brunel healthcare manufacturing limited

brunel healthcare manufacturing limited Company Information

Share BRUNEL HEALTHCARE MANUFACTURING LIMITED
Live 
MatureLargeHealthy

Company Number

04504895

Industry

Manufacture of homogenised food preparations and dietetic food

 

Manufacture of basic pharmaceutical products

 

Directors

John Hackett

James Amery

View All

Shareholders

aland nutrition europe bv

Group Structure

View All

Contact

Registered Address

william nadin way, swadlincote, derbyshire, DE11 0BB

brunel healthcare manufacturing limited Estimated Valuation

£116.1m

Pomanda estimates the enterprise value of BRUNEL HEALTHCARE MANUFACTURING LIMITED at £116.1m based on a Turnover of £93.9m and 1.24x industry multiple (adjusted for size and gross margin).

brunel healthcare manufacturing limited Estimated Valuation

£55m

Pomanda estimates the enterprise value of BRUNEL HEALTHCARE MANUFACTURING LIMITED at £55m based on an EBITDA of £8.3m and a 6.66x industry multiple (adjusted for size and gross margin).

brunel healthcare manufacturing limited Estimated Valuation

£37.2m

Pomanda estimates the enterprise value of BRUNEL HEALTHCARE MANUFACTURING LIMITED at £37.2m based on Net Assets of £20.8m and 1.79x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Brunel Healthcare Manufacturing Limited Overview

Brunel Healthcare Manufacturing Limited is a live company located in derbyshire, DE11 0BB with a Companies House number of 04504895. It operates in the manufacture of homogenized food preparations and dietetic food sector, SIC Code 10860. Founded in August 2002, it's largest shareholder is aland nutrition europe bv with a 100% stake. Brunel Healthcare Manufacturing Limited is a mature, large sized company, Pomanda has estimated its turnover at £93.9m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Brunel Healthcare Manufacturing Limited Health Check

Pomanda's financial health check has awarded Brunel Healthcare Manufacturing Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

7 Weak

size

Size

annual sales of £93.9m, make it larger than the average company (£33.2m)

£93.9m - Brunel Healthcare Manufacturing Limited

£33.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a slower rate (12.6%)

9% - Brunel Healthcare Manufacturing Limited

12.6% - Industry AVG

production

Production

with a gross margin of 8.7%, this company has a higher cost of product (32.7%)

8.7% - Brunel Healthcare Manufacturing Limited

32.7% - Industry AVG

profitability

Profitability

an operating margin of 3.5% make it less profitable than the average company (5.9%)

3.5% - Brunel Healthcare Manufacturing Limited

5.9% - Industry AVG

employees

Employees

with 497 employees, this is above the industry average (93)

497 - Brunel Healthcare Manufacturing Limited

93 - Industry AVG

paystructure

Pay Structure

on an average salary of £40k, the company has a lower pay structure (£53.4k)

£40k - Brunel Healthcare Manufacturing Limited

£53.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £188.8k, this is less efficient (£352.9k)

£188.8k - Brunel Healthcare Manufacturing Limited

£352.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 71 days, this is near the average (59 days)

71 days - Brunel Healthcare Manufacturing Limited

59 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 35 days, this is close to average (39 days)

35 days - Brunel Healthcare Manufacturing Limited

39 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 158 days, this is more than average (86 days)

158 days - Brunel Healthcare Manufacturing Limited

86 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (10 weeks)

1 weeks - Brunel Healthcare Manufacturing Limited

10 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 75.2%, this is a higher level of debt than the average (42.7%)

