Pomanda estimates the enterprise value of BRIT AWARDS LIMITED at £0 based on a Turnover of £13.4m and -4.04x industry multiple (adjusted for size and gross margin).
brit awards limitedEstimated Valuation
£1.2m
Pomanda estimates the enterprise value of BRIT AWARDS LIMITED at £1.2m based on an EBITDA of £-47.5k and a -24.57x industry multiple (adjusted for size and gross margin).
brit awards limitedEstimated Valuation
£425.1k
Pomanda estimates the enterprise value of BRIT AWARDS LIMITED at £425.1k based on Net Assets of £279.5k and 1.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brit Awards LimitedOverview
Brit Awards Limited is a live company located in london, N7 9AH with a Companies House number of 03405116. It operates in the television programme production activities sector, SIC Code 59113. Founded in July 1997, it's largest shareholder is
bpi (british recorded music industry) ltd
with a 100% stake. Brit Awards Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£13.4m with
low
growth in recent years.
Pomanda's financial health check has awarded Brit Awards Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
4 Strong
2 Regular
6 Weak
Size
annual sales of £13.4m, make it larger than the average company (£4.8m)
£13.4m - Brit Awards Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (3.9%)
2% - Brit Awards Limited
3.9% - Industry AVG
Production
with a gross margin of 15.3%, this company has a comparable cost of product (15.3%)
15.3% - Brit Awards Limited
15.3% - Industry AVG
Profitability
an operating margin of -0.4% make it less profitable than the average company (2.8%)
-0.4% - Brit Awards Limited
2.8% - Industry AVG
Employees
with 8 employees, this is below the industry average (16)
8 - Brit Awards Limited
16 - Industry AVG
Pay Structure
on an average salary of £103.8k, the company has a higher pay structure (£70.1k)
£103.8k - Brit Awards Limited
£70.1k - Industry AVG
Efficiency
resulting in sales per employee of £1.7m, this is more efficient (£347.3k)
£1.7m - Brit Awards Limited
£347.3k - Industry AVG
Debtor Days
it gets paid by customers after 51 days, this is later than average (28 days)
51 days - Brit Awards Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (7 days)
3 days - Brit Awards Limited
7 days - Industry AVG
Stock Days
it holds stock equivalent to 15 days, this is less than average (64 days)
15 days - Brit Awards Limited
64 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 28 weeks, this is more cash available to meet short term requirements (10 weeks)
28 weeks - Brit Awards Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.8%, this is a similar level of debt than the average (87.7%)
94.8% - Brit Awards Limited
87.7% - Industry AVG
BRIT AWARDS LIMITED financials
EXPORT
Brit Awards Limited's latest turnover from December 2023 is £13.4 million and the company has net assets of £279.5 thousand. According to their latest financial statements, Brit Awards Limited has 8 employees and maintains cash reserves of £2.8 million 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
13,362,564
11,788,158
8,681,077
12,448,872
11,356,331
11,520,823
10,841,479
10,084,330
8,901,503
8,126,461
7,838,975
7,540,945
7,114,980
7,801,620
7,382,956
Other Income Or Grants
Cost Of Sales
11,322,064
9,810,841
7,083,443
9,992,842
9,050,195
8,972,101
8,138,518
5,207,188
5,030,162
4,672,166
5,016,567
Gross Profit
2,040,500
1,977,317
1,597,634
2,456,030
2,306,136
2,548,722
2,702,961
10,084,330
8,901,503
8,126,461
2,631,787
2,510,783
2,442,814
2,785,053
Admin Expenses
2,087,974
1,972,967
1,875,750
2,476,164
2,339,015
2,451,342
2,539,924
10,012,033
8,859,776
8,090,277
2,637,049
2,400,930
2,441,339
2,790,173
-61,114
Operating Profit
-47,474
4,350
-278,116
-20,134
-32,879
97,380
163,037
72,297
41,727
36,184
-5,262
109,853
1,475
-5,120
61,114
Interest Payable
1,141
Interest Receivable
62,416
3,686
274
3,422
9,808
5,124
1,718
2,979
4,025
3,713
6,853
6,837
6,387
5,807
3,805
Pre-Tax Profit
14,942
8,036
-277,842
-16,712
-23,071
102,504
164,755
75,276
45,752
39,897
450
116,690
7,862
687
64,919
Tax
-19,476
19,476
-25,581
-43,861
9,234
-9,782
-4,370
-10,422
-40,831
-12,649
-11,567
-34,162
Profit After Tax
-4,534
8,036
-258,366
-16,712
-23,071
76,923
120,894
84,510
35,970
35,527
-9,972
75,859
-4,787
-10,880
30,757
Dividends Paid
Retained Profit
-4,534
8,036
-258,366
-16,712
-23,071
76,923
120,894
84,510
35,970
35,527
-9,972
75,859
-4,787
-10,880
30,757
Employee Costs
830,167
721,051
204,932
205,179
201,286
528,296
310,725
429,998
423,422
467,854
482,768
474,478
422,653
393,958
368,453
Number Of Employees
8
8
3
3
3
3
3
4
6
7
7
7
6
5
5
EBITDA*
-47,474
4,350
-278,116
-20,134
-32,879
97,380
163,037
72,297
41,727
36,184
-5,262
109,853
1,475
-5,120
61,114
* 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
Intangible Assets
Investments & Other
100
100
100
100
100
100
100
100
Debtors (Due After 1 year)
Total Fixed Assets
100
100
100
100
100
100
100
100
Stock & work in progress
483,096
