j.browne properties (uk) limited
j.browne properties (uk) limited Company Information
Group Structure
View All
Industry
Renting and operating of Housing Association real estate
Registered Address
kings parade, lower coombe, street, croydon, surrey, CR0 1AA
Website
http://jbconstruction.co.ukj.browne properties (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of J.BROWNE PROPERTIES (UK) LIMITED at £13.7m based on a Turnover of £3.2m and 4.25x industry multiple (adjusted for size and gross margin).
j.browne properties (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of J.BROWNE PROPERTIES (UK) LIMITED at £4.9m based on an EBITDA of £642.9k and a 7.64x industry multiple (adjusted for size and gross margin).
j.browne properties (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of J.BROWNE PROPERTIES (UK) LIMITED at £20m based on Net Assets of £11.1m and 1.8x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J.browne Properties (uk) Limited Overview
J.browne Properties (uk) Limited is a live company located in surrey, CR0 1AA with a Companies House number of 05501301. It operates in the renting and operating of housing association real estate sector, SIC Code 68201. Founded in July 2005, it's largest shareholder is j browne holdings ltd with a 100% stake. J.browne Properties (uk) Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.2m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
J.browne Properties (uk) Limited Health Check
Pomanda's financial health check has awarded J.Browne Properties (Uk) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs
6 Strong
2 Regular
2 Weak
Size
annual sales of £3.2m, make it larger than the average company (£1.5m)
- J.browne Properties (uk) Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 87%, show it is growing at a faster rate (5.1%)
- J.browne Properties (uk) Limited
5.1% - Industry AVG
Production
with a gross margin of 62.2%, this company has a comparable cost of product (62.2%)
- J.browne Properties (uk) Limited
62.2% - Industry AVG
Profitability
an operating margin of 20% make it more profitable than the average company (14.6%)
- J.browne Properties (uk) Limited
14.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (7)
2 - J.browne Properties (uk) Limited
7 - Industry AVG
Pay Structure
on an average salary of £35.3k, the company has an equivalent pay structure (£35.3k)
- J.browne Properties (uk) Limited
£35.3k - Industry AVG
Efficiency
resulting in sales per employee of £1.6m, this is more efficient (£158.2k)
- J.browne Properties (uk) Limited
£158.2k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is later than average (16 days)
- J.browne Properties (uk) Limited
16 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- J.browne Properties (uk) Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- J.browne Properties (uk) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 95 weeks, this is more cash available to meet short term requirements (22 weeks)
95 weeks - J.browne Properties (uk) Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.7%, this is a lower level of debt than the average (70.3%)
24.7% - J.browne Properties (uk) Limited
70.3% - Industry AVG
J.BROWNE PROPERTIES (UK) LIMITED financials
J.Browne Properties (Uk) Limited's latest turnover from March 2024 is estimated at £3.2 million and the company has net assets of £11.1 million. According to their latest financial statements, J.Browne Properties (Uk) Limited has 2 employees and maintains cash reserves of £2.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 504,480 | 533,932 | 505,253 | 478,314 | 507,962 | 473,753 | 585,075 | 659,249 | |||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 360,214 | 891,339 | 375,045 | 367,771 | 375,375 | 714,861 | 417,051 | 492,231 | |||||||
| Interest Payable | 84,138 | 108,722 | 121,242 | 127,741 | 121,172 | 167,354 | 201,924 | 209,414 | |||||||
| Interest Receivable | 9,483 | 0 | 0 | 6 | 226 | 692 | 9 | 49 | |||||||
| Pre-Tax Profit | 285,559 | 782,617 | 253,803 | 240,036 | -145,571 | 548,199 | 215,136 | 282,866 | |||||||
| Tax | -57,907 | -57,299 | -51,556 | -48,552 | -56,107 | -15,345 | 684,122 | -71,770 | |||||||
