Fraser Brown Mackenna Ltd

POWER SEARCH PRICING

SOLUTIONS

fraser brown mackenna ltd Company Information

Live

MatureSmallDeclining

Company Number

03817059

Next Accounts

Dec 2025

Industry

Architectural activities

Directors

Simon Fraser

Andrew Bacon

View All

Shareholders

simon fraser

amanda little

Group Structure

View All

Contact

Registered Address

15-18 featherstone street, london, EC1Y 8SL

Website

https://www.fbmarchitects.com

fraser brown mackenna ltd Estimated Valuation

£3.2m

Pomanda estimates the enterprise value of FRASER BROWN MACKENNA LTD at £3.2m based on Net Assets of £804k and 3.92x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Fraser Brown Mackenna Ltd is a live company located in london, EC1Y 8SL with a Companies House number of 03817059. It operates in the architectural activities sector, SIC Code 71111. Founded in July 1999, it's largest shareholder is simon fraser with a 60% stake. Fraser Brown Mackenna Ltd is a mature, small sized company, Pomanda has estimated its turnover at £1.7m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Fraser Brown Mackenna Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

5 Strong

4 Regular

3 Weak

Size

annual sales of £1.7m, make it larger than the average company (£639.5k)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (5.8%)

EXPORT

Fraser Brown Mackenna Ltd's latest turnover from March 2024 is estimated at £1.7 million and the company has net assets of £804 thousand. According to their latest financial statements, Fraser Brown Mackenna Ltd has 23 employees and maintains cash reserves of £327.9 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	1,662,096	1,484,058	1,829,024	1,847,106	2,095,682	2,176,712	2,016,865	2,042,345	1,692,815	1,576,698	1,500,059	2,116,165	2,077,612	1,731,856	2,106,315
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	842,147	766,691	1,018,746	1,034,708	1,087,519	1,135,517	1,040,324	982,971	726,864	699,789	629,322	862,377	845,397	623,697	752,935
Gross Profit	819,949	717,367	810,278	812,398	1,008,163	1,041,196	976,541	1,059,374	965,950	876,909	870,737	1,253,788	1,232,215	1,108,159	1,353,380
Admin Expenses	1,095,265	1,050,502	378,629	877,312	971,447	821,847	974,054	1,032,436	822,366	741,491	925,623	1,089,687	1,220,350	1,209,169	457,762
Operating Profit	-275,316	-333,135	431,649	-64,914	36,716	219,349	2,487	26,938	143,584	135,418	-54,886	164,101	11,865	-101,010	895,618
Interest Payable	3,841	4,423	3,439	1,639	145	198	191	238	138	0	0	0	0	0	0
Interest Receivable	22,243	26,860	4,747	423	377	2,374	1,395	1,024	2,871	2,496	1,546	1,280	854	633	303
Pre-Tax Profit	-256,914	-310,698	432,957	-66,130	36,948	221,525	3,691	27,724	146,318	137,914	-53,340	165,380	12,719	-100,377	895,921
Tax	0	0	-82,262	0	-7,020	-42,090	-701	-5,545	-29,263	-28,962	0	-39,691	-3,307	0	-250,858
Profit After Tax	-256,914	-310,698	350,695	-66,130	29,928	179,435	2,990	22,179	117,054	108,952	-53,340	125,689	9,412	-100,377	645,063
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-256,914	-310,698	350,695	-66,130	29,928	179,435	2,990	22,179	117,054	108,952	-53,340	125,689	9,412	-100,377	645,063
Employee Costs	1,150,185	1,113,301	1,078,597	941,363	1,210,322	1,317,570	1,324,320	1,373,507	1,062,390	788,502	800,512	1,112,669	1,078,155	938,601	1,253,494
Number Of Employees	23	23	24	21	27	30	31	30	24	18	18	27	26	23	30
EBITDA*	-270,280	-328,835	436,358	-60,856	42,127	219,349	10,248	36,629	154,064	146,393	-42,417	179,608	24,500	-94,108	903,725

