Brookland Solutions Limited

POWER SEARCH PRICING

SOLUTIONS

brookland solutions limited Company Information

Company Number

06455875

Next Accounts

Sep 2025

Directors

Stafford Bennell

Paul Fancy

Shareholders

stafford bennell

martin axworthy

View All

Group Structure

View All

Industry

Computer consultancy activities

Registered Address

vine barn village green, northchapel, west sussex, GU28 9HU

Website

www.brooklandsolutions.com

brookland solutions limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of BROOKLAND SOLUTIONS LIMITED at £1.5m based on Net Assets of £671.2k and 2.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Brookland Solutions Limited is a live company located in west sussex, GU28 9HU with a Companies House number of 06455875. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in December 2007, it's largest shareholder is stafford bennell with a 33.7% stake. Brookland Solutions Limited is a established, small sized company, Pomanda has estimated its turnover at £1m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brookland Solutions Limited a 3 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 Rating3out of 5

2 Strong

3 Regular

6 Weak

Size

annual sales of £1m, make it smaller than the average company (£3.2m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (8.5%)

EXPORT

Brookland Solutions Limited's latest turnover from December 2023 is estimated at £1 million and the company has net assets of £671.2 thousand. According to their latest financial statements, Brookland Solutions Limited has 13 employees and maintains cash reserves of £696.9 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	1,024,397	1,067,906	814,799	888,452	1,443,493	1,424,457	1,388,783	1,724,376	1,635,620	841,391	1,332,331	270,449	262,829	374,509
Other Income Or Grants
Cost Of Sales	558,397	576,116	436,142	447,296	722,761	689,889	620,531	750,542	719,532	369,374	548,447	107,228	113,128	152,856
Gross Profit	466,000	491,790	378,657	441,155	720,732	734,568	768,253	973,834	916,088	472,017	783,884	163,221	149,701	221,653
Admin Expenses	536,225	358,447	481,768	302,607	926,278	769,047	373,864	714,030	947,516	387,344	626,780	120,726	126,687	233,708	-166,402
Operating Profit	-70,225	133,343	-103,111	138,548	-205,546	-34,479	394,389	259,804	-31,428	84,673	157,104	42,495	23,014	-12,055	166,402
Interest Payable		7,213	10,880	5,987			4,253	17,242	13,678
Interest Receivable	38,433	25,608	1,903	535	2,767	3,573	1,833	620	1,384	1,492	1,266	1,071	814	763	417
Pre-Tax Profit	-31,792	151,738	-112,088	133,096	-202,779	-30,906	391,968	243,181	-43,722	86,166	158,370	43,566	23,828	-11,292	166,819
Tax		-28,830		-25,288			-74,474	-48,636		-18,095	-36,425	-10,456	-6,195		-46,709
Profit After Tax	-31,792	122,908	-112,088	107,808	-202,779	-30,906	317,494	194,545	-43,722	68,071	121,945	33,110	17,633	-11,292	120,110
Dividends Paid
Retained Profit	-31,792	122,908	-112,088	107,808	-202,779	-30,906	317,494	194,545	-43,722	68,071	121,945	33,110	17,633	-11,292	120,110
Employee Costs	821,268	821,172	609,008	665,321	748,192	939,253	820,281	1,002,197	999,281	411,777	568,764	166,827	163,711	212,066
Number Of Employees	13	14	11	13	14	16	15	17	17	7	10	3	3	4
EBITDA*	4,000	212,632	-30,788	214,248	-133,497	36,951	462,362	327,800	772	92,644	162,525	46,861	30,146	-6,902	170,358

