bransby horses
bransby horses Company Information
Company Number
03711676
Next Accounts
Sep 2025
Shareholders
-
Group Structure
View All
Industry
Non-trading company
Registered Address
bransby house, bransby, lincoln, LN1 2PH
Website
www.bransbyhorses.co.ukbransby horses Estimated Valuation
Pomanda estimates the enterprise value of BRANSBY HORSES at £4m based on a Turnover of £6.2m and 0.64x industry multiple (adjusted for size and gross margin).
bransby horses Estimated Valuation
Pomanda estimates the enterprise value of BRANSBY HORSES at £0 based on an EBITDA of £-1.6m and a 5.05x industry multiple (adjusted for size and gross margin).
bransby horses Estimated Valuation
Pomanda estimates the enterprise value of BRANSBY HORSES at £64.4m based on Net Assets of £49.3m and 1.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bransby Horses Overview
Bransby Horses is a live company located in lincoln, LN1 2PH with a Companies House number of 03711676. It operates in the non-trading company sector, SIC Code 74990. Founded in February 1999, it's largest shareholder is unknown. Bransby Horses is a mature, mid sized company, Pomanda has estimated its turnover at £6.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bransby Horses Health Check
Pomanda's financial health check has awarded Bransby Horses a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs
7 Strong
1 Regular
4 Weak
Size
annual sales of £6.2m, make it larger than the average company (£3.9m)
£6.2m - Bransby Horses
£3.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (5.8%)
-3% - Bransby Horses
5.8% - Industry AVG
Production
with a gross margin of 35.8%, this company has a comparable cost of product (35.8%)
35.8% - Bransby Horses
35.8% - Industry AVG
Profitability
an operating margin of -33.3% make it less profitable than the average company (4.9%)
-33.3% - Bransby Horses
4.9% - Industry AVG
Employees
with 150 employees, this is above the industry average (42)
150 - Bransby Horses
42 - Industry AVG
Pay Structure
on an average salary of £30.8k, the company has a lower pay structure (£42k)
£30.8k - Bransby Horses
£42k - Industry AVG
Efficiency
resulting in sales per employee of £41.4k, this is less efficient (£153.8k)
£41.4k - Bransby Horses
£153.8k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (41 days)
0 days - Bransby Horses
41 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (41 days)
13 days - Bransby Horses
41 days - Industry AVG
Stock Days
it holds stock equivalent to 19 days, this is less than average (47 days)
19 days - Bransby Horses
47 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 194 weeks, this is more cash available to meet short term requirements (34 weeks)
194 weeks - Bransby Horses
34 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.9%, this is a lower level of debt than the average (47.7%)
0.9% - Bransby Horses
47.7% - Industry AVG
BRANSBY HORSES financials
Bransby Horses's latest turnover from December 2023 is £6.2 million and the company has net assets of £49.3 million. According to their latest financial statements, Bransby Horses has 150 employees and maintains cash reserves of £1.6 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 | 6,203,418 | 6,527,114 | 6,634,282 | 6,886,142 | 5,343,413 | 5,629,933 | 5,015,090 | 4,333,974 | 5,035,165 | 4,047,984 | 3,723,025 | 4,426,383 | 3,946,244 | 3,526,630 | 3,289,869 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | -1,964,341 | -1,095,596 | 104,302 | 656,295 | -698,229 | 589,707 | 3,128,326 | 2,770,579 | 858,810 | 1,367,154 | 427,165 | 1,608,314 | 1,306,211 | 1,215,240 | 1,168,666 |
| Tax | -4,525 | -12,828 | -15,597 | 2,240 | -4,319 | -50,713 | |||||||||
| Profit After Tax | -1,968,866 | -1,108,424 | 88,705 | 658,535 | -702,548 | 538,994 | 3,128,326 | 2,770,579 | 858,810 | 1,367,154 | 427,165 | 1,608,314 | 1,306,211 | 1,215,240 | 1,168,666 |
| Dividends Paid | |||||||||||||||
| Retained Profit | -1,968,866 | -1,108,424 | 88,705 | 658,535 | -702,548 | 538,994 | 3,128,326 | 2,770,579 | 858,810 | 1,367,154 | 427,165 | 1,608,314 | 1,306,211 | 1,215,240 | 1,168,666 |