* 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	15,108	12,902	14,126	12,175	16,233	21,644	35,921	41,710	34,481	35,969	40,454	49,568	40,952	23,747	27,366
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	15,108	12,902	14,126	12,175	16,233	21,644	35,921	41,710	34,481	35,969	40,454	49,568	40,952	23,747	27,366
Stock & work in progress	271,691	232,694	208,868	221,173	154,354	195,219	210,582	216,065	117,843	60,076	105,038	161,029	115,876	179,437	173,351
Trade Debtors	393,240	321,026	552,677	503,420	637,919	653,312	580,398	519,814	412,498	309,584	336,273	448,677	439,952	374,585	460,885
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	188,888	256,144	76,467	131,381	193,040	76,541	74,552	74,212	49,397	0	0	0	0	0	0
Cash	327,916	519,438	744,576	521,240	325,613	427,725	205,242	352,715	466,411	682,103	316,267	302,145	209,739	131,795	121,313
misc current assets	0	0	2,934	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,181,735	1,329,302	1,585,522	1,377,214	1,310,926	1,352,797	1,070,774	1,162,806	1,046,149	1,051,763	757,578	911,851	765,567	685,817	755,549
total assets	1,196,843	1,342,204	1,599,648	1,389,389	1,327,159	1,374,441	1,106,695	1,204,516	1,080,630	1,087,732	798,032	961,419	806,519	709,564	782,915
Bank overdraft	16,530	13,418	16,213	2,361	1,388	3,364	2,488	3,375	4,232	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	138,778	109,517	46,919	66,757	27,963	34,794	9,552	19,780	624	352,233	171,485	281,532	252,321	164,778	137,752
Group/Directors Accounts	0	1,135	2,387	15,349	260	3,284	14,749	9,443	78,599	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	222,495	133,897	129,194	234,017	210,513	275,892	202,234	297,236	144,622	0	0	0	0	0	0
total current liabilities	377,803	257,967	194,713	318,484	240,124	317,334	229,023	329,834	228,077	352,233	171,485	281,532	252,321	164,778	137,752
loans	15,002	23,335	33,335	50,000	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	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	15,002	23,335	33,335	50,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	392,805	281,302	228,048	368,484	240,124	317,334	229,023	329,834	228,077	352,233	171,485	281,532	252,321	164,778	137,752
net assets	804,038	1,060,902	1,371,600	1,020,905	1,087,035	1,057,107	877,672	874,682	852,553	735,499	626,547	679,887	554,198	544,786	645,163
total shareholders funds	804,038	1,060,902	1,371,600	1,020,905	1,087,035	1,057,107	877,672	874,682	852,553	735,499	626,547	679,887	554,198	544,786	645,163

