Nation Brothers Limited

POWER SEARCH PRICING

SOLUTIONS

nation brothers limited Company Information

Live

MatureMicroDeclining

Company Number

05217878

Website

www.nationbrothers.com

Registered Address

17a norseman close, rhoose, cardiff, vale of glamorgan, CF62 3FY

Industry

Construction of domestic buildings

Telephone

01446711425

Next Accounts Due

June 2025

Group Structure

View All

Directors

Andrew Nation20 Years

Shareholders

jacqueline nation 50%

andrew nation 50%

nation brothers limited Estimated Valuation

£50.5k

Pomanda estimates the enterprise value of NATION BROTHERS LIMITED at £50.5k based on a Turnover of £133.3k and 0.38x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Nation Brothers Limited is a live company located in cardiff, CF62 3FY with a Companies House number of 05217878. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in August 2004, it's largest shareholder is jacqueline nation with a 50% stake. Nation Brothers Limited is a mature, micro sized company, Pomanda has estimated its turnover at £133.3k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Nation Brothers Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £133.3k, make it smaller than the average company (£444.2k)

Growth

3 year (CAGR) sales growth of -40%, show it is growing at a slower rate (9.5%)

EXPORT

Nation Brothers Limited's latest turnover from September 2023 is estimated at £133.3 thousand and the company has net assets of £6 thousand. According to their latest financial statements, Nation Brothers Limited has 4 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	133,262	183,239	209,687	621,154	264,114	179,618	99,785	125,676	144,315	80,545	178,244	132,070	204,304	131,507	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	119,632	163,423	188,710	559,669	234,726	157,797	86,654	109,054	126,531	70,737	157,119	116,170	178,783	116,655	0
Gross Profit	13,630	19,816	20,977	61,485	29,388	21,821	13,131	16,622	17,784	9,808	21,124	15,900	25,522	14,852	0
Admin Expenses	38,102	38,600	51,679	38,138	-3,261	-18,162	24,086	19,316	23,854	20,216	29,787	22,111	11,369	-31,537	-2,194
Operating Profit	-24,472	-18,784	-30,702	23,347	32,649	39,983	-10,955	-2,694	-6,070	-10,408	-8,663	-6,211	14,153	46,389	2,194
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	246	349	77	76	146	168	215	299	273	151	49
Pre-Tax Profit	-24,472	-18,784	-30,702	23,347	32,895	40,332	-10,878	-2,618	-5,924	-10,241	-8,448	-5,912	14,426	46,540	2,243
Tax	0	0	0	-4,436	-6,250	-7,663	0	0	0	0	0	0	-3,751	-13,031	-628
Profit After Tax	-24,472	-18,784	-30,702	18,911	26,645	32,669	-10,878	-2,618	-5,924	-10,241	-8,448	-5,912	10,675	33,509	1,615
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-24,472	-18,784	-30,702	18,911	26,645	32,669	-10,878	-2,618	-5,924	-10,241	-8,448	-5,912	10,675	33,509	1,615
Employee Costs	168,133	164,699	157,670	150,809	163,677	170,284	153,504	160,127	40,941	37,885	37,004	37,407	34,847	33,897	0
Number Of Employees	4	4	4	4	4	4	4	4	1	1	1	1	1	1	0
EBITDA*	-24,472	-18,784	-30,702	23,347	32,649	44,578	-8,999	-125	-2,654	-5,794	-4,973	-2,715	16,076	48,360	4,496

* 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	10,371	13,944	17,295	23,126	30,856	15,082	5,649	7,605	10,174	13,129	7,769	10,459	2,445	2,688	3,659
Intangible Assets	0	0	0	0	0	0	0	0	0	0	1,000	2,000	3,000	4,000	5,000
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	10,371	13,944	17,295	23,126	30,856	15,082	5,649	7,605	10,174	13,129	8,769	12,459	5,445	6,688	8,659
Stock & work in progress	0	0	0	0	0	28,421	475	2,750	500	3,750	3,250	4,370	0	13,460	4,213
Trade Debtors	14,672	32,038	57,758	167,105	67,525	0	8,367	8,127	22,103	5,845	29,726	12,717	21,897	14,054	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	32	10,784	332	332	332	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	65,699	27,323	34,186	26,387	31,969	35,029	51,110	68,324	40,789	19,743
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	14,704	42,822	58,090	167,437	67,857	94,120	36,165	45,063	48,990	41,564	68,005	68,197	90,221	68,303	23,956
total assets	25,075	56,766	75,385	190,563	98,713	109,202	41,814	52,668	59,164	54,693	76,774	80,656	95,666	74,991	32,615
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	16,419	23,902	22,351	103,452	23,951	24,631	5,924	7,307	41,756	30,770	43,682	40,669	49,767	39,767	30,900
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	47,470	33,053	31,085	0	0	0	0	0	0	0
total current liabilities	16,419	23,902	22,351	103,452	23,951	72,101	38,977	38,392	41,756	30,770	43,682	40,669	49,767	39,767	30,900
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	2,350	2,150	1,800	1,850	1,750	0	0	0	0	0	0	0	0	0	0
other liabilities	261	197	1,933	5,258	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	11,920	2,554	959	1,520	2,034	2,625	1,553	0	0	0	0
total long term liabilities	2,611	2,347	3,733	7,108	13,670	2,554	959	1,520	2,034	2,625	1,553	0	0	0	0
total liabilities	19,030	26,249	26,084	110,560	37,621	74,655	39,936	39,912	43,790	33,395	45,235	40,669	49,767	39,767	30,900
net assets	6,045	30,517	49,301	80,003	61,092	34,547	1,878	12,756	15,374	21,298	31,539	39,987	45,899	35,224	1,715
total shareholders funds	6,045	30,517	49,301	80,003	61,092	34,547	1,878	12,756	15,374	21,298	31,539	39,987	45,899	35,224	1,715