690,617
1,649,851
95,067
1,032,837
981,982
681,956
467,693
515,878
486,452
451,603
397,381
389,152
338,163
782,899
Trade Debtors
1,883,845
2,971,030
2,760,468
3,903,600
629,045
181,070
1,623,647
660,093
5,172,748
1,945,290
1,505,261
2,934,791
1,335,304
1,039,004
3,618,314
Group Debtors
41,053
296,478
42,192
2,071
29,030
16,147
33,278
92,305
558,726
157,072
57,258
72,075
158,018
59,105
Misc Debtors
150,000
69,476
19,476
519,169
278,769
145,698
735,052
7,032
481,486
132,949
245
1,223
30,214
8,459
Cash
2,770,340
1,898,662
1,721,255
841,077
2,270,751
1,442,767
2,889,988
2,543,830
1,086,433
712,168
1,353,803
935,027
2,051,465
2,829,675
761,840
misc current assets
1,000,000
total current assets
5,328,334
5,926,263
6,193,242
4,841,815
4,480,832
2,900,735
5,374,567
4,498,973
7,340,817
3,782,468
4,500,874
4,339,519
3,935,162
4,296,161
5,171,512
total assets
5,328,334
5,926,263
6,193,242
4,841,815
4,480,832
2,900,735
5,374,667
4,499,073
7,340,917
3,782,568
4,500,974
4,339,619
3,935,262
4,296,261
5,171,512
Bank overdraft
Bank loan
Trade Creditors
115,780
245,904
627,954
98,292
312,569
286,946
164,754
90,356
98,744
58,155
91,409
176,654
60,260
118,904
214,136
Group/Directors Accounts
721,190
530,176
51,219
45,373
1,740,420
828,803
12,350
1,829,843
847,643
828,605
1,081,124
1,069,276
1,696,438
477,545
other short term finances
hp & lease commitments
other current liabilities
4,211,908
5,396,369
4,759,158
4,157,984
3,571,858
299,266
3,883,930
4,020,081
5,120,554
2,620,964
3,360,681
2,851,590
2,651,334
2,321,740
4,309,772
total current liabilities
5,048,878
5,642,273
5,917,288
4,307,495
3,929,800
2,326,632
4,877,487
4,122,787
7,049,141
3,526,762
4,280,695
4,109,368
3,780,870
4,137,082
5,001,453
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
5,048,878
5,642,273
5,917,288
4,307,495
3,929,800
2,326,632
4,877,487
4,122,787
7,049,141
3,526,762
4,280,695
4,109,368
3,780,870
4,137,082
5,001,453
net assets
279,456
283,990
275,954
534,320
551,032
574,103
497,180
376,286
291,776
255,806
220,279
230,251
154,392
159,179
170,059
total shareholders funds
279,456
283,990
275,954
534,320
551,032
574,103
497,180
376,286
291,776
255,806
220,279
230,251
154,392
159,179
170,059
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
-47,474
4,350
-278,116
-20,134
-32,879
97,380
163,037
72,297
41,727
36,184
-5,262
109,853
1,475
-5,120
61,114
Depreciation
Amortisation
Tax
-19,476
19,476
-25,581
-43,861
9,234
-9,782
-4,370
-10,422
-40,831
-12,649
-11,567
-34,162
Stock
-207,521
-959,234
1,554,784
-937,770
50,855
300,026
214,263
-48,185
29,426
34,849
54,222
8,229
50,989
-444,736
782,899
Debtors
-1,262,086
514,848
-1,083,535
2,728,427
701,258
-1,326,637
315,173
-4,251,056
3,154,658
888,380
-1,311,643
1,512,566
366,222
-2,498,450
3,626,773
Creditors
-130,124
-382,050
529,662
-214,277
25,623
122,192
74,398
-8,388
40,589
-33,254
-85,245
116,394
-58,644
-95,232
214,136
Accruals and Deferred Income
-1,184,461
637,211
601,174
586,126
3,272,592
-3,584,664
-136,151
-1,100,473
2,499,590
-739,717
509,091
200,256
329,594
-1,988,032
4,309,772
Deferred Taxes & Provisions
Cash flow from operations
88,072
703,897
400,947
-1,438,942
2,513,223
-2,364,062
-472,013
3,271,911
-611,960
-1,664,386
1,665,583
-1,135,123
-157,435
843,235
141,188
Investing Activities
capital expenditure
Change in Investments
-100
100
cash flow from investments
100
-100
Financing Activities
Bank loans
Group/Directors Accounts
721,190
-530,176
478,957
5,846
-1,695,047
911,617
816,453
-1,817,493
982,200
19,038
-252,519
11,848
-627,162
1,218,893
477,545
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
139,302
interest
62,416
3,686
274
3,422
9,808
5,124
1,718
2,979
4,025
3,713
5,712
6,837
6,387
5,807
3,805
cash flow from financing
783,606
-526,490
479,231
9,268
-1,685,239
916,741
818,171
-1,814,514
986,225
22,751
-246,807
18,685
-620,775
1,224,700
620,652
cash and cash equivalents
cash
871,678
177,407
880,178
-1,429,674
827,984
-1,447,221
346,158
1,457,397
374,265
-641,635
418,776
-1,116,438
-778,210
2,067,835
761,840
overdraft
change in cash
871,678
177,407
880,178
-1,429,674
827,984
-1,447,221
346,158
1,457,397
374,265
-641,635
418,776
-1,116,438
-778,210
2,067,835
761,840
brit awards 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 brit awards limited. Get real-time insights into brit awards limited's credit score, group structure and payment trends.
Perform a competitor analysis for brit awards limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mid companies, companies in N 7 area or any other competitors across 12 key performance metrics.
unit 4/4a, tileyard studios, tileyard road, london, N7 9AH
Bank
COUTTS & CO
Legal Advisor
-
brit awards 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 brit awards limited.
brit awards 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 BRIT AWARDS LIMITED. This can take several minutes, an email will notify you when this has completed.
brit awards limitedCompanies House Filings - See Documents