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	12,921	26,919	32,741	17,605	33,147	21,792	30,901	14,959	537,347	24,150	7,929	6,122	4,999	7,178	9,299
Intangible Assets	92,645	148,233	203,821	259,409	314,997	370,584	426,171	481,759	16,307
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	105,566	175,152	236,562	277,014	348,144	392,376	457,072	496,718	553,654	24,150	7,929	6,122	4,999	7,178	9,299
Stock & work in progress
Trade Debtors	140,114	159,078	119,688	126,825	297,899	265,140	305,814	291,691	242,023	151,954	225,525	45,018	42,487	65,282	74,457
Group Debtors
Misc Debtors	5,240	8,269	5,567	9,582	6,632	4,517	4,465	4,654	81,609	50,707	42,988	44,601	47,491	34,508	30,633
Cash	696,907	767,224	696,092	825,911	244,866	492,988	459,887	273,179	222,475	331,232	265,750	240,658	187,646	138,108	166,932
misc current assets										50,000	50,000
total current assets	842,261	934,571	821,347	962,318	549,397	762,645	770,166	569,524	546,107	583,893	584,263	330,277	277,624	237,898	272,022
total assets	947,827	1,109,723	1,057,909	1,239,332	897,541	1,155,021	1,227,238	1,066,242	1,099,761	608,043	592,192	336,399	282,623	245,076	281,321
Bank overdraft
Bank loan			25,921	25,921
Trade Creditors	38,316	33,197	34,924	58,011	81,662	70,707	30,499	76,171	57,166	66,574	97,794	31,397	29,856	21,900	37,181
Group/Directors Accounts
other short term finances								130,876	280,000
hp & lease commitments
other current liabilities	235,851	368,414	284,823	289,507	225,321	293,123	372,912	355,752	312,563	187,035	211,296	144,225	125,350	112,926	122,196
total current liabilities	274,167	401,611	345,668	373,439	306,983	363,830	403,411	562,799	649,729	253,609	309,090	175,622	155,206	134,826	159,377
loans			125,931	170,375					140,876
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	2,455	5,115	6,221	3,324	6,272	4,109	5,833	2,943	3,201	4,757	1,496	1,116	866	1,332	1,734
total long term liabilities	2,455	5,115	132,152	173,699	6,272	4,109	5,833	2,943	144,077	4,757	1,496	1,116	866	1,332	1,734
total liabilities	276,622	406,726	477,820	547,138	313,255	367,939	409,244	565,742	793,806	258,366	310,586	176,738	156,072	136,158	161,111
net assets	671,205	702,997	580,089	692,194	584,286	787,082	817,994	500,500	305,955	349,677	281,606	159,661	126,551	108,918	120,210
total shareholders funds	671,205	702,997	580,089	692,194	584,286	787,082	817,994	500,500	305,955	349,677	281,606	159,661	126,551	108,918	120,210

