Bralin Recruitment Limited

POWER SEARCH PRICING

SOLUTIONS

bralin recruitment limited Company Information

Live

MatureSmallDeclining

Company Number

03836639

Website

http://bralinrecruitment.co.uk

Registered Address

7-9 macon court, crewe, cheshire, CW1 6EA

Industry

Temporary employment agency activities

Telephone

01606591991

Next Accounts Due

March 2025

Group Structure

View All

Directors

Jessica Marshall14 Years

Dan Marshall14 Years

Shareholders

gap personnel holdings ltd 60%

absolute solutions group limited 40%

bralin recruitment limited Estimated Valuation

£265.4k

Pomanda estimates the enterprise value of BRALIN RECRUITMENT LIMITED at £265.4k based on a Turnover of £2.1m and 0.13x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Bralin Recruitment Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Bralin Recruitment Limited is a live company located in cheshire, CW1 6EA with a Companies House number of 03836639. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in September 1999, it's largest shareholder is gap personnel holdings ltd with a 60% stake. Bralin Recruitment Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.1m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bralin Recruitment Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 9 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

1 Regular

9 Weak

Size

annual sales of £2.1m, make it smaller than the average company (£14.2m)

Growth

3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (3.8%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bralin recruitment limited. Get real-time insights into bralin recruitment 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 bralin recruitment limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BRALIN RECRUITMENT LIMITED group structure

Bralin Recruitment Limited has no subsidiary companies.

Ultimate parent company

BENEXT GROUP INC

#0083147

GAP PERSONNEL HOLDINGS LIMITED

03589208

2 parents

BRALIN RECRUITMENT LIMITED

03836639

BRALIN RECRUITMENT LIMITED Shareholders

gap personnel holdings ltd	60%
absolute solutions group limited	40%

Bralin Recruitment Limited currently has 2 directors. The longest serving directors include Mrs Jessica Marshall (Oct 2009) and Mr Dan Marshall (Oct 2009).

officer	country	age	start	end	role
Mrs Jessica Marshall	United Kingdom	55 years	Oct 2009	-	Director
Mr Dan Marshall	United Kingdom	47 years	Oct 2009	-	Director

EXPORT

Bralin Recruitment Limited's latest turnover from June 2023 is estimated at £2.1 million and the company has net assets of £9.8 thousand. According to their latest financial statements, Bralin Recruitment Limited has 6 employees and maintains cash reserves of £5.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	2,102,358	2,519,494	4,299,017	3,384,990	3,307,996	1,882,953	1,011,481	1,326,031	3,636,235	3,412,106	2,405,299	3,839,523	2,233,667	1,853,783
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,866,453	2,275,095	3,875,997	3,029,338	2,953,436	1,674,780	899,377	1,179,309	3,218,573	3,001,573	2,116,715	3,360,100	1,945,879	1,614,595
Gross Profit	235,905	244,399	423,020	355,652	354,560	208,172	112,104	146,722	417,661	410,533	288,584	479,423	287,788	239,188
Admin Expenses	222,956	243,983	422,322	354,278	349,644	224,113	129,746	136,826	410,408	408,617	283,967	482,295	281,650	239,073
Operating Profit	12,949	416	698	1,374	4,916	-15,941	-17,642	9,896	7,253	1,916	4,617	-2,872	6,138	115
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	134	43	28	202	132	111	25	66	74	158	102	12	10	0
Pre-Tax Profit	13,083	459	726	1,575	5,048	-15,830	-17,617	9,961	7,328	2,073	4,719	-2,860	6,147	115
Tax	-3,271	-87	-138	-299	-959	0	0	-1,992	-1,465	-435	-1,085	0	-1,598	-32
Profit After Tax	9,812	372	588	1,276	4,089	-15,830	-17,617	7,969	5,862	1,638	3,634	-2,860	4,549	83
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	9,812	372	588	1,276	4,089	-15,830	-17,617	7,969	5,862	1,638	3,634	-2,860	4,549	83
Employee Costs	293,643	276,893	173,864	169,062	163,067	162,689	154,382	151,809	264,726	262,735	186,237	256,702	175,400	177,304
Number Of Employees	6	6	4	4	4	4	4	4	7	7	5	7	5	5
EBITDA*	13,018	477	779	1,717	5,550	-15,168	-16,757	10,196	7,667	2,547	5,353	-2,205	6,929	977