	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	-24,472	-18,784	-30,702	23,347	32,649	39,983	-10,955	-2,694	-6,070	-10,408	-8,663	-6,211	14,153	46,389	2,194
Depreciation	0	0	0	0	0	4,595	1,956	2,569	3,416	3,614	2,690	2,496	923	971	1,302
Amortisation	0	0	0	0	0	0	0	0	0	1,000	1,000	1,000	1,000	1,000	1,000
Tax	0	0	0	-4,436	-6,250	-7,663	0	0	0	0	0	0	-3,751	-13,031	-628
Stock	0	0	0	0	-28,421	27,946	-2,275	2,250	-3,250	500	-1,120	4,370	-13,460	9,247	4,213
Debtors	-28,118	-15,268	-109,347	99,580	67,857	-8,367	240	-13,976	16,258	-23,881	17,009	-9,180	7,843	14,054	0
Creditors	-7,483	1,551	-81,101	79,501	-680	18,707	-1,383	-34,449	10,986	-12,912	3,013	-9,098	10,000	8,867	30,900
Accruals and Deferred Income	200	350	-50	100	-45,720	14,417	1,968	31,085	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	-11,920	9,366	1,595	-561	-514	-591	1,072	1,553	0	0	0	0
Cash flow from operations	-3,637	-1,615	-2,506	-12,988	-50,071	52,055	-6,940	7,723	-5,267	5,747	-16,296	-7,003	27,942	20,895	30,555
Investing Activities
capital expenditure	3,573	3,351	5,831	7,730	-15,774	-14,028	0	0	-461	-8,974	0	-10,510	-680	0	-10,961
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	3,573	3,351	5,831	7,730	-15,774	-14,028	0	0	-461	-8,974	0	-10,510	-680	0	-10,961
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	64	-1,736	-3,325	5,258	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	-100	0	0	0	0	0	0	0	0	0	100
interest	0	0	0	0	246	349	77	76	146	168	215	299	273	151	49
cash flow from financing	64	-1,736	-3,325	5,258	146	349	77	76	146	168	215	299	273	151	149
cash and cash equivalents
cash	0	0	0	0	-65,699	38,376	-6,863	7,799	-5,582	-3,060	-16,081	-17,214	27,535	21,046	19,743
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	-65,699	38,376	-6,863	7,799	-5,582	-3,060	-16,081	-17,214	27,535	21,046	19,743

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for nation brothers limited. Get real-time insights into nation brothers 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 nation brothers limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in CF62 area or any other competitors across 12 key performance metrics.

NATION BROTHERS LIMITED group structure

Nation Brothers Limited has no subsidiary companies.

Ultimate parent company

NATION BROTHERS LIMITED

05217878

NATION BROTHERS LIMITED Shareholders

jacqueline nation	50%
andrew nation	50%

Nation Brothers Limited currently has 1 director, Mr Andrew Nation serving since Aug 2004.

officer	country	age	start	end	role
Mr Andrew Nation		60 years	Aug 2004	-	Director

P&L

September 2023

turnover

133.3k

-27%

operating profit

-24.5k

gross margin

10.3%

-5.42%

turnover

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

Balance Sheet

September 2023

net assets

-0.8%

total assets

25.1k

-0.56%

cash

net assets

Total assets minus all liabilities

Similar Companies

s & v construction services ltd

gahan estates limited

4.5

stanley c baker and sons limited

middleton homes limited

3.5

jw partnership (jwp) limited

company number

05217878

Type

Private limited with Share Capital

industry

41202 - Construction of domestic buildings

incorporation date

August 2004

ultimate parent company

None

previous names

N/A

address

17a norseman close, rhoose, cardiff, vale of glamorgan, CF62 3FY

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 nation brothers limited.

nation brothers limited Company Information

nation brothers limited Estimated Valuation

nation brothers limited Estimated Valuation

nation brothers limited Estimated Valuation

Nation Brothers Limited Overview

Nation Brothers Limited Health Check

NATION BROTHERS LIMITED financials

nation brothers limited Credit Report and Business Information

Nation Brothers Limited Competitor Analysis

nation brothers limited Ownership

nation brothers limited directors

nation brothers limited company details

nation brothers limited Charges & Mortgages

nation brothers limited Companies House Filings - See Documents