| Employee Costs | 4,626,744 | 4,082,118 | 3,658,745 | 3,525,841 | 3,224,998 | 2,470,193 | 2,070,638 | 1,992,094 | 1,791,675 | 1,552,670 | 1,367,324 | 1,238,531 | 1,076,632 | 931,886 | 781,275 |
| Number Of Employees | 150 | 149 | 143 | 138 | 139 | 126 | 117 | 99 | 90 | 81 | 74 | 63 | 55 | 53 | 45 |
| EBITDA* |
* 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 | 15,998,629 | 16,342,750 | 16,563,398 | 16,773,648 | 16,953,802 | 15,841,151 | 8,942,656 | 8,208,590 | 7,679,697 | 7,679,506 | 7,602,975 | 7,148,201 | 7,164,158 | 6,686,472 | 6,072,821 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 28,954,997 | 29,094,060 | 33,277,729 | 32,016,549 | 31,043,513 | 27,575,716 | 34,439,029 | 31,417,483 | 28,863,547 | 29,152,374 | 23,140,128 | 20,617,935 | 18,473,842 | 17,902,358 | 16,103,024 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 44,953,626 | 45,436,810 | 49,841,127 | 48,790,197 | 47,997,315 | 43,416,867 | 43,381,685 | 39,626,073 | 36,543,244 | 36,831,880 | 30,743,103 | 27,766,136 | 25,638,000 | 24,588,830 | 22,175,845 |
| Stock & work in progress | 208,474 | 281,340 | 334,780 | 261,312 | 273,009 | 241,600 | 102,578 | 99,188 | 113,272 | 109,099 | 95,251 | 95,693 | 151,208 | 66,836 | 53,551 |
| Trade Debtors | 1,255 | 1,650 | 24,946 | 15,840 | 22,996 | 606,605 | 550,766 | 594,706 | 1,920,938 | 1,928,237 | 147,698 | 170,360 | 187,042 | 163,136 | 124,825 |
| Group Debtors | |||||||||||||||
| Misc Debtors | 2,968,307 | 2,610,352 | 3,999,429 | 1,647,670 | 624,830 | 88,087 | 64,688 | 52,201 | 36,641 | 25,482 | 33,406 | 26,330 | 66,649 | 32,033 | 23,842 |
| Cash | 1,611,283 | 2,157,287 | 1,258,367 | 1,915,146 | 947,767 | 620,144 | 5,004,288 | 5,701,804 | 4,519,341 | 3,493,454 | 7,944,618 | 8,889,971 | 7,640,004 | 8,267,299 | 8,017,799 |
| misc current assets | 14,266 | 13,984 | 13,162 | 1,021,555 | 3,143,427 | ||||||||||
| total current assets | 4,803,585 | 5,064,613 | 5,617,522 | 3,853,130 | 2,890,157 | 4,699,863 | 5,722,320 | 6,447,899 | 6,590,192 | 5,556,272 | 8,220,973 | 9,182,354 | 8,044,903 | 8,529,304 | 8,220,017 |
| total assets | 49,757,211 | 50,501,423 | 55,458,649 | 52,643,327 | 50,887,472 | 48,116,730 | 49,104,005 | 46,073,972 | 43,133,436 | 42,388,152 | 38,964,076 | 36,948,490 | 33,682,903 | 33,118,134 | 30,395,862 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 147,926 | 200,563 | 215,616 | 145,131 | 315,925 | 245,505 | 160,730 | 326,273 | 195,675 | 250,426 | 168,947 | 293,399 | 63,041 | 155,522 | 110,759 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 283,073 | 432,795 | 201,644 | 185,572 | 218,030 | 410,617 | 274,451 | 207,201 | 167,842 | 226,617 | 170,856 | 112,879 | 61,176 | 123,958 | 324,227 |
| total current liabilities | 430,999 | 633,358 | 417,260 | 330,703 | 533,955 | 656,122 | 435,181 | 533,474 | 363,517 | 477,043 | 339,803 | 406,278 | 124,217 | 279,480 | 434,986 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | |||||||||||||||
| total liabilities | 430,999 | 633,358 | 417,260 | 330,703 | 533,955 | 656,122 | 435,181 | 533,474 | 363,517 | 477,043 | 339,803 | 406,278 | 124,217 | 279,480 | 434,986 |
| net assets | 49,326,212 | 49,868,065 | 55,041,389 | 52,312,624 | 50,353,517 | 47,460,608 | 48,668,824 | 45,540,498 | 42,769,919 | 41,911,109 | 38,624,273 | 36,542,212 | 33,558,686 | 32,838,654 | 29,960,876 |
| total shareholders funds | 49,326,212 | 49,868,065 | 55,041,389 | 52,312,624 | 50,353,517 | 47,460,608 | 48,668,824 | 45,540,498 | 42,769,919 | 41,911,109 | 38,624,273 | 36,542,212 | 33,558,686 | 32,838,654 | 29,960,876 |
| 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 | |||||||||||||||
| Depreciation | 516,162 | 535,092 | 558,191 | 591,019 | 400,424 | 384,098 | 345,983 | 288,251 | 284,586 | 281,065 | 273,140 | 184,807 | 159,436 | 157,518 | 117,106 |
| Amortisation | |||||||||||||||
| Tax | -4,525 | -12,828 | -15,597 | 2,240 | -4,319 | -50,713 | |||||||||
