Pomanda estimates the enterprise value of GOLDSDOWN & BRIMSDOWN SPORTS LIMITED at £184.7k based on a Turnover of £210.9k and 0.88x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of GOLDSDOWN & BRIMSDOWN SPORTS LIMITED at £0 based on an EBITDA of £-74.4k and a 2.43x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of GOLDSDOWN & BRIMSDOWN SPORTS LIMITED at £0 based on Net Assets of £-706.4k and 1.77x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Goldsdown & Brimsdown Sports LimitedOverview
Goldsdown & Brimsdown Sports Limited is a live company located in london, NW9 7BN with a Companies House number of 06416766. It operates in the activities of sport clubs sector, SIC Code 93120. Founded in November 2007, it's largest shareholder is
jamie lee beirne
with a 50% stake. Goldsdown & Brimsdown Sports Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£210.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Goldsdown & Brimsdown Sports Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £210.9k, make it smaller than the average company (£445.4k)
£210.9k - Goldsdown & Brimsdown Sports Limited
£445.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (19.4%)
31% - Goldsdown & Brimsdown Sports Limited
19.4% - Industry AVG
Production
with a gross margin of 30.1%, this company has a higher cost of product (56%)
30.1% - Goldsdown & Brimsdown Sports Limited
56% - Industry AVG
Profitability
an operating margin of -35.3% make it less profitable than the average company (0%)
-35.3% - Goldsdown & Brimsdown Sports Limited
0% - Industry AVG
Employees
with 2 employees, this is below the industry average (20)
2 - Goldsdown & Brimsdown Sports Limited
20 - Industry AVG
Pay Structure
on an average salary of £24.2k, the company has an equivalent pay structure (£24.2k)
£24.2k - Goldsdown & Brimsdown Sports Limited
£24.2k - Industry AVG
Efficiency
resulting in sales per employee of £105.5k, this is more efficient (£51.3k)
£105.5k - Goldsdown & Brimsdown Sports Limited
£51.3k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (12 days)
0 days - Goldsdown & Brimsdown Sports Limited
12 days - Industry AVG
Creditor Days
its suppliers are paid after 1694 days, this is slower than average (38 days)
1694 days - Goldsdown & Brimsdown Sports Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Goldsdown & Brimsdown Sports Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Goldsdown & Brimsdown Sports Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7064210%, this is a higher level of debt than the average (41.1%)
7064210% - Goldsdown & Brimsdown Sports Limited
41.1% - Industry AVG
GOLDSDOWN & BRIMSDOWN SPORTS LIMITED financials
EXPORT
Goldsdown & Brimsdown Sports Limited's latest turnover from November 2024 is estimated at £210.9 thousand and the company has net assets of -£706.4 thousand. According to their latest financial statements, Goldsdown & Brimsdown Sports Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Turnover
210,940
165,767
141,029
93,038
783,096
70,977
113,130
136,803
180,322
140,058
119,064
51,065
100,997
115,244
27,482
Other Income Or Grants
Cost Of Sales
147,400
117,807
100,857
62,620
519,731
45,549
73,653
82,420
117,078
90,658
77,543
33,519
73,874
81,355
18,383
Gross Profit
63,540
47,960
40,173
30,418
263,365
25,428
39,477
54,384
63,244
49,400
41,521
17,546
27,123
33,889
9,099
Admin Expenses
137,927
43,428
22,331
712,200
92,682
28,763
24,710
-170,481
76,613
124,462
251,875
17,664
27,321
34,736
9,187
-4,005
Operating Profit
-74,387
4,532
17,842
-681,782
170,683
-3,335
14,767
224,865
-13,369
-75,062
-210,354
-118
-198
-847
-88
4,005
Interest Payable
Interest Receivable
2
7
6
5
5
8
6
1
Pre-Tax Profit
-74,387
4,532
17,842
-681,782
170,683
-3,335
14,767
224,865
-13,367
-75,055
-210,348
-113
-193
-839
-82
4,006
Tax
-1,133
-3,390
-32,430
-2,806
-42,724
-1,122
Profit After Tax
-74,387
3,399
14,452
-681,782
138,253
-3,335
11,961
182,141
-13,367
-75,055
