Brodersen & Co. Ltd

POWER SEARCH PRICING

SOLUTIONS

brodersen & co. ltd Company Information

Company Number

04800143

Next Accounts

Mar 2026

Directors

Jens Brodersen

Jane Brodersen

Shareholders

mrs jane richmond brodersen

mr jens hans peter brodersen

Group Structure

View All

Industry

Management consultancy activities (other than financial management)

Registered Address

26 high street, haslemere, surrey, GU27 2HW

Website

www.brodersenco.com

brodersen & co. ltd Estimated Valuation

£224.9k

Pomanda estimates the enterprise value of BRODERSEN & CO. LTD at £224.9k based on Net Assets of £86.2k and 2.61x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Brodersen & Co. Ltd is a live company located in surrey, GU27 2HW with a Companies House number of 04800143. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in June 2003, it's largest shareholder is mrs jane richmond brodersen with a 50% stake. Brodersen & Co. Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £251.7k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £251.7k, make it smaller than the average company (£535k)

Growth

3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (11.7%)

EXPORT

Brodersen & Co. Ltd's latest turnover from June 2024 is estimated at £251.7 thousand and the company has net assets of £86.2 thousand. According to their latest financial statements, Brodersen & Co. Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	251,658	717,317	638,452	118,386	85,827	140,896	109,266	255,170	181,985	75,010	53,121	48,335	94,262	49,535	35,491
Other Income Or Grants
Cost Of Sales	188,617	526,130	471,961	87,616	63,680	102,309	76,918	174,415	129,677	53,498	37,202	33,875	63,604	32,481	23,127
Gross Profit	63,041	191,187	166,491	30,770	22,146	38,587	32,348	80,755	52,308	21,512	15,919	14,461	30,658	17,053	12,364
Admin Expenses	315,814	137,336	-199,849	28,642	34,701	34,278	74,337	60,215	11,244	21,079	37,341	89,503	-92,519	13,977	10,513
Operating Profit	-252,773	53,851	366,340	2,128	-12,555	4,309	-41,989	20,540	41,064	433	-21,422	-75,042	123,177	3,076	1,851
Interest Payable
Interest Receivable											41	277	263	27
Pre-Tax Profit	-252,773	53,851	366,340	2,128	-12,555	4,309	-41,989	20,540	41,064	433	-21,381	-74,765	123,439	3,103	1,851
Tax		-13,463	-69,605	-404		-819		-3,903	-8,213	-86			-29,625	-807	-518
Profit After Tax	-252,773	40,388	296,735	1,724	-12,555	3,490	-41,989	16,637	32,851	346	-21,381	-74,765	93,814	2,296	1,333
Dividends Paid
Retained Profit	-252,773	40,388	296,735	1,724	-12,555	3,490	-41,989	16,637	32,851	346	-21,381	-74,765	93,814	2,296	1,333
Employee Costs	103,719	97,268	95,497	91,451	83,514	99,791	50,188	96,080	51,136	50,403	51,881	52,276	53,399	48,979	48,158
Number Of Employees	2	2	2	2	2	2	1	2	1	1	1	1	1	1	1
EBITDA*	-252,773	53,851	366,340	2,128	-12,555	4,309	-41,989	20,540	41,064	433	-21,422	-74,999	123,228	3,136	1,951

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	1,336	1,543	1,319	9,288	9,288	9,381	9,397	9,416	9,439	9,466	9,498	9,535	9,578	9,629	9,689
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	1,336	1,543	1,319	9,288	9,288	9,381	9,397	9,416	9,439	9,466	9,498	9,535	9,578	9,629	9,689
Stock & work in progress
Trade Debtors	125,257	457,490	454,709	60,719	28,114	62,547	45,900	112,323	62,932	21,643	13,693	13,098	24,821	12,233	8,942
Group Debtors
Misc Debtors
Cash												16,245	94,536	10,638
misc current assets
total current assets	125,257	457,490	454,709	60,719	28,114	62,547	45,900	112,323	62,932	21,643	13,693	29,343	119,357	22,871	8,942
total assets	126,593	459,033	456,028	70,007	37,402	71,928	55,297	121,739	72,371	31,109	23,191	38,878	128,935	32,500	18,631
Bank overdraft
Bank loan
Trade Creditors	31,775	103,442	132,825	36,206	37,325	59,296	46,155	70,608	37,877	29,466	21,894	16,198	31,490	28,869	17,296
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	31,775	103,442	132,825	36,206	37,325	59,296	46,155	70,608	37,877	29,466	21,894	16,198	31,490	28,869	17,296
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities	8,667	16,667	24,667	32,000
provisions
total long term liabilities	8,667	16,667	24,667	32,000
total liabilities	40,442	120,109	157,492	68,206	37,325	59,296	46,155	70,608	37,877	29,466	21,894	16,198	31,490	28,869	17,296
net assets	86,151	338,924	298,536	1,801	77	12,632	9,142	51,131	34,494	1,643	1,297	22,680	97,445	3,631	1,335
total shareholders funds	86,151	338,924	298,536	1,801	77	12,632	9,142	51,131	34,494	1,643	1,297	22,680	97,445	3,631	1,335

