Browns Electrical Services Limited

POWER SEARCH PRICING

SOLUTIONS

browns electrical services limited Company Information

Live

MatureMicroDeclining

Company Number

04890108

Website

www.brownselectricalservices.co.uk

Registered Address

140 new road, bromsgrove, worcestershire, B60 2LE

Industry

Electrical installation

Telephone

01527576801

Next Accounts Due

June 2025

Group Structure

View All

Directors

Sarah Brown21 Years

Keith Brown21 Years

Shareholders

keith ivan brown 50%

sarah brown 50%

browns electrical services limited Estimated Valuation

£52.8k

Pomanda estimates the enterprise value of BROWNS ELECTRICAL SERVICES LIMITED at £52.8k based on a Turnover of £121.9k and 0.43x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Browns Electrical Services Limited is a live company located in worcestershire, B60 2LE with a Companies House number of 04890108. It operates in the electrical installation sector, SIC Code 43210. Founded in September 2003, it's largest shareholder is keith ivan brown with a 50% stake. Browns Electrical Services Limited is a mature, micro sized company, Pomanda has estimated its turnover at £121.9k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Browns Electrical Services Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

1 Strong

1 Regular

8 Weak

Size

annual sales of £121.9k, make it smaller than the average company (£870.3k)

Growth

3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (8.1%)

EXPORT

Browns Electrical Services Limited's latest turnover from September 2023 is estimated at £121.9 thousand and the company has net assets of -£7.7 thousand. According to their latest financial statements, Browns Electrical Services Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	121,929	115,797	208,557	259,895	210,188	158,808	166,914	72,768	87,079	72,449	110,760	104,973	107,652	130,709	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	101,723	96,437	176,447	217,263	173,137	131,482	137,308	59,253	70,799	59,557	89,223	84,551	86,151	101,586	0
Gross Profit	20,206	19,361	32,110	42,633	37,051	27,326	29,606	13,514	16,280	12,892	21,538	20,422	21,501	29,123	0
Admin Expenses	43,000	30,067	34,187	38,748	32,461	13,389	27,122	2,571	11,692	12,468	26,302	24,292	25,265	28,399	-7,454
Operating Profit	-22,794	-10,706	-2,077	3,885	4,590	13,937	2,484	10,943	4,588	424	-4,764	-3,870	-3,764	724	7,454
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	86	139	206	214	218	201	242	253	107
Pre-Tax Profit	-22,794	-10,706	-2,077	3,885	4,590	13,937	2,570	11,081	4,794	638	-4,546	-3,669	-3,522	978	7,561
Tax	0	0	0	-738	-872	-2,648	-488	-2,216	-959	-134	0	0	0	-274	-2,117
Profit After Tax	-22,794	-10,706	-2,077	3,147	3,718	11,289	2,082	8,865	3,835	504	-4,546	-3,669	-3,522	704	5,444
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-22,794	-10,706	-2,077	3,147	3,718	11,289	2,082	8,865	3,835	504	-4,546	-3,669	-3,522	704	5,444
Employee Costs	84,770	79,239	78,497	75,927	80,437	81,405	39,094	39,822	40,239	39,216	37,545	37,437	36,954	36,233	0
Number Of Employees	2	2	2	2	2	2	1	1	1	1	1	1	1	1	0
EBITDA*	-22,794	-10,706	-2,077	3,885	4,590	13,937	2,484	11,319	4,854	778	-4,491	-3,508	-3,281	1,368	8,302

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	2,210	2,948	3,531	4,708	5,424	5,404	7,554	1,013	791	1,057	813	1,086	1,448	1,931	2,575
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	2,210	2,948	3,531	4,708	5,424	5,404	7,554	1,013	791	1,057	813	1,086	1,448	1,931	2,575
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,602
Trade Debtors	23,802	32,129	72,771	80,362	64,161	46,343	44,106	1,980	5,063	2,115	9,762	10,217	13,509	15,795	8,088
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	68,794	42,044	40,430	45,048	42,139	38,254	58,671	42,666
misc current assets	0	0	0	0	0	0	0	0	644	484	0	0	0	0	0
total current assets	23,802	32,129	72,771	80,362	64,161	46,343	44,106	70,774	47,751	43,029	54,810	52,356	51,763	74,466	53,356
total assets	26,012	35,077	76,302	85,070	69,585	51,747	51,660	71,787	48,542	44,086	55,623	53,442	53,211	76,397	55,931
Bank overdraft	0	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	0
Trade Creditors	33,738	20,009	50,528	57,219	44,881	30,761	41,963	44,370	48,940	48,353	61,210	54,483	50,583	70,247	50,485
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	33,738	20,009	50,528	57,219	44,881	30,761	41,963	44,370	48,940	48,353	61,210	54,483	50,583	70,247	50,485
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	850	816	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	19,800	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	0	0	0	0	0	0	0	19,800	850	816	0	0	0	0	0
total liabilities	33,738	20,009	50,528	57,219	44,881	30,761	41,963	64,170	49,790	49,169	61,210	54,483	50,583	70,247	50,485
net assets	-7,726	15,068	25,774	27,851	24,704	20,986	9,697	7,617	-1,248	-5,083	-5,587	-1,041	2,628	6,150	5,446
total shareholders funds	-7,726	15,068	25,774	27,851	24,704	20,986	9,697	7,617	-1,248	-5,083	-5,587	-1,041	2,628	6,150	5,446