-210,348
-113
-193
-839
-82
2,884
Dividends Paid
Retained Profit
-74,387
3,399
14,452
-681,782
138,253
-3,335
11,961
182,141
-13,367
-75,055
-210,348
-113
-193
-839
-82
2,884
Employee Costs
48,444
43,472
42,127
45,903
43,284
45,586
44,142
40,924
64,406
48,240
47,977
22,266
46,675
46,253
23,623
Number Of Employees
2
2
2
2
2
2
2
2
3
2
2
1
2
2
1
EBITDA*
-74,387
4,532
17,842
-681,782
170,683
-3,335
14,767
224,865
-13,369
-75,062
-210,354
-118
-198
-847
-88
4,005
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
2,000
2,000
2,750
3,400
3,250
3,750
4,500
Trade Debtors
10
29
5
125
199,239
2,971
674
2,147
5,296
9,841
11,643
2,654
6,643
Group Debtors
Misc Debtors
Cash
1,471
1,516
850
1,070
940
2,091
220
misc current assets
total current assets
10
29
5
125
199,239
2,971
4,145
5,663
8,896
14,311
15,833
8,495
11,363
total assets
10
29
5
125
199,239
2,971
4,145
5,663
8,896
14,311
15,833
8,495
11,363
Bank overdraft
Bank loan
Trade Creditors
684,495
600,000
600,000
650,000
167,332
106,346
103,011
114,572
299,734
287,881
214,344
7,229
12,531
13,860
5,683
8,469
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
684,495
600,000
600,000
650,000
167,332
106,346
103,011
114,572
299,734
287,881
214,344
7,229
12,531
13,860
5,683
8,469
loans
hp & lease commitments
Accruals and Deferred Income
400
other liabilities
21,926
32,053
35,428
provisions
total long term liabilities
21,926
32,053
35,428
400
350
total liabilities
706,421
632,053
635,428
650,000
167,332
106,346
103,011
114,972
300,084
287,881
214,344
7,229
12,531
13,860
5,683
8,469
net assets
-706,411
-632,024
-635,423
-649,875
31,907
-106,346
-103,011
-114,972
-297,113
-283,736
-208,681
1,667
1,780
1,973
2,812
2,894
total shareholders funds
-706,411
-632,024
-635,423
-649,875
31,907
-106,346
-103,011
-114,972
-297,113
-283,736
-208,681
1,667
1,780
1,973
2,812
2,894
Nov 2024
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Nov 2011
Nov 2010
Nov 2009
Operating Activities
Operating Profit
-74,387
4,532
17,842
-681,782
170,683
-3,335
14,767
224,865
-13,369
-75,062
-210,354
-118
-198
-847
-88
4,005
Depreciation
Amortisation
Tax
-1,133
-3,390
-32,430
-2,806
-42,724
-1,122
Stock
-2,000
-750
-650
150
-500
-750
4,500
Debtors
-19
24
-120
-199,114
199,239
-674
-1,473
-3,149
-4,545
-1,802
8,989
-3,989
6,643
Creditors
84,495
-50,000
482,668
60,986
3,335
-11,561
-185,162
11,853
73,537
207,115
-5,302
-1,329
8,177
-2,786
8,469
Accruals and Deferred Income
-400
400
Deferred Taxes & Provisions
Cash flow from operations
10,127
3,375
-35,428
-2,621
1,158
-52
660
-225
125
-1,159
1,865
209
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-10,127
-3,375
35,428
share issue
-10
10
interest
2
7
6
5
5
8
6
1
cash flow from financing
-10,127
-3,375
35,428
-8
7
6
5
5
8
6
11
cash and cash equivalents
cash
-1,471
-45
666
-220
130
-1,151
1,871
220
overdraft
change in cash
-1,471
-45
666
-220
130
-1,151
1,871
220
goldsdown & brimsdown sports 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 goldsdown & brimsdown sports limited. Get real-time insights into goldsdown & brimsdown sports limited's credit score, group structure and payment trends.
Perform a competitor analysis for goldsdown & brimsdown sports limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in NW9 area or any other competitors across 12 key performance metrics.
goldsdown & brimsdown sports limited Ownership
GOLDSDOWN & BRIMSDOWN SPORTS LIMITED group structure
Goldsdown & Brimsdown Sports Limited has no subsidiary companies.
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 1 charges/mortgages relating to goldsdown & brimsdown sports limited. Currently there are 0 open charges and 1 have been satisfied in the past.
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 GOLDSDOWN & BRIMSDOWN SPORTS LIMITED. This can take several minutes, an email will notify you when this has completed.
goldsdown & brimsdown sports limitedCompanies House Filings - See Documents