| Profit After Tax | 227,652 | 725,318 | 202,247 | 191,484 | -201,678 | 532,854 | 899,258 | 211,096 | |||||||
| Dividends Paid | 6,641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Retained Profit | 221,011 | 725,318 | 202,247 | 753,208 | -201,678 | 532,854 | 899,258 | 211,096 | |||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||
| EBITDA* | 364,188 | 895,314 | 379,020 | 371,746 | 375,375 | 714,861 | 417,051 | 492,231 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 314 | 627 | 12,565 | 15,000 | 18,375 | 0 | 0 | 3,974 | 7,949 | 6,111,924 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 12,275,659 | 12,275,659 | 5,473,320 | 5,473,320 | 5,473,320 | 5,473,320 | 5,367,659 | 5,367,659 | 5,367,659 | 6,106,320 | 6,320 | 6,106,320 | 7,273,516 | 8,618,516 | 8,618,516 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 12,275,659 | 12,275,973 | 5,473,947 | 5,485,885 | 5,488,320 | 5,491,695 | 5,367,659 | 5,367,659 | 5,371,633 | 6,114,269 | 6,118,244 | 6,106,320 | 7,273,516 | 8,618,516 | 8,618,516 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 255,984 | 193,858 | 197,204 | 41,250 | 166,500 | 150,750 | 144,750 | 137,717 | 172,000 | 108,850 | 108,250 | 79,625 | 103,922 | 52,758 | 132,530 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,733 | 0 | 58,711 | 0 | 0 | 0 |
| Misc Debtors | 58,250 | 81,250 | 72,469 | 88,271 | 44,178 | 44,178 | 331,597 | 216,427 | 220,915 | 163,428 | 23,428 | 23,428 | 23,428 | 0 | 1,041 |
| Cash | 2,196,333 | 828,642 | 408,722 | 1,081,008 | 976,522 | 839,236 | 787,349 | 652,757 | 550,385 | 313,283 | 453,422 | 390,072 | 196,358 | 18,094 | 37,488 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,510,567 | 1,103,750 | 678,395 | 1,210,529 | 1,187,200 | 1,034,164 | 1,263,696 | 1,006,901 | 943,300 | 591,294 | 585,100 | 551,836 | 323,708 | 70,852 | 171,059 |
| total assets | 14,786,226 | 13,379,723 | 6,152,342 | 6,696,414 | 6,675,520 | 6,525,859 | 6,631,355 | 6,374,560 | 6,314,933 | 6,705,563 | 6,703,344 | 6,658,156 | 7,597,224 | 8,689,368 | 8,789,575 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 200,000 | 0 | 150,000 | 151,162 | 0 | 314,920 | 904 |
| Bank loan | 0 | 0 | 0 | 100,000 | 100,000 | 100,000 | 100,000 | 0 | 0 | 150,000 | 0 | 0 | 324,920 | 0 | 419,982 |
| Trade Creditors | 0 | 0 | 9,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317,349 | 317,349 | 0 | 0 | 27,652 | 0 | 0 | 245,309 |
| 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 | 1,190,070 | 325,084 | 366,467 | 198,422 | 244,460 | 221,102 | 231,435 | 206,217 | 267,601 | 209,790 | 259,818 | 227,300 | 379,390 | 751,597 | 1,189,063 |
| total current liabilities | 1,190,070 | 325,084 | 375,903 | 298,422 | 344,460 | 321,102 | 331,435 | 623,566 | 784,950 | 359,790 | 409,818 | 406,114 | 704,310 | 1,066,517 | 1,855,258 |
| loans | 0 | 0 | 0 | 1,000,000 | 1,100,000 | 1,200,000 | 1,617,349 | 1,400,000 | 1,400,000 | 2,867,349 | 3,017,349 | 3,729,073 | 3,401,071 | 4,663,862 | 4,874,586 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 317,349 | 317,349 | 317,349 | 317,349 | 317,349 | 317,349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 2,141,642 | 2,141,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 2,458,991 | 2,458,991 | 317,349 | 1,317,349 | 1,417,349 | 1,517,349 | 1,617,349 | 1,400,000 | 1,400,000 | 2,867,349 | 3,017,349 | 3,729,073 | 3,401,071 | 4,663,862 | 4,874,586 |
| total liabilities | 3,649,061 | 2,784,075 | 693,252 | 1,615,771 | 1,761,809 | 1,838,451 | 1,948,784 | 2,023,566 | 2,184,950 | 3,227,139 | 3,427,167 | 4,135,187 | 4,105,381 | 5,730,379 | 6,729,844 |
| net assets | 11,137,165 | 10,595,648 | 5,459,090 | 5,080,643 | 4,913,711 | 4,687,408 | 4,682,571 | 4,350,994 | 4,129,983 | 3,478,424 | 3,276,177 | 2,522,969 | 3,491,843 | 2,958,989 | 2,059,731 |
| total shareholders funds | 11,137,165 | 10,595,648 | 5,459,090 | 5,080,643 | 4,913,711 | 4,687,408 | 4,682,571 | 4,350,994 | 4,129,983 | 3,478,424 | 3,276,177 | 2,522,969 | 3,491,843 | 2,958,989 | 2,059,731 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 360,214 | 891,339 | 375,045 | 367,771 | 375,375 | 714,861 | 417,051 | 492,231 | |||||||
