4m based on a Turnover of £738.7k and 3.2x industry multiple (adjusted for size and gross margin).
brownfern properties limited Estimated Valuation
Pomanda estimates the enterprise value of BROWNFERN PROPERTIES LIMITED at £0 based on an EBITDA of £-21.5k and a 6.54x industry multiple (adjusted for size and gross margin).
brownfern properties limited Estimated Valuation
Pomanda estimates the enterprise value of BROWNFERN PROPERTIES LIMITED at £3m based on Net Assets of £1.8m and 1.66x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brownfern Properties Limited Overview
Brownfern Properties Limited is a live company located in london, NW10 7PT with a Companies House number of 03279395. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in November 1996, it's largest shareholder is wendover property services limited with a 100% stake. Brownfern Properties Limited is a mature, small sized company, Pomanda has estimated its turnover at £738.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brownfern Properties Limited Health Check
Pomanda's financial health check has awarded Brownfern Properties Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
7 Weak
Size
annual sales of £738.7k, make it smaller than the average company (£995.5k)
- Brownfern Properties Limited
£995.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -15%, show it is growing at a slower rate (3.2%)
- Brownfern Properties Limited
3.2% - Industry AVG
Production
with a gross margin of 70.6%, this company has a comparable cost of product (70.6%)
- Brownfern Properties Limited
70.6% - Industry AVG
Profitability
an operating margin of -2.9% make it less profitable than the average company (22.9%)
- Brownfern Properties Limited
22.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Brownfern Properties Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.6k, the company has an equivalent pay structure (£35.6k)
- Brownfern Properties Limited
£35.6k - Industry AVG
Efficiency
resulting in sales per employee of £738.7k, this is more efficient (£194.4k)
- Brownfern Properties Limited
£194.4k - Industry AVG
Debtor Days
it gets paid by customers after 55 days, this is later than average (29 days)
- Brownfern Properties Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 19 days, this is quicker than average (33 days)
- Brownfern Properties Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brownfern Properties Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 7 weeks, this is less cash available to meet short term requirements (9 weeks)
7 weeks - Brownfern Properties Limited
9 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 57.3%, this is a lower level of debt than the average (67.8%)
57.3% - Brownfern Properties Limited
67.8% - Industry AVG
BROWNFERN PROPERTIES LIMITED financials
Brownfern Properties Limited's latest turnover from December 2023 is estimated at £738.7 thousand and the company has net assets of £1.8 million. According to their latest financial statements, Brownfern Properties Limited has 1 employee and maintains cash reserves of £8.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 58,500 | ||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 19,302 | ||||||||||||||
| Interest Payable | 1,599 | ||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 17,703 | ||||||||||||||
| Tax | -4,053 | ||||||||||||||
| Profit After Tax | 13,650 | ||||||||||||||
| Dividends Paid | 10,000 | ||||||||||||||
| Retained Profit | 3,650 | ||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 1 | ||||||||||||||
| EBITDA* | 19,302 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 250 | 3,615,721 | 761 | 480,000 | 175,000 | 175,000 | 175,000 | 175,000 | 175,000 | 175,000 | |||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 3,625,692 | 3,565,200 | 3,485,000 | 3,200,000 | 701,268 | 578,216 | 559,028 | ||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 3,625,942 | 3,615,721 | 3,565,961 | 3,485,000 | 3,200,000 | 701,268 | 578,216 | 559,028 | 480,000 | 175,000 | 175,000 | 175,000 | 175,000 | 175,000 | 175,000 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 111,535 | 305,912 | 730,443 | 4,451 | 5,042 | 9,746 | |||||||||
| Group Debtors | 482,475 | 233,935 | 247,575 | ||||||||||||
| Misc Debtors | 626,317 | 493,299 | 428,128 | 451,993 | 2,827 | 2,827 | |||||||||
| Cash | 8,241 | 73,245 | 115,761 | 27,736 | 196,331 | 2,667 | 33,993 | 9,117 | 8,115 | 6,265 | |||||
| misc current assets | |||||||||||||||
| total current assets | 602,251 | 932,229 | 803,688 | 613,511 | 460,906 | 648,324 | 236,762 | 250,402 | 9,746 | 2,667 | 33,993 | 9,117 | 8,115 | 6,265 | |
| total assets | 4,228,193 | 4,547,950 | 4,369,649 | 4,098,511 | 3,660,906 | 1,349,592 | 814,978 | 809,430 | 489,746 | 175,000 | 177,667 | 208,993 | 184,117 | 183,115 | 181,265 |
| Bank overdraft | |||||||||||||||
| Bank loan | 6,210 | ||||||||||||||
| Trade Creditors | 11,390 | 413,132 | 450,576 | 1,046,687 | 26,965 | 122,388 | 6,961 | 180 | 70,344 | 61,952 | 69,818 | 97,874 | 90,107 | 103,775 | 320 |