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	-22,794	-10,706	-2,077	3,885	4,590	13,937	2,484	10,943	4,588	424	-4,764	-3,870	-3,764	724	7,454
Depreciation	0	0	0	0	0	0	0	376	266	354	273	362	483	644	848
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	0	-738	-872	-2,648	-488	-2,216	-959	-134	0	0	0	-274	-2,117
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,602	2,602
Debtors	-8,327	-40,642	-7,591	16,201	17,818	2,237	42,126	-3,083	2,948	-7,647	-455	-3,292	-2,286	7,707	8,088
Creditors	13,729	-30,519	-6,691	12,338	14,120	-11,202	-2,407	-4,570	587	-12,857	6,727	3,900	-19,664	19,762	50,485
Accruals and Deferred Income	0	0	0	0	0	0	0	-850	34	816	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	-738	-583	-1,177	-716	20	-2,150	-42,537	6,766	1,568	-3,750	2,691	3,684	-20,659	15,751	45,980
Investing Activities
capital expenditure	738	583	1,177	716	-20	2,150	-6,541	-598	0	-598	0	0	0	0	-3,423
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	738	583	1,177	716	-20	2,150	-6,541	-598	0	-598	0	0	0	0	-3,423
Financing Activities
Bank loans	0	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	0
Other Short Term Loans	0	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	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	-19,800	19,800	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-2	0	0	0	0	0	0	0	2
interest	0	0	0	0	0	0	86	139	206	214	218	201	242	253	107
cash flow from financing	0	0	0	0	0	0	-19,716	19,939	206	214	218	201	242	253	109
cash and cash equivalents
cash	0	0	0	0	0	0	-68,794	26,750	1,614	-4,618	2,909	3,885	-20,417	16,005	42,666
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-68,794	26,750	1,614	-4,618	2,909	3,885	-20,417	16,005	42,666

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for browns electrical services limited. Get real-time insights into browns electrical services 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 browns electrical services limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in B60 area or any other competitors across 12 key performance metrics.

BROWNS ELECTRICAL SERVICES LIMITED group structure

Browns Electrical Services Limited has no subsidiary companies.

Ultimate parent company

BROWNS ELECTRICAL SERVICES LIMITED

04890108

BROWNS ELECTRICAL SERVICES LIMITED Shareholders

keith ivan brown	50%
sarah brown	50%

Browns Electrical Services Limited currently has 2 directors. The longest serving directors include Mrs Sarah Brown (Sep 2003) and Mr Keith Brown (Sep 2003).

officer	country	age	start	end	role
Mrs Sarah Brown	England	53 years	Sep 2003	-	Director
Mr Keith Brown	England	55 years	Sep 2003	-	Director

P&L

September 2023

turnover

121.9k

+5%

operating profit

-22.8k

gross margin

16.6%

-0.88%

turnover

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

Balance Sheet

September 2023

net assets

-7.7k

-1.51%

total assets

26k

-0.26%

cash

net assets

Total assets minus all liabilities

Similar Companies

m.e.s. electrical & solar limited

m-elec ltd

4.5

acre2twenty limited

1.5

a.a. frances and sons limited

3.5

clt electrical and data ltd

company number

04890108

Type

Private limited with Share Capital

industry

43210 - Electrical installation

incorporation date

September 2003

ultimate parent company

None

previous names

N/A

address

140 new road, bromsgrove, worcestershire, B60 2LE

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 browns electrical services limited.

browns electrical services limited Company Information

browns electrical services limited Estimated Valuation

browns electrical services limited Estimated Valuation

browns electrical services limited Estimated Valuation

Browns Electrical Services Limited Overview

Browns Electrical Services Limited Health Check

BROWNS ELECTRICAL SERVICES LIMITED financials

browns electrical services limited Credit Report and Business Information

Browns Electrical Services Limited Competitor Analysis

browns electrical services limited Ownership

browns electrical services limited directors

browns electrical services limited company details

browns electrical services limited Charges & Mortgages

browns electrical services limited Companies House Filings - See Documents