| Stock | -72,866 | -53,440 | 73,468 | -11,697 | 31,409 | 139,022 | 3,390 | -14,084 | 4,173 | 13,848 | -442 | -55,515 | 84,372 | 13,285 | 53,551 |
| Debtors | 357,560 | -1,412,373 | 2,360,865 | 1,015,684 | -46,866 | 79,238 | -31,453 | -1,310,672 | 3,860 | 1,772,615 | -15,586 | -57,001 | 58,522 | 46,502 | 148,667 |
| Creditors | -52,637 | -15,053 | 70,485 | -170,794 | 70,420 | 84,775 | -165,543 | 130,598 | -54,751 | 81,479 | -124,452 | 230,358 | -92,481 | 44,763 | 110,759 |
| Accruals and Deferred Income | -149,722 | 231,151 | 16,072 | -32,458 | -192,587 | 136,166 | 67,250 | 39,359 | -58,775 | 55,761 | 57,977 | 51,703 | -62,782 | -200,269 | 324,227 |
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | -1,660,092 | -1,772,469 | -687,765 | -461,298 | -1,388,899 | -990,676 | -1,450,871 | -1,223,767 | |||||||
| Change in Investments | -139,063 | -4,183,669 | 1,261,180 | 973,036 | 3,467,797 | -6,863,313 | 3,021,546 | 2,553,936 | -288,827 | 6,012,246 | 2,522,193 | 2,144,093 | 571,484 | 1,799,334 | 16,103,024 |
| cash flow from investments | 139,063 | 4,183,669 | -1,261,180 | -973,036 | -3,467,797 | 5,203,221 | -4,794,015 | -3,241,701 | -172,471 | -6,012,246 | -3,911,092 | -3,134,769 | -2,022,355 | -3,023,101 | |
| 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 | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | 1,427,013 | -4,064,900 | 2,640,060 | 1,300,572 | 3,595,457 | -1,747,210 | 1,919,682 | 1,654,896 | 1,375,212 | -586,179 | 1,662,538 | 28,792,210 | |||
| cash and cash equivalents | |||||||||||||||
| cash | -546,004 | 898,920 | -656,779 | 967,379 | 327,623 | -4,384,144 | -697,516 | 1,182,463 | 1,025,887 | -4,451,164 | -945,353 | 1,249,967 | -627,295 | 249,500 | 8,017,799 |
| overdraft | |||||||||||||||
| change in cash | -546,004 | 898,920 | -656,779 | 967,379 | 327,623 | -4,384,144 | -697,516 | 1,182,463 | 1,025,887 | -4,451,164 | -945,353 | 1,249,967 | -627,295 | 249,500 | 8,017,799 |
bransby horses Credit Report and Business Information
Bransby Horses Competitor Analysis
Perform a competitor analysis for bransby horses by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in LN1 area or any other competitors across 12 key performance metrics.
bransby horses Ownership
BRANSBY HORSES group structure
Bransby Horses has 1 subsidiary company.
bransby horses directors
Bransby Horses currently has 7 directors. The longest serving directors include Ms Carole Fisher (Oct 2010) and Ms Margaret Hobson (Oct 2010).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Carole Fisher | United Kingdom | 72 years | Oct 2010 | - | Director |
| Ms Margaret Hobson | 79 years | Oct 2010 | - | Director | |
| Dr Susan Dolan | 65 years | Mar 2016 | - | Director | |
| Mrs Heather Elston | 61 years | Mar 2016 | - | Director | |
| Mr Michael Pickles | 61 years | Aug 2019 | - | Director | |
| Dr Rosemary Gillespie | 68 years | Dec 2021 | - | Director | |
| Mr James Robinson | United Kingdom | 64 years | Sep 2024 | - | Director |
P&L
December 2023turnover
6.2m
-5%
operating profit
-2.1m
0%
gross margin
35.9%
+4.79%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
49.3m
-0.01%
total assets
49.8m
-0.01%
cash
1.6m
-0.25%
net assets
Total assets minus all liabilities
bransby horses company details
company number
03711676
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
74990 - Non-trading company
incorporation date
February 1999
age
26
incorporated
UK
ultimate parent company
accounts
Group
last accounts submitted
December 2023
previous names
bransby home of rest for horses (December 2012)
bransby home of rest for horses limited (June 1999)
accountant
-
auditor
NICHOLSONS AUDIT
address
bransby house, bransby, lincoln, LN1 2PH
Bank
VIRGIN MONEY
Legal Advisor
-
bransby horses 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 bransby horses.
bransby horses 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 BRANSBY HORSES. This can take several minutes, an email will notify you when this has completed.
bransby horses Companies House Filings - See Documents
| date | description | view/download |
|---|