75.2% - Brunel Healthcare Manufacturing Limited

42.7% - Industry AVG

BRUNEL HEALTHCARE MANUFACTURING LIMITED financials

EXPORTms excel logo

Brunel Healthcare Manufacturing Limited's latest turnover from December 2023 is £93.9 million and the company has net assets of £20.8 million. According to their latest financial statements, Brunel Healthcare Manufacturing Limited has 497 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Dec 2009
Turnover93,858,00083,830,00080,203,00072,420,00059,580,00051,204,00046,765,00033,296,00039,250,00038,331,00035,334,00031,126,00028,767,00034,971,00026,162,000
Other Income Or Grants000000000000000
Cost Of Sales85,689,00074,777,00072,923,00062,503,00054,309,00046,814,00042,178,00031,790,00037,893,00027,048,00024,477,00021,893,00021,379,00026,435,00018,531,000
Gross Profit8,169,0009,053,0007,280,0009,917,0005,271,0004,390,0004,587,0001,506,0001,357,00011,283,00010,857,0009,233,0007,388,0008,536,0007,631,000
Admin Expenses4,920,0005,190,0004,232,0004,894,0002,959,0002,636,0002,678,0001,302,0002,240,0009,255,0009,240,0008,178,0007,563,00010,541,0006,605,000
Operating Profit3,249,0003,863,0003,048,0005,023,0002,312,0001,754,0001,909,000204,000-883,0002,028,0001,617,0001,055,000-175,000-2,005,0001,026,000
Interest Payable2,171,0001,271,000848,000812,000883,000437,000260,000380,000587,000528,000478,000476,000374,000327,0009,000
Interest Receivable9,0005,0002,000320,000413,00019,00018,00083,000159,000155,000133,000117,000108,000108,0001,000
Pre-Tax Profit1,087,0002,597,0002,202,0004,531,0001,842,0001,336,0001,846,0004,230,000-7,614,0001,655,0001,272,000696,000-441,000-2,224,0001,018,000
Tax-302,000-511,000-710,000-864,000-243,000-263,000-332,00021,000262,000-357,000-343,000-4,000119,000-11,000-71,000
Profit After Tax785,0002,086,0001,492,0003,667,0001,599,0001,073,0001,514,0004,251,000-7,352,0001,298,000929,000692,000-322,000-2,235,000947,000
Dividends Paid000000000000000
Retained Profit785,0002,086,0001,492,0003,667,0001,599,0001,073,0001,514,0004,251,000-7,352,0001,298,000929,000692,000-322,000-2,235,000947,000
Employee Costs19,885,00017,403,00016,798,00015,174,00013,172,00011,609,00011,157,0008,097,0009,975,0008,394,0006,986,0006,246,0005,766,0006,948,0005,265,000
Number Of Employees497485504444420391389389365304259232227208181
EBITDA*8,250,0008,331,0005,467,0006,970,0004,056,0003,064,0002,982,000988,000-138,0002,492,0001,989,0001,482,000260,000-1,464,0001,484,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Dec 2009
Tangible Assets11,803,00013,041,00025,391,00021,248,00020,557,00010,581,0008,350,0006,708,0006,987,0006,423,0002,578,0001,796,0001,946,0001,609,0001,981,000
Intangible Assets11,392,00011,213,0001,747,0001,550,0001,216,000980,000742,000650,000620,0001,554,0001,409,0001,137,000540,000540,000540,000
Investments & Other000000000000000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets23,195,00024,254,00027,138,00022,798,00021,773,00011,561,0009,092,0007,358,0007,607,0007,977,0003,987,0002,933,0002,486,0002,149,0002,521,000
Stock & work in progress37,253,00030,384,00025,288,00018,805,00015,341,00015,245,00011,913,00010,789,0009,595,0009,464,0008,565,0008,407,0006,927,0006,805,0007,554,000
Trade Debtors18,279,00017,425,00013,845,00016,361,00012,919,00011,669,0008,924,00010,651,0009,472,0008,869,0006,675,0006,637,0005,125,0006,047,0004,142,000
Group Debtors1,897,000971,000436,0000678,00040,00041,000522,00006,456,0005,795,0004,870,0004,438,0004,456,0000
Misc Debtors2,070,000623,000890,0002,860,000583,0001,255,0001,676,00000846,000738,000585,000525,000654,000374,000
Cash1,353,0001,364,000823,0001,279,000504,000251,0001,729,0002,059,0000352,000294,000102,000102,000312,000736,000
misc current assets0000000043,000000000
total current assets60,901,00051,282,00041,903,00039,305,00030,025,00028,460,00024,283,00024,021,00019,110,00025,987,00022,067,00020,601,00017,117,00018,274,00012,806,000
total assets84,096,00075,536,00069,041,00062,103,00051,798,00040,021,00033,375,00031,379,00026,717,00033,964,00026,054,00023,534,00019,603,00020,423,00015,327,000
Bank overdraft000000000000000
Bank loan20,397,00017,003,00011,122,0006,908,0003,539,0006,090,0001,750,00009,918,0009,360,0006,781,0005,438,0004,608,0006,299,0000
Trade Creditors 8,425,0006,797,0004,946,0006,825,0007,010,0006,465,0005,492,0006,678,0007,390,0008,035,000004,314,0004,010,0004,245,000
Group/Directors Accounts000000000000000
other short term finances000000000000000
hp & lease commitments2,342,0001,845,0001,760,0001,370,0001,229,000000205,000188,000000057,000
