White Druce & Brown Limited

POWER SEARCH PRICING

SOLUTIONS

white druce & brown limited Company Information

Live

MatureSmallHigh

Company Number

03777124

Website

www.whitedrucebrown.com

Registered Address

2nd floor, 201 haverstock hill, london, NW3 4QG

Industry

Management of real estate on a fee or contract basis

Telephone

442074675997

Next Accounts Due

December 2025

Group Structure

View All

Directors

Ian Franklin25 Years

Jonathan Green25 Years

Shareholders

ian franklin 50%

jonathan louis green 36.7%

View All

white druce & brown limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of WHITE DRUCE & BROWN LIMITED at £2.3m based on a Turnover of £1.1m and 2.15x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

White Druce & Brown Limited is a live company located in london, NW3 4QG with a Companies House number of 03777124. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in May 1999, it's largest shareholder is ian franklin with a 50% stake. White Druce & Brown Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.1m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded White Druce & Brown Limited a 2.5 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 Rating2.5out of 5

1 Strong

6 Regular

4 Weak

Size

annual sales of £1.1m, make it in line with the average company (£920.5k)

Growth

3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (7.1%)

EXPORT

White Druce & Brown Limited's latest turnover from March 2024 is estimated at £1.1 million and the company has net assets of £64.7 thousand. According to their latest financial statements, White Druce & Brown Limited has 9 employees and maintains cash reserves of £33 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	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	1,081,603	415,864	551,004	625,060	2,705,498	1,468,310	1,298,445	1,022,255	2,058,976	5,158,905	2,660,404	2,231,485	2,794,657	2,090,875	4,017,354
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	604,847	231,584	294,822	343,152	1,402,042	733,610	683,798	532,288	1,048,742	2,799,649	1,475,787	1,264,830	1,619,808	1,244,132	2,580,920
Gross Profit	476,755	184,280	256,182	281,909	1,303,456	734,700	614,647	489,966	1,010,235	2,359,255	1,184,617	966,654	1,174,849	846,743	1,436,434
Admin Expenses	484,203	168,448	283,265	476,344	1,250,477	710,320	627,044	492,360	882,502	2,468,412	956,719	1,084,445	1,137,514	995,645	1,008,904
Operating Profit	-7,448	15,832	-27,083	-194,435	52,979	24,380	-12,397	-2,394	127,733	-109,157	227,898	-117,791	37,335	-148,902	427,530
Interest Payable	6,298	4,873	3,165	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,789	3,610	1,792	193	99	717	495	376	399	527	620	171	295	440	163
Pre-Tax Profit	-11,956	14,569	-28,456	-195,767	53,078	25,098	-11,902	-2,018	128,131	-108,630	228,518	-117,620	37,630	-148,462	427,693
Tax	0	-2,768	0	0	-10,085	-4,769	0	0	-25,626	0	-52,559	0	-9,784	0	-119,754
Profit After Tax	-11,956	11,801	-28,456	-195,767	42,993	20,329	-11,902	-2,018	102,505	-108,630	175,959	-117,620	27,846	-148,462	307,939
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-11,956	11,801	-28,456	-195,767	42,993	20,329	-11,902	-2,018	102,505	-108,630	175,959	-117,620	27,846	-148,462	307,939
Employee Costs	369,434	365,625	385,357	401,050	386,345	380,523	372,695	371,415	605,206	1,391,454	754,737	632,885	794,907	601,420	1,166,668
Number Of Employees	9	9	10	11	11	11	11	11	17	42	23	20	25	19	35
EBITDA*	-1,933	20,080	-22,725	-182,882	77,075	39,614	3,273	12,267	140,771	-88,975	253,493	-89,408	62,950	-106,722	478,492

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	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	15,668	14,220	18,468	20,327	23,306	18,962	19,134	21,364	24,060	21,548	28,335	37,290	47,790	42,989	19,522
Intangible Assets	0	0	0	0	7,544	20,984	34,424	47,864	59,829	71,794	83,759	95,724	107,689	119,654	370,531
Investments & Other	0	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	0
Total Fixed Assets	15,668	14,220	18,468	20,327	30,850	39,946	53,558	69,228	83,889	93,342	112,094	133,014	155,479	162,643	390,053
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	138,030	39,584	66,705	61,804	441,343	251,055	205,856	153,728	320,866	511,692	286,105	208,961	317,707	194,060	401,075
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	168,796	244,997	98,832	43,664	88,445	77,116	167,316	105,483	49,361	2,219	0	4,709	4,709	0	2,375
Cash	32,979	38,592	131,272	346,652	38,417	158,647	32,628	165,425	135,256	24,227	186,480	61,413	7,000	110,973	65,052
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	339,805	323,173	296,809	452,120	568,205	486,818	405,800	424,636	505,483	538,138	472,585	275,083	329,416	305,033	468,502
total assets	355,473	337,393	315,277	472,447	599,055	526,764	459,358	493,864	589,372	631,480	584,679	408,097	484,895	467,676	858,555
Bank overdraft	34,739	17,665	6,082	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	8,333	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	37,627	8,310	17,942	47,792	53,885	18,945	15,793	28,940	40,065	494,298	338,867	338,244	297,422	289,477	516,591
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	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	0
other current liabilities	187,338	198,325	185,757	278,187	252,527	259,186	215,533	227,255	309,620	0	0	0	0	0	0
total current liabilities	259,704	224,300	209,781	334,312	306,412	278,131	231,326	256,195	349,685	494,298	338,867	338,244	297,422	289,477	516,591
loans	28,476	33,622	37,708	41,667	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	0
Accruals and Deferred Income	0	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	18,572	33,875
provisions	2,582	2,804	2,922	3,146	3,554	2,537	2,265	0	0	0	0	0	0	0	0
total long term liabilities	31,058	36,426	40,630	44,813	3,554	2,537	2,265	0	0	0	0	0	0	18,572	33,875
total liabilities	290,762	260,726	250,411	379,125	309,966	280,668	233,591	256,195	349,685	494,298	338,867	338,244	297,422	308,049	550,466
net assets	64,711	76,667	64,866	93,322	289,089	246,096	225,767	237,669	239,687	137,182	245,812	69,853	187,473	159,627	308,089
total shareholders funds	64,711	76,667	64,866	93,322	289,089	246,096	225,767	237,669	239,687	137,182	245,812	69,853	187,473	159,627	308,089

