Pomanda estimates the enterprise value of BREWSTER SCOTT LIMITED at £0 based on a Turnover of £0 and 2.98x industry multiple (adjusted for size and gross margin).
brewster scott limitedEstimated Valuation
£629.9k
Pomanda estimates the enterprise value of BREWSTER SCOTT LIMITED at £629.9k based on an EBITDA of £98.7k and a 6.38x industry multiple (adjusted for size and gross margin).
brewster scott limitedEstimated Valuation
£1.1m
Pomanda estimates the enterprise value of BREWSTER SCOTT LIMITED at £1.1m based on Net Assets of £679.7k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brewster Scott LimitedOverview
Brewster Scott Limited is a live company located in portsmouth, PO6 4PY with a Companies House number of 05064480. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in March 2004, it's largest shareholder is
mr james anthony pople
with a 50% stake. Brewster Scott Limited is a mature,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
Pomanda's financial health check has awarded Brewster Scott Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brewster Scott Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (8 weeks)
- - Brewster Scott Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 57.6%, this is a lower level of debt than the average (64.6%)
- - Brewster Scott Limited
- - Industry AVG
BREWSTER SCOTT LIMITED financials
EXPORT
Brewster Scott Limited's latest turnover from February 2024 is estimated at 0 and the company has net assets of £679.7 thousand. According to their latest financial statements, we estimate that Brewster Scott Limited has no employees and maintains cash reserves of £6.4 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
232,989
62,592
71,121
1,665,536
551,315
561,661
735,166
4,586,192
Other Income Or Grants
Cost Of Sales
71,365
75
194
649,754
227,707
209,272
275,618
1,764,094
Gross Profit
161,623
62,517
70,927
1,015,783
323,608
352,390
459,548
2,822,099
Admin Expenses
-98,731
-69,957
-50,155
-53,435
104,002
-48,874
-80,978
18,590
4,799
995,311
321,532
369,400
465,213
2,879,476
Operating Profit
98,731
69,957
50,155
53,435
57,621
48,874
80,978
43,927
66,128
20,472
2,076
-17,010
-5,665
-57,377
Interest Payable
83,325
75,717
50,226
48,190
54,675
56,025
55,575
38,453
30,827
Interest Receivable
176
103
48
11
46
37
39
15
26
17
6
Pre-Tax Profit
15,581
-5,656
-23
5,256
2,993
-7,114
25,442
5,474
35,301
20,487
2,103
-16,993
-5,659
-57,377
Tax
-3,895
-999
-569
-4,834
-4,302
-484
Profit After Tax
11,686
-5,656
-23
4,257
2,424
-7,114
20,608
5,474
35,301
16,185
1,619
-16,993
-5,659
-57,377
Dividends Paid
Retained Profit
11,686
-5,656
-23
4,257
2,424
-7,114
20,608
5,474
35,301
16,185
1,619
-16,993
-5,659
-57,377
Employee Costs
39,331
36,602
250,662
107,710
100,250
133,471
786,792
Number Of Employees
1
1
1
7
3
3
4
23
EBITDA*
98,731
69,957
50,155
53,435
57,621
48,874
80,978
43,927
66,128
20,472
2,076
-17,010
-5,665
-57,377
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
875,000
Intangible Assets
Investments & Other
875,000
875,000
Debtors (Due After 1 year)
Total Fixed Assets
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
1,550,000
875,000
875,000
875,000
Stock & work in progress
875,000
Trade Debtors
47,427
47,926
52,017
69,789
587,122
Group Debtors
Misc Debtors
47,427
47,427
47,427
47,427
47,427
47,427
47,427
47,427
47,427
Cash
6,405
283
4,884
14,229
7,472
4,848
5,062
10,428
6,086
4,426
2,464
misc current assets
total current assets
53,832
47,710
52,311
61,656
54,899
52,275
52,489
57,855
47,427
47,427
54,012
56,443
72,253
1,462,122
total assets
1,603,832
1,597,710
1,602,311
1,611,656
1,604,899
1,602,275
1,602,489
1,607,855
1,597,427
1,597,427
929,012
931,443
947,253
1,462,122
Bank overdraft
16,500
16,500
16,500
20,000
20,000
20,000
20,000
870,000
859,029
Bank loan
Trade Creditors