| Group/Directors Accounts | 28,000 | ||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 40,498 | 1,058,541 | 430,291 | 344,854 | 113,702 | 73,983 | |||||||||
| total current liabilities | 58,098 | 413,132 | 450,576 | 1,046,687 | 1,085,506 | 552,679 | 351,815 | 113,882 | 70,344 | 61,952 | 69,818 | 97,874 | 90,107 | 103,775 | 102,303 |
| loans | 1,750,154 | 550,000 | 500,000 | 500,000 | |||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | 1,741,799 | 1,801,579 | 194,137 | 6,881 | 6,881 | 6,881 | 6,881 | ||||||||
| provisions | 613,373 | 466,164 | 466,164 | 447,798 | 393,648 | 57,813 | 64,937 | 77,184 | |||||||
| total long term liabilities | 2,363,527 | 2,207,963 | 2,267,743 | 997,798 | 893,648 | 557,813 | 64,937 | 271,321 | 6,881 | 6,881 | 6,881 | 6,881 | |||
| total liabilities | 2,421,625 | 2,621,095 | 2,718,319 | 2,044,485 | 1,979,154 | 1,110,492 | 416,752 | 385,203 | 70,344 | 61,952 | 69,818 | 104,755 | 96,988 | 110,656 | 109,184 |
| net assets | 1,806,568 | 1,926,855 | 1,651,330 | 2,054,026 | 1,681,752 | 239,100 | 398,226 | 424,227 | 419,402 | 113,048 | 107,849 | 104,238 | 87,129 | 72,459 | 72,081 |
| total shareholders funds | 1,806,568 | 1,926,855 | 1,651,330 | 2,054,026 | 1,681,752 | 239,100 | 398,226 | 424,227 | 419,402 | 113,048 | 107,849 | 104,238 | 87,129 | 72,459 | 72,081 |
| Dec 2023 | Dec 2022 | Dec 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | Nov 2014 | Nov 2013 | Nov 2012 | Nov 2011 | Nov 2010 | Nov 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 19,302 | ||||||||||||||
| Depreciation | 271 | 240 | 240 | ||||||||||||
| Amortisation | |||||||||||||||
| Tax | -4,053 | ||||||||||||||
| Stock | |||||||||||||||
| Debtors | -338,219 | 201,786 | 232,693 | 64,580 | -18,823 | 215,231 | -13,640 | 240,656 | 9,746 | ||||||
| Creditors | -401,742 | -37,444 | -596,111 | 1,019,722 | -95,423 | 115,427 | 6,781 | -70,164 | 8,392 | -7,866 | -28,056 | 7,767 | -13,668 | 103,455 | 320 |
| Accruals and Deferred Income | 40,498 | -1,058,541 | 628,250 | 85,437 | 231,152 | 113,702 | -73,983 | 73,983 | |||||||
| Deferred Taxes & Provisions | 147,209 | 18,366 | 54,150 | 335,835 | -7,124 | -12,247 | 77,184 | ||||||||
| Cash flow from operations | 89,552 | ||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 3,625,692 | -3,565,200 | 80,200 | 285,000 | 2,498,732 | 123,052 | 19,188 | 559,028 | |||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 6,210 | ||||||||||||||
| Group/Directors Accounts | -28,000 | 28,000 | |||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | 1,750,154 | -550,000 | 50,000 | 500,000 | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -1,741,799 | -59,780 | 1,801,579 | -194,137 | 194,137 | -6,881 | 6,881 | ||||||||
| share issue | |||||||||||||||
| interest | -1,599 | ||||||||||||||
| cash flow from financing | 101,713 | ||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 8,241 | -73,245 | -42,516 | 88,025 | -168,595 | 196,331 | -2,667 | -31,326 | 24,876 | 1,002 | 1,850 | 6,265 | |||
| overdraft | |||||||||||||||
| change in cash | 8,241 | -73,245 | -42,516 | 88,025 | -168,595 | 196,331 | -2,667 | -31,326 | 24,876 | 1,002 | 1,850 | 6,265 |
brownfern properties limited Credit Report and Business Information
Brownfern Properties Limited Competitor Analysis
Perform a competitor analysis for brownfern properties limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in NW10 area or any other competitors across 12 key performance metrics.
brownfern properties limited Ownership
BROWNFERN PROPERTIES LIMITED group structure
Brownfern Properties Limited has no subsidiary companies.
Ultimate parent company
1 parent
BROWNFERN PROPERTIES LIMITED
03279395
brownfern properties limited directors
Brownfern Properties Limited currently has 1 director, Mr Raman Thukral serving since Nov 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Raman Thukral | United Kingdom | 56 years | Nov 2017 | - | Director |
P&L
December 2023turnover
738.7k
-74%
operating profit
-21.8k
0%
gross margin
70.6%
+0.58%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.8m
-0.06%
total assets
4.2m
-0.07%
cash
8.2k
0%
net assets
Total assets minus all liabilities
brownfern properties limited company details
company number
03279395
Type
Private limited with Share Capital
industry
68100 - Buying and selling of own real estate
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
November 1996
age
29
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
AVENTUS PARTNERS LIMITED
auditor
-
address
861 coronation road park royal, london, NW10 7PT
Bank
-
Legal Advisor
-
brownfern properties 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 8 charges/mortgages relating to brownfern properties limited. Currently there are 4 open charges and 4 have been satisfied in the past.
brownfern properties 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 BROWNFERN PROPERTIES LIMITED. This can take several minutes, an email will notify you when this has completed.
brownfern properties limited Companies House Filings - See Documents
| date | description | view/download |
|---|