other current liabilities8,247,0007,941,0006,684,0008,210,0009,037,0006,695,0005,712,0005,920,0001,210,0007,898,00013,589,00013,470,0006,604,0004,430,0004,227,000
total current liabilities39,411,00033,586,00024,512,00023,313,00020,815,00019,250,00012,954,00012,598,00018,723,00025,481,00020,370,00018,908,00015,526,00014,739,0008,529,000
loans16,432,00019,176,00025,238,00019,570,00018,692,0002,046,00000936,000573,00006,00018,000588,0000
hp & lease commitments7,020,0007,496,0009,159,0008,017,0007,702,000000468,000000000
Accruals and Deferred Income000000000460,000132,0000000
other liabilities13,041,0009,925,00011,641,00010,813,00012,416,00012,257,00014,088,00014,155,0007,093,000000000
provisions5,206,0004,794,0004,630,0003,460,0002,872,0002,610,0002,440,0002,054,0002,170,0001,500,000300,000300,000574,0002,574,000920,000
total long term liabilities23,860,00021,910,00026,575,00022,328,00023,198,00014,585,00015,308,00015,182,0008,646,0001,783,000282,000153,000296,0001,581,000460,000
total liabilities63,271,00055,496,00051,087,00045,641,00044,013,00033,835,00028,262,00027,780,00027,369,00027,264,00020,652,00019,061,00015,822,00016,320,0008,989,000
net assets20,825,00020,040,00017,954,00016,462,0007,785,0006,186,0005,113,0003,599,000-652,0006,700,0005,402,0004,473,0003,781,0004,103,0006,338,000
total shareholders funds20,825,00020,040,00017,954,00016,462,0007,785,0006,186,0005,113,0003,599,000-652,0006,700,0005,402,0004,473,0003,781,0004,103,0006,338,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Dec 2009
Operating Activities
Operating Profit3,249,0003,863,0003,048,0005,023,0002,312,0001,754,0001,909,000204,000-883,0002,028,0001,617,0001,055,000-175,000-2,005,0001,026,000
Depreciation2,675,0002,573,0002,419,0001,947,0001,718,0001,310,0001,073,000784,000745,000464,000372,000427,000435,000541,000458,000
Amortisation2,326,0001,895,0000026,0000000000000
Tax-302,000-511,000-710,000-864,000-243,000-263,000-332,00021,000262,000-357,000-343,000-4,000119,000-11,000-71,000
Stock6,869,0005,096,0006,483,0003,464,00096,0003,332,0001,124,0001,325,000131,000899,000158,0001,480,000122,0006,805,0007,554,000
Debtors3,227,0003,848,000-4,050,0005,041,0001,216,0002,323,000-532,000-4,998,000-6,699,0002,963,0001,116,0002,004,000-1,069,00011,157,0004,516,000
Creditors1,628,0001,851,000-1,879,000-185,000545,000973,000-1,186,000-1,357,000-645,0008,035,0000-4,314,000304,0004,010,0004,245,000
Accruals and Deferred Income306,0001,257,000-1,526,000-827,0002,342,000983,000-208,000-2,438,000-7,148,000-5,363,000251,0006,866,0002,174,0004,430,0004,227,000
Deferred Taxes & Provisions412,000164,0001,170,000588,000262,000170,000386,000554,000670,0001,200,0000-274,000-2,000,0002,574,000920,000
Cash flow from operations198,0002,148,00089,000-2,823,0005,650,000-728,0001,050,0001,441,000-431,0002,145,000623,000272,0001,804,000-8,423,000-1,265,000
Investing Activities
capital expenditure-3,942,000-1,584,000-6,759,000-2,972,000-11,956,000-3,779,000-2,807,000-165,000-375,000-4,454,000-1,426,000-874,000-772,000-2,690,000-2,979,000
Change in Investments000000000000000
cash flow from investments-3,942,000-1,584,000-6,759,000-2,972,000-11,956,000-3,779,000-2,807,000-165,000-375,000-4,454,000-1,426,000-874,000-772,000-2,690,000-2,979,000
Financing Activities
Bank loans3,394,0005,881,0004,214,0003,369,000-2,551,0004,340,0001,750,000-9,360,000558,0002,579,0001,343,000830,000-1,691,0006,299,0000
Group/Directors Accounts000000000000000
Other Short Term Loans 000000000000000
Long term loans-2,744,000-6,062,0005,668,000878,00016,646,0002,046,0000-573,000363,000573,000-6,000-12,000-570,000588,0000
Hire Purchase and Lease Commitments21,000-1,578,0001,532,000456,0008,931,00000-188,000485,000188,000000057,000
other long term liabilities3,116,000-1,716,000828,000-1,603,000159,000-1,831,000-67,00014,155,0007,093,000000000
share issue0005,010,000000-7,352,000000006,338,0005,391,000
interest-2,162,000-1,266,000-846,000-492,000-470,000-418,000-242,000-297,000-428,000-373,000-345,000-359,000-266,000-219,000-8,000
cash flow from financing1,625,000-4,741,00011,396,0007,618,00022,715,0004,137,0001,441,000-3,615,0008,071,0002,967,000992,000459,000-2,527,00013,006,0005,440,000
cash and cash equivalents
cash-11,000541,000-456,000775,000253,000-1,478,000-330,0001,707,000-352,00058,000192,0000-210,000312,000736,000
overdraft000000000000000
change in cash-11,000541,000-456,000775,000253,000-1,478,000-330,0001,707,000-352,00058,000192,0000-210,000312,000736,000