	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	-275,316	-333,135	431,649	-64,914	36,716	219,349	2,487	26,938	143,584	135,418	-54,886	164,101	11,865	-101,010	895,618
Depreciation	5,036	4,300	4,709	4,058	5,411	0	7,761	9,691	10,480	10,975	12,469	15,507	12,635	6,902	8,107
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-82,262	0	-7,020	-42,090	-701	-5,545	-29,263	-28,962	0	-39,691	-3,307	0	-250,858
Stock	38,997	23,826	-12,305	66,819	-40,865	-15,363	-5,483	98,222	57,767	-44,962	-55,991	45,153	-63,561	6,086	173,351
Debtors	4,958	-51,974	-5,657	-196,158	101,106	74,903	60,924	132,131	152,311	-26,689	-112,404	8,725	65,367	-86,300	460,885
Creditors	29,261	62,598	-19,838	38,794	-6,831	25,242	-10,228	19,156	-351,609	180,748	-110,047	29,211	87,543	27,026	137,752
Accruals and Deferred Income	88,598	4,703	-104,823	23,504	-65,379	73,658	-95,002	152,614	144,622	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-196,376	-233,386	247,397	130,781	-97,344	216,619	-151,124	-27,499	-292,264	369,830	15,931	115,250	106,930	13,132	156,383
Investing Activities
capital expenditure	-7,242	-3,076	-6,660	0	0	14,277	-1,972	-16,920	-8,992	-6,490	-3,355	-24,123	-29,840	-3,283	-35,473
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-7,242	-3,076	-6,660	0	0	14,277	-1,972	-16,920	-8,992	-6,490	-3,355	-24,123	-29,840	-3,283	-35,473
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-1,135	-1,252	-12,962	15,089	-3,024	-11,465	5,306	-69,156	78,599	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	-8,333	-10,000	-16,665	50,000	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	0	0	0
share issue	50	0	0	0	0	0	0	-50	0	0	0	0	0	0	100
interest	18,402	22,437	1,308	-1,216	232	2,176	1,204	786	2,733	2,496	1,546	1,280	854	633	303
cash flow from financing	8,984	11,185	-28,319	63,873	-2,792	-9,289	6,510	-68,420	81,332	2,496	1,546	1,280	854	633	403
cash and cash equivalents
cash	-191,522	-225,138	223,336	195,627	-102,112	222,483	-147,473	-113,696	-215,692	365,836	14,122	92,406	77,944	10,482	121,313
overdraft	3,112	-2,795	13,852	973	-1,976	876	-887	-857	4,232	0	0	0	0	0	0
change in cash	-194,634	-222,343	209,484	194,654	-100,136	221,607	-146,586	-112,839	-219,924	365,836	14,122	92,406	77,944	10,482	121,313

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for fraser brown mackenna ltd. Get real-time insights into fraser brown mackenna ltd'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 fraser brown mackenna ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in EC1Y area or any other competitors across 12 key performance metrics.

FRASER BROWN MACKENNA LTD group structure

Fraser Brown Mackenna Ltd has no subsidiary companies.

Ultimate parent company

FRASER BROWN MACKENNA LTD

03817059

FRASER BROWN MACKENNA LTD Shareholders

simon fraser	60%
amanda little	40%

Fraser Brown Mackenna Ltd currently has 3 directors. The longest serving directors include Mr Simon Fraser (Nov 1999) and Mr Andrew Bacon (Apr 2014).

officer	country	age	start	end	role
Mr Simon Fraser	England	73 years	Nov 1999	-	Director
Mr Andrew Bacon		45 years	Apr 2014	-	Director
Ms Viviana Vivanco		48 years	Apr 2014	-	Director

P&L

March 2024

turnover

1.7m

+12%

operating profit

-275.3k

gross margin

49.4%

+2.06%

turnover

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

Balance Sheet

March 2024

net assets

804k

-0.24%

total assets

1.2m

-0.11%

cash

327.9k

-0.37%

net assets

Total assets minus all liabilities

Similar Companies

augusty fields ltd.

integrated developments (eu) limited

3.5

architects network limited

paitonshaw limited

aukett fitzroy robinson international limited

company number

03817059

Type

Private limited with Share Capital

industry

71111 - Architectural activities

incorporation date

July 1999

ultimate parent company

None

previous names

N/A

address

15-18 featherstone street, london, EC1Y 8SL

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 1 charges/mortgages relating to fraser brown mackenna ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

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 FRASER BROWN MACKENNA LTD. This can take several minutes, an email will notify you when this has completed.

fraser brown mackenna ltd Company Information

fraser brown mackenna ltd Estimated Valuation

fraser brown mackenna ltd Estimated Valuation

fraser brown mackenna ltd Estimated Valuation

Fraser Brown Mackenna Ltd Overview

Fraser Brown Mackenna Ltd Health Check

FRASER BROWN MACKENNA LTD financials

fraser brown mackenna ltd Credit Report and Business Information

Fraser Brown Mackenna Ltd Competitor Analysis

fraser brown mackenna ltd Ownership

fraser brown mackenna ltd directors

fraser brown mackenna ltd company details

fraser brown mackenna ltd Charges & Mortgages

fraser brown mackenna ltd Capital Raised & Share Issues BETA

fraser brown mackenna ltd Companies House Filings - See Documents