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-70,225	133,343	-103,111	138,548	-205,546	-34,479	394,389	259,804	-31,428	84,673	157,104	42,495	23,014	-12,055	166,402
Depreciation	18,637	23,701	16,735	20,112	16,462	15,843	12,385	12,408	13,671	7,971	5,421	4,366	7,132	5,153	3,956
Amortisation	55,588	55,588	55,588	55,588	55,587	55,587	55,588	55,588	18,529
Tax		-28,830		-25,288			-74,474	-48,636		-18,095	-36,425	-10,456	-6,195		-46,709
Stock
Debtors	-21,993	42,092	-11,152	-168,124	34,874	-40,622	13,934	-27,287	120,971	-65,852	178,894	-359	-9,812	-5,300	105,090
Creditors	5,119	-1,727	-23,087	-23,651	10,955	40,208	-45,672	19,005	-9,408	-31,220	66,397	1,541	7,956	-15,281	37,181
Accruals and Deferred Income	-132,563	83,591	-4,684	64,186	-67,802	-79,789	17,160	43,189	125,528	-24,261	67,071	18,875	12,424	-9,270	122,196
Deferred Taxes & Provisions	-2,660	-1,106	2,897	-2,948	2,163	-1,724	2,890	-258	-1,556	3,261	380	250	-466	-402	1,734
Cash flow from operations	-104,111	222,468	-44,510	394,671	-223,055	36,268	348,332	368,387	-5,635	88,181	81,054	57,430	53,677	-26,555	179,670
Investing Activities
capital expenditure	-4,639	-17,879	-31,871	-4,570	-27,817	-6,734	-28,327	-11,060	-561,704	-24,192	-7,228	-5,489	-4,953	-3,032	-13,255
Change in Investments
cash flow from investments	-4,639	-17,879	-31,871	-4,570	-27,817	-6,734	-28,327	-11,060	-561,704	-24,192	-7,228	-5,489	-4,953	-3,032	-13,255
Financing Activities
Bank loans		-25,921		25,921
Group/Directors Accounts
Other Short Term Loans							-130,876	-149,124	280,000
Long term loans		-125,931	-44,444	170,375				-140,876	140,876
Hire Purchase and Lease Commitments
other long term liabilities
share issue			-17	100	-17	-6									100
interest	38,433	18,395	-8,977	-5,452	2,767	3,573	-2,420	-16,622	-12,294	1,492	1,266	1,071	814	763	417
cash flow from financing	38,433	-133,457	-53,438	190,944	2,750	3,567	-133,296	-306,622	408,582	1,492	1,266	1,071	814	763	517
cash and cash equivalents
cash	-70,317	71,132	-129,819	581,045	-248,122	33,101	186,708	50,704	-108,757	65,482	25,092	53,012	49,538	-28,824	166,932
overdraft
change in cash	-70,317	71,132	-129,819	581,045	-248,122	33,101	186,708	50,704	-108,757	65,482	25,092	53,012	49,538	-28,824	166,932

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brookland solutions limited. Get real-time insights into brookland solutions 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 brookland solutions limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in GU28 area or any other competitors across 12 key performance metrics.

BROOKLAND SOLUTIONS LIMITED group structure

Brookland Solutions Limited has no subsidiary companies.

Ultimate parent company

BROOKLAND SOLUTIONS LIMITED

06455875

BROOKLAND SOLUTIONS LIMITED Shareholders

stafford bennell	33.66%
martin axworthy	33.5%
lesley abraham	31.19%
paul fancy	1.65%

Brookland Solutions Limited currently has 2 directors. The longest serving directors include Mr Stafford Bennell (Jul 2015) and Mr Paul Fancy (Jul 2019).

officer	country	age	start	end	role
Mr Stafford Bennell	United Kingdom	63 years	Jul 2015	-	Director
Mr Paul Fancy	United Kingdom	45 years	Jul 2019	-	Director

P&L

December 2023

turnover

-4%

operating profit

-70.2k

gross margin

45.5%

-1.22%

turnover

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

Balance Sheet

December 2023

net assets

671.2k

-0.05%

total assets

947.8k

-0.15%

cash

696.9k

-0.09%

net assets

Total assets minus all liabilities

Similar Companies

amp it solutions limited

sav technologies ltd

0.5

kiriko ltd

2.5

project consultancy london ltd

thirdeye consulting limited

company number

06455875

Type

Private limited with Share Capital

industry

62020 - Computer consultancy activities

incorporation date

December 2007

ultimate parent company

None

previous names

N/A

address

vine barn village green, northchapel, west sussex, GU28 9HU

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 brookland solutions limited. Currently there are 1 open charges and 0 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 BROOKLAND SOLUTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.

brookland solutions limited Company Information

brookland solutions limited Estimated Valuation

brookland solutions limited Estimated Valuation

brookland solutions limited Estimated Valuation

Brookland Solutions Limited Overview

Brookland Solutions Limited Health Check

BROOKLAND SOLUTIONS LIMITED financials

brookland solutions limited Credit Report and Business Information

Brookland Solutions Limited Competitor Analysis

brookland solutions limited Ownership

brookland solutions limited directors

brookland solutions limited company details

brookland solutions limited Charges & Mortgages

brookland solutions limited Capital Raised & Share Issues BETA

brookland solutions limited Companies House Filings - See Documents