984,650
90,420
94,470
93,287
70,542
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
191,680
180,744
163,189
157,929
135,429
115,229
88,329
84,303
90,320
total current liabilities
208,180
197,244
179,689
177,929
155,429
135,229
108,329
954,303
949,349
984,650
90,420
94,470
93,287
70,542
loans
715,918
732,418
748,918
760,000
780,000
800,000
820,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
917,000
917,000
917,000
1,448,955
provisions
total long term liabilities
715,918
732,418
748,918
760,000
780,000
800,000
820,000
917,000
917,000
917,000
1,448,955
total liabilities
924,098
929,662
928,607
937,929
935,429
935,229
928,329
954,303
949,349
984,650
1,007,420
1,011,470
1,010,287
1,519,497
net assets
679,734
668,048
673,704
673,727
669,470
667,046
674,160
653,552
648,078
612,777
-78,408
-80,027
-63,034
-57,375
total shareholders funds
679,734
668,048
673,704
673,727
669,470
667,046
674,160
653,552
648,078
612,777
-78,408
-80,027
-63,034
-57,375
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Feb 2016
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
98,731
69,957
50,155
53,435
57,621
48,874
80,978
43,927
66,128
20,472
2,076
-17,010
-5,665
-57,377
Depreciation
Amortisation
Tax
-3,895
-999
-569
-4,834
-4,302
-484
Stock
-875,000
875,000
Debtors
-499
-4,091
-17,772
-517,333
587,122
Creditors
-984,650
894,230
-4,050
1,183
22,745
70,542
Accruals and Deferred Income
10,936
17,555
5,260
22,500
20,200
26,900
4,026
-6,017
90,320
Deferred Taxes & Provisions
Cash flow from operations
105,772
87,512
55,415
74,936
77,252
75,774
80,170
37,910
-828,202
910,899
1,633
1,945
1,409,413
-1,448,957
Investing Activities
capital expenditure
-675,000
-875,000
Change in Investments
-875,000
875,000
cash flow from investments
-675,000
-875,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-16,500
-16,500
-11,082
-20,000
-20,000
-20,000
820,000
Hire Purchase and Lease Commitments
other long term liabilities
-917,000
-531,955
1,448,955
share issue
675,000
2
interest
-83,149
-75,614
-50,178
-48,179
-54,629
-55,988
-55,536
-38,453
-30,827
15
26
17
6
cash flow from financing
-99,649
-92,114
-61,260
-68,179
-74,629
-75,988
764,464
-38,453
-30,827
-241,985
26
17
-531,949
1,448,957
cash and cash equivalents
cash
6,122
-4,601
-9,345
6,757
2,624
-214
-5,366
10,428
-6,086
1,660
1,962
2,464
overdraft
-3,500
-850,000
10,971
859,029
change in cash
6,122
-4,601
-5,845
6,757
2,624
-214
844,634
-543
-859,029
-6,086
1,660
1,962
2,464
brewster scott 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 brewster scott limited. Get real-time insights into brewster scott limited's credit score, group structure and payment trends.
Perform a competitor analysis for brewster scott limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other mature companies, companies in PO6 area or any other competitors across 12 key performance metrics.
brewster scott limited Ownership
BREWSTER SCOTT LIMITED group structure
Brewster Scott Limited has no subsidiary companies.
Ultimate parent company
BREWSTER SCOTT LIMITED
05064480
BREWSTER SCOTT LIMITED Shareholders
The largest shareholders in Brewster Scott Limited include Mr James Anthony Pople and Cope Frank James Hodell.
mr james anthony pople
50%
cope frank james hodell
50%
brewster scott limited directors
Brewster Scott Limited currently has 1 director, Mr James Pople serving since Apr 2005.
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 9 charges/mortgages relating to brewster scott limited. Currently there are 2 open charges and 7 have been satisfied in the past.
brewster scott 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 BREWSTER SCOTT LIMITED. This can take several minutes, an email will notify you when this has completed.
brewster scott limitedCompanies House Filings - See Documents