| Depreciation | 314 | 313 | 313 | 3,688 | 3,375 | 1,125 | 0 | 3,974 | 3,975 | 3,975 | 3,975 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -57,907 | -57,299 | -51,556 | -48,552 | -56,107 | -15,345 | 684,122 | -71,770 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 39,126 | 5,435 | 140,152 | -81,157 | 15,750 | -281,419 | 122,203 | -38,771 | 114,904 | 146,333 | -30,086 | 34,414 | 74,592 | -80,813 | 133,571 |
| Creditors | 0 | -9,436 | 9,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 864,986 | -41,383 | 168,045 | -46,038 | 23,358 | -10,333 | 25,218 | -61,384 | 57,811 | -50,028 | 32,518 | -152,090 | -372,207 | -437,466 | 1,189,063 |
| Deferred Taxes & Provisions | 0 | 2,141,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 283,668 | 780,922 | 131,103 | 385,798 | 132,764 | 252,717 | 744,520 | 1,475,953 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 0 | 6,802,339 | 0 | 0 | 0 | 105,661 | 0 | 0 | -738,661 | 6,100,000 | -6,100,000 | -1,167,196 | -1,345,000 | 0 | 8,618,516 |
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 0 | -100,000 | 0 | 0 | 0 | 100,000 | 0 | -150,000 | 150,000 | 0 | -324,920 | 324,920 | -419,982 | 419,982 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | -317,349 | 0 | 317,349 | 0 | -27,652 | 27,652 | 0 | -245,309 | 245,309 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | -1,000,000 | -100,000 | -100,000 | -417,349 | 217,349 | 0 | -1,467,349 | -150,000 | -711,724 | 328,002 | -1,262,791 | -210,724 | 4,874,586 |
| 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 | 317,349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | -74,655 | -108,722 | -121,242 | -127,735 | -120,946 | -166,662 | -201,915 | -209,365 | |||||||
| cash flow from financing | -74,655 | -1,482,481 | -121,242 | -867,111 | -857,408 | -1,104,533 | -1,077,930 | 7,179,147 | |||||||
| cash and cash equivalents | |||||||||||||||
| cash | 1,367,691 | 419,920 | -672,286 | 104,486 | 137,286 | 51,887 | 134,592 | 102,372 | 237,102 | -140,139 | 63,350 | 193,714 | 178,264 | -19,394 | 37,488 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | -100,000 | -100,000 | 200,000 | -150,000 | -1,162 | 151,162 | -314,920 | 314,016 | 904 |
| change in cash | 1,367,691 | 419,920 | -672,286 | 104,486 | 137,286 | 51,887 | 234,592 | 202,372 | 37,102 | 9,861 | 64,512 | 42,552 | 493,184 | -333,410 | 36,584 |
j.browne properties (uk) limited Credit Report and Business Information
J.browne Properties (uk) Limited Competitor Analysis
Perform a competitor analysis for j.browne properties (uk) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in CR0 area or any other competitors across 12 key performance metrics.
j.browne properties (uk) limited Ownership
J.BROWNE PROPERTIES (UK) LIMITED group structure
J.Browne Properties (Uk) Limited has no subsidiary companies.
Ultimate parent company
2 parents
J.BROWNE PROPERTIES (UK) LIMITED
05501301
j.browne properties (uk) limited directors
J.Browne Properties (Uk) Limited currently has 1 director, Mr Jeremy Browne serving since Jul 2005.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jeremy Browne | United Kingdom | 53 years | Jul 2005 | - | Director |
P&L
March 2024turnover
3.2m
+41%
operating profit
642.6k
0%
gross margin
62.3%
+0.2%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
11.1m
+0.05%
total assets
14.8m
+0.11%
cash
2.2m
+1.65%
net assets
Total assets minus all liabilities
j.browne properties (uk) limited company details
company number
05501301
Type
Private limited with Share Capital
industry
68201 - Renting and operating of Housing Association real estate
incorporation date
July 2005
age
20
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
kings parade, lower coombe, street, croydon, surrey, CR0 1AA
Bank
-
Legal Advisor
-
j.browne properties (uk) 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 10 charges/mortgages relating to j.browne properties (uk) limited. Currently there are 1 open charges and 9 have been satisfied in the past.
j.browne properties (uk) 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 J.BROWNE PROPERTIES (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.
j.browne properties (uk) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