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	115	184	245	326	669	1,448	2,221	1,450	851	1,265	1,896	2,000	2,667	3,458
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	115	184	245	326	669	1,448	2,221	1,450	851	1,265	1,896	2,000	2,667	3,458
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	600,571	774,988	1,239,717	1,041,111	1,037,627	578,273	307,008	400,882	455,723	410,912	291,844	502,277	297,080	228,618
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	71,799	16,499	4,960	216,434	62,834	26,528	89,405	131,557	0	0	0	0	0	0
Cash	5,353	21,043	13,410	42,727	11,029	24,256	152	20,034	6,209	23,475	39,686	1,176	3,704	180
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	677,723	812,530	1,258,087	1,300,272	1,111,490	629,057	396,565	552,473	461,932	434,387	331,530	503,453	300,784	228,798
total assets	677,838	812,714	1,258,332	1,300,598	1,112,159	630,505	398,786	553,923	462,783	435,652	333,426	505,453	303,451	232,256
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	3,488	3,349	3,410	810	3,448	3,395	2,004	1,151	449,765	428,469	327,746	503,452	298,484	231,729
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	664,536	797,993	1,243,922	1,289,314	1,099,449	621,788	393,100	531,683	0	0	0	0	0	0
total current liabilities	668,024	801,342	1,247,332	1,290,124	1,102,897	625,183	395,104	532,834	449,765	428,469	327,746	503,452	298,484	231,729
loans	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
Accruals and Deferred Income	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
provisions	0	0	0	62	126	275	422	212	110	137	272	227	333	442
total long term liabilities	0	0	0	62	126	275	422	212	110	137	272	227	333	442
total liabilities	668,024	801,342	1,247,332	1,290,186	1,103,023	625,458	395,526	533,046	449,875	428,606	328,018	503,679	298,817	232,171
net assets	9,814	11,372	11,000	10,412	9,136	5,047	3,260	20,877	12,908	7,046	5,408	1,774	4,634	85
total shareholders funds	9,814	11,372	11,000	10,412	9,136	5,047	3,260	20,877	12,908	7,046	5,408	1,774	4,634	85

	Jun 2023	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	12,949	416	698	1,374	4,916	-15,941	-17,642	9,896	7,253	1,916	4,617	-2,872	6,138	115
Depreciation	69	61	81	343	634	773	885	300	414	631	736	667	791	862
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-3,271	-87	-138	-299	-959	0	0	-1,992	-1,465	-435	-1,085	0	-1,598	-32
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	672,370	-453,190	-12,868	157,084	495,660	72,362	-136,026	76,716	44,811	119,068	-210,433	205,197	68,462	228,618
Creditors	3,488	-61	2,600	-2,638	53	2,244	853	-448,614	21,296	100,723	-175,706	204,968	66,755	231,729
Accruals and Deferred Income	664,536	-445,929	-45,392	189,865	477,661	90,105	-138,583	531,683	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-62	-64	-149	63	210	102	-27	-135	45	-106	-109	442
Cash flow from operations	5,401	7,590	-29,345	31,497	-13,504	4,882	-18,251	14,659	-17,340	-16,368	39,040	-2,540	3,515	4,498
Investing Activities
capital expenditure	-184	0	0	0	145	-771	-1,656	-899	0	0	-632	0	0	-4,320
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-184	0	0	0	145	-771	-1,656	-899	0	0	-632	0	0	-4,320
Financing Activities
Bank loans	0	0	0	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	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
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	2	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	134	43	28	202	132	111	25	66	74	158	102	12	10	0
cash flow from financing	136	43	28	202	132	111	25	66	74	158	102	12	10	2
cash and cash equivalents
cash	5,353	7,633	-29,317	31,698	-13,227	4,222	-19,882	13,825	-17,266	-16,211	38,510	-2,528	3,524	180
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	5,353	7,633	-29,317	31,698	-13,227	4,222	-19,882	13,825	-17,266	-16,211	38,510	-2,528	3,524	180

P&L

June 2023

turnover

2.1m

operating profit

12.9k

gross margin

11.3%

turnover

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

Balance Sheet

June 2023

net assets

9.8k

total assets

677.8k

cash

5.4k

net assets

Total assets minus all liabilities

Similar Companies

Agree?

greenfield recruitment limited

rj business services ltd

2.5

the mercury recruitment network limited

watson moore limited

driver uk limited

company number

03836639

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

incorporation date

September 1999

age

accounts

Audit Exemption Subsidiary

ultimate parent company

BENEXT GROUP INC

previous names

N/A

incorporated

address

7-9 macon court, crewe, cheshire, CW1 6EA

last accounts submitted

June 2023

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 bralin recruitment limited. Currently there are 1 open charges and 3 have been satisfied in the past.

bralin recruitment limited Company Information

bralin recruitment limited Estimated Valuation

bralin recruitment limited Estimated Valuation

bralin recruitment limited Estimated Valuation

Bralin Recruitment Limited AI Business Plan

Bralin Recruitment Limited Overview

Bralin Recruitment Limited Health Check

bralin recruitment limited Credit Report and Business Information

Bralin Recruitment Limited Competitor Analysis

bralin recruitment limited Ownership

bralin recruitment limited directors

BRALIN RECRUITMENT LIMITED financials

bralin recruitment limited company details

bralin recruitment limited Charges & Mortgages

bralin recruitment limited Companies House Filings - See Documents