brunel healthcare manufacturing 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 brunel healthcare manufacturing limited. Get real-time insights into brunel healthcare manufacturing 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

Brunel Healthcare Manufacturing Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for brunel healthcare manufacturing limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in DE11 area or any other competitors across 12 key performance metrics.

brunel healthcare manufacturing limited Ownership

BRUNEL HEALTHCARE MANUFACTURING LIMITED group structure

Brunel Healthcare Manufacturing Limited has 7 subsidiary companies.

BRUNEL HEALTHCARE MANUFACTURING LIMITED Shareholders

aland nutrition europe bv 100%

brunel healthcare manufacturing limited directors

Brunel Healthcare Manufacturing Limited currently has 5 directors. The longest serving directors include Mr John Hackett (Jan 2012) and Mr James Amery (Sep 2012).

officercountryagestartendrole
Mr John Hackett57 years Jan 2012- Director
Mr James AmeryEngland49 years Sep 2012- Director
Mr Matthew Woodings54 years Oct 2013- Director
Mr Robert Haytack46 years Oct 2013- Director
Mr Richard Fielding56 years Jan 2019- Director

P&L

December 2023

turnover

93.9m

+12%

operating profit

3.2m

-16%

gross margin

8.8%

-19.41%

turnover

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

Balance Sheet

December 2023

net assets

20.8m

+0.04%

total assets

84.1m

+0.11%

cash

1.4m

-0.01%

net assets

Total assets minus all liabilities

brunel healthcare manufacturing limited company details

company number

04504895

Type

Private limited with Share Capital

industry

10860 - Manufacture of homogenised food preparations and dietetic food

21100 - Manufacture of basic pharmaceutical products

incorporation date

August 2002

age

22

incorporated

UK

ultimate parent company

ALAND HEALTH HOLDING LTD

accounts

Full Accounts

last accounts submitted

December 2023

previous names

perrigo uk limited (June 2008)

peter black pharmaceuticals limited (December 2003)

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

william nadin way, swadlincote, derbyshire, DE11 0BB

Bank

BARCLAYS BANK PLC

Legal Advisor

-

brunel healthcare manufacturing 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 found 24 charges/mortgages relating to brunel healthcare manufacturing limited. Currently there are 8 open charges and 16 have been satisfied in the past.

brunel healthcare manufacturing 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 BRUNEL HEALTHCARE MANUFACTURING LIMITED. This can take several minutes, an email will notify you when this has completed.

brunel healthcare manufacturing limited Companies House Filings - See Documents

datedescriptionview/download