	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	-252,773	53,851	366,340	2,128	-12,555	4,309	-41,989	20,540	41,064	433	-21,422	-75,042	123,177	3,076	1,851
Depreciation												43	51	60	100
Amortisation
Tax		-13,463	-69,605	-404		-819		-3,903	-8,213	-86			-29,625	-807	-518
Stock
Debtors	-332,233	2,781	393,990	32,605	-34,433	16,647	-66,423	49,391	41,289	7,950	595	-11,723	12,588	3,291	8,942
Creditors	-71,667	-29,383	96,619	-1,119	-21,971	13,141	-24,453	32,731	8,411	7,572	5,696	-15,292	2,621	11,573	17,296
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations	7,793	8,224	-636	-32,000	-93	-16	-19	-23	-27	-31	-16,321	-78,568	83,636	10,611	9,787
Investing Activities
capital expenditure	207	-224	7,969		93	16	19	23	27	32	37				-9,789
Change in Investments
cash flow from investments	207	-224	7,969		93	16	19	23	27	32	37				-9,789
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	-8,000	-8,000	-7,333	32,000
share issue											-2				2
interest											41	277	263	27
cash flow from financing	-8,000	-8,000	-7,333	32,000							39	277	263	27	2
cash and cash equivalents
cash											-16,245	-78,291	83,898	10,638
overdraft
change in cash											-16,245	-78,291	83,898	10,638

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brodersen & co. ltd. Get real-time insights into brodersen & co. 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 brodersen & co. ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in GU27 area or any other competitors across 12 key performance metrics.

BRODERSEN & CO. LTD group structure

Brodersen & Co. Ltd has no subsidiary companies.

Ultimate parent company

BRODERSEN & CO. LTD

04800143

BRODERSEN & CO. LTD Shareholders

mrs jane richmond brodersen	50%
mr jens hans peter brodersen	50%

Brodersen & Co. Ltd currently has 2 directors. The longest serving directors include Mr Jens Brodersen (Jun 2003) and Mrs Jane Brodersen (Jun 2003).

officer	country	age	start	end	role
Mr Jens Brodersen		60 years	Jun 2003	-	Director
Mrs Jane Brodersen		59 years	Jun 2003	-	Director

P&L

June 2024

turnover

251.7k

-65%

operating profit

-252.8k

gross margin

25.1%

-6.01%

turnover

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

Balance Sheet

June 2024

net assets

86.2k

-0.75%

total assets

126.6k

-0.72%

cash

net assets

Total assets minus all liabilities

Similar Companies

tildy limited

anglian enterprises limited

plas newydd consulting limited

taymol consulting limited

pivot msl limited

company number

04800143

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

June 2003

ultimate parent company

None

previous names

N/A

address

26 high street, haslemere, surrey, GU27 2HW

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 brodersen & co. ltd.

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 BRODERSEN & CO. LTD. This can take several minutes, an email will notify you when this has completed.

brodersen & co. ltd Company Information

brodersen & co. ltd Estimated Valuation

brodersen & co. ltd Estimated Valuation

brodersen & co. ltd Estimated Valuation

Brodersen & Co. Ltd Overview

Brodersen & Co. Ltd Health Check

BRODERSEN & CO. LTD financials

brodersen & co. ltd Credit Report and Business Information

Brodersen & Co. Ltd Competitor Analysis

brodersen & co. ltd Ownership

brodersen & co. ltd directors

brodersen & co. ltd company details

brodersen & co. ltd Charges & Mortgages

brodersen & co. ltd Capital Raised & Share Issues BETA

brodersen & co. ltd Companies House Filings - See Documents