	Mar 2024	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	-7,448	15,832	-27,083	-194,435	52,979	24,380	-12,397	-2,394	127,733	-109,157	227,898	-117,791	37,335	-148,902	427,530
Depreciation	5,515	4,248	4,358	4,009	10,656	1,794	2,230	2,696	1,073	8,217	13,630	16,418	13,650	8,580	17,362
Amortisation	0	0	0	7,544	13,440	13,440	13,440	11,965	11,965	11,965	11,965	11,965	11,965	33,600	33,600
Tax	0	-2,768	0	0	-10,085	-4,769	0	0	-25,626	0	-52,559	0	-9,784	0	-119,754
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	22,245	119,044	60,069	-424,320	201,617	-45,001	113,961	-111,016	-143,684	227,806	72,435	-108,746	128,356	-209,390	403,450
Creditors	29,317	-9,632	-29,850	-6,093	34,940	3,152	-13,147	-11,125	-454,233	155,431	623	40,822	7,945	-227,114	516,591
Accruals and Deferred Income	-10,987	12,568	-92,430	25,660	-6,659	43,653	-11,722	-82,365	309,620	0	0	0	0	0	0
Deferred Taxes & Provisions	-222	-118	-224	-408	1,017	272	2,265	0	0	0	0	0	0	0	0
Cash flow from operations	-6,070	-98,914	-205,298	260,597	-105,329	126,923	-133,292	29,793	114,216	-161,350	129,122	60,160	-67,245	-124,446	471,879
Investing Activities
capital expenditure	-6,963	0	-2,499	-1,030	-15,000	-1,622	0	0	-3,585	-1,430	-4,675	-5,918	-18,451	185,230	-441,015
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-6,963	0	-2,499	-1,030	-15,000	-1,622	0	0	-3,585	-1,430	-4,675	-5,918	-18,451	185,230	-441,015
Financing Activities
Bank loans	0	0	-8,333	8,333	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-5,146	-4,086	-3,959	41,667	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	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	-18,572	-15,303	33,875
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	150
interest	-4,509	-1,263	-1,373	-1,332	99	717	495	376	399	527	620	171	295	440	163
cash flow from financing	-9,655	-5,349	-13,665	48,668	99	717	495	376	399	527	620	171	-18,277	-14,863	34,188
cash and cash equivalents
cash	-5,613	-92,680	-215,380	308,235	-120,230	126,019	-132,797	30,169	111,029	-162,253	125,067	54,413	-103,973	45,921	65,052
overdraft	17,074	11,583	6,082	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-22,687	-104,263	-221,462	308,235	-120,230	126,019	-132,797	30,169	111,029	-162,253	125,067	54,413	-103,973	45,921	65,052

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for white druce & brown limited. Get real-time insights into white druce & brown limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for white druce & brown limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in NW3 area or any other competitors across 12 key performance metrics.

WHITE DRUCE & BROWN LIMITED group structure

White Druce & Brown Limited has no subsidiary companies.

Ultimate parent company

WHITE DRUCE & BROWN LIMITED

03777124

WHITE DRUCE & BROWN LIMITED Shareholders

ian franklin	50%
jonathan louis green	36.67%
katie green	13.33%

White Druce & Brown Limited currently has 2 directors. The longest serving directors include Mr Ian Franklin (Jun 1999) and Mr Jonathan Green (Jun 1999).

officer	country	age	start	end	role
Mr Ian Franklin	England	58 years	Jun 1999	-	Director
Mr Jonathan Green		60 years	Jun 1999	-	Director

P&L

March 2024

turnover

1.1m

+160%

operating profit

-7.4k

gross margin

44.1%

-0.53%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

64.7k

-0.16%

total assets

355.5k

+0.05%

cash

33k

-0.15%

net assets

Total assets minus all liabilities

Similar Companies

adriatic land 1 (gr3) limited

2.5

bellwether properties limited

2.5

david cooper associates (management) limited

3.5

evenhall properties ltd

scoop turriga limited

company number

03777124

Type

Private limited with Share Capital

industry

68320 - Management of real estate on a fee or contract basis

incorporation date

May 1999

ultimate parent company

None

previous names

finlaw 152 limited (March 2001)

address

2nd floor, 201 haverstock hill, london, NW3 4QG

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 4 charges/mortgages relating to white druce & brown limited. Currently there are 4 open charges and 0 have been satisfied in the past.

white druce & brown limited Company Information

white druce & brown limited Estimated Valuation

white druce & brown limited Estimated Valuation

white druce & brown limited Estimated Valuation

White Druce & Brown Limited Overview

White Druce & Brown Limited Health Check

WHITE DRUCE & BROWN LIMITED financials

white druce & brown limited Credit Report and Business Information

White Druce & Brown Limited Competitor Analysis

white druce & brown limited Ownership

white druce & brown limited directors

white druce & brown limited company details

white druce & brown limited Charges & Mortgages

white druce & brown limited Companies House Filings - See Documents