elliot browne holdings limited
elliot browne holdings limited Company Information
Company Number
06782857
Next Accounts
1969 days late
Shareholders
endorsed group limited
Group Structure
View All
Industry
Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
Registered Address
suite 500, unit 2, 94a wycliffe road, northampton, NN1 5JF
Website
www.elliottbrowne.comelliot browne holdings limited Estimated Valuation
Pomanda estimates the enterprise value of ELLIOT BROWNE HOLDINGS LIMITED at £68.4k based on a Turnover of £415.7k and 0.16x industry multiple (adjusted for size and gross margin).
elliot browne holdings limited Estimated Valuation
Pomanda estimates the enterprise value of ELLIOT BROWNE HOLDINGS LIMITED at £0 based on an EBITDA of £-52.7k and a 2.7x industry multiple (adjusted for size and gross margin).
elliot browne holdings limited Estimated Valuation
Pomanda estimates the enterprise value of ELLIOT BROWNE HOLDINGS LIMITED at £61.3k based on Net Assets of £39.4k and 1.56x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Elliot Browne Holdings Limited Overview
Elliot Browne Holdings Limited is a live company located in northampton, NN1 5JF with a Companies House number of 06782857. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in January 2009, it's largest shareholder is endorsed group limited with a 100% stake. Elliot Browne Holdings Limited is a established, micro sized company, Pomanda has estimated its turnover at £415.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Elliot Browne Holdings Limited Health Check
Pomanda's financial health check has awarded Elliot Browne Holdings Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
6 Weak
Size
annual sales of £406.6k, make it smaller than the average company (£3m)
- Elliot Browne Holdings Limited
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of -58%, show it is growing at a slower rate (6.6%)
- Elliot Browne Holdings Limited
6.6% - Industry AVG
Production
with a gross margin of 23.4%, this company has a comparable cost of product (23.4%)
- Elliot Browne Holdings Limited
23.4% - Industry AVG
Profitability
an operating margin of -15.3% make it less profitable than the average company (3.6%)
- Elliot Browne Holdings Limited
3.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (31)
1 - Elliot Browne Holdings Limited
31 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
- Elliot Browne Holdings Limited
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £406.6k, this is more efficient (£173.4k)
- Elliot Browne Holdings Limited
£173.4k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (47 days)
- Elliot Browne Holdings Limited
47 days - Industry AVG
Creditor Days
its suppliers are paid after 70 days, this is slower than average (11 days)
- Elliot Browne Holdings Limited
11 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Elliot Browne Holdings Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 1 weeks, this is less cash available to meet short term requirements (11 weeks)
1 weeks - Elliot Browne Holdings Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87%, this is a higher level of debt than the average (68.7%)
87% - Elliot Browne Holdings Limited
68.7% - Industry AVG
ELLIOT BROWNE HOLDINGS LIMITED financials
Elliot Browne Holdings Limited's latest turnover from December 2017 is estimated at £415.7 thousand and the company has net assets of £39.4 thousand. According to their latest financial statements, Elliot Browne Holdings Limited has 1 employee and maintains cash reserves of £18.2 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 1 | 1 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 16,412 | 10,147 | 11,124 | 12,319 | 12,748 | 3,949 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 21,873 | 21,873 | 21,873 | 21,873 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 21,873 | 21,873 | 21,873 | 38,285 | 10,147 | 11,124 | 12,319 | 12,748 | 3,949 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 6,022 | 1,713 | 11,322 | 563,139 | 535,408 | 225,160 | 96,815 | 21,018 | 11,946 |
| Group Debtors | 320,222 | 182,583 | 256,326 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 121,497 | 16,580 | 50,628 | 35,973 | 72,274 | 0 | 0 | 0 | 0 |
| Cash | 18,157 | 5,431 | 18,206 | 11,657 | 21,074 | 138,689 | 113,187 | 107,079 | 45,045 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 465,898 | 206,307 | 336,482 | 610,769 | 628,756 | 363,849 | 210,002 | 128,097 | 56,991 |
| total assets | 487,771 | 228,180 | 358,355 | 649,054 | 638,903 | 374,973 | 222,321 | 140,845 | 60,940 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 58,152 | 60,417 | 164,952 | 470,124 | 455,937 | 315,613 | 157,725 | 59,403 | 39,442 |
| Group/Directors Accounts | 381,740 | 126,613 | 64,278 | 0 | 0 | 951 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 8,520 | 11,535 | 37,150 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 448,412 | 198,565 | 266,380 | 470,124 | 455,937 | 316,564 | 157,725 | 59,403 | 39,442 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 3,164 | 6,234 | 11,145 | 0 | 0 |
| provisions | 0 | 0 | 0 | 3,980 | 2,706 | 2,336 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 3,980 | 5,870 | 8,570 | 11,145 | 0 | 0 |
| total liabilities | 448,412 | 198,565 | 266,380 | 474,104 | 461,807 | 325,134 | 168,870 | 59,403 | 39,442 |
| net assets | 39,359 | 29,615 | 91,975 | 174,950 | 177,096 | 49,839 | 53,451 | 81,442 | 21,498 |
| total shareholders funds | 39,359 | 29,615 | 91,975 | 174,950 | 177,096 | 49,839 | 53,451 | 81,442 | 21,498 |
| Dec 2017 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Jan 2012 | Jan 2011 | Jan 2010 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 3,335 | 4,878 | 3,382 | 4,581 | 4,107 | 2,385 | 565 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 129,465 | -117,400 | -280,836 | -8,570 | 382,522 | 128,345 | 75,797 | 9,072 | 11,946 |
| Creditors | -106,800 | -104,535 | -305,172 | 14,187 | 140,324 | 157,888 | 98,322 | 19,961 | 39,442 |
| Accruals and Deferred Income | -28,630 | -25,615 | 37,150 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | -3,980 | 1,274 | 370 | 2,336 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 21,873 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 317,462 | 62,335 | 64,278 | 0 | -951 | 951 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | -3,164 | -3,070 | -4,911 | 11,145 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -49 | -12,775 | 6,549 | -9,417 | -117,615 | 25,502 | 6,108 | 62,034 | 45,045 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -49 | -12,775 | 6,549 | -9,417 | -117,615 | 25,502 | 6,108 | 62,034 | 45,045 |
elliot browne holdings limited Credit Report and Business Information
Elliot Browne Holdings Limited Competitor Analysis
Perform a competitor analysis for elliot browne holdings limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in NN1 area or any other competitors across 12 key performance metrics.
elliot browne holdings limited Ownership
ELLIOT BROWNE HOLDINGS LIMITED group structure
Elliot Browne Holdings Limited has no subsidiary companies.
Ultimate parent company
1 parent
ELLIOT BROWNE HOLDINGS LIMITED
06782857
elliot browne holdings limited directors
Elliot Browne Holdings Limited currently has 2 directors. The longest serving directors include Mr Paul Heslop (Jan 2009) and Mr Ezra Chapman (Dec 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Paul Heslop | England | 44 years | Jan 2009 | - | Director |
| Mr Ezra Chapman | 49 years | Dec 2013 | - | Director |
P&L
December 2017turnover
415.7k
-68%
operating profit
-52.7k
0%
gross margin
24.1%
+4.34%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2017net assets
39.4k
-0.57%
total assets
487.8k
+0.36%
cash
18.2k
0%
net assets
Total assets minus all liabilities
elliot browne holdings limited company details
company number
06782857
Type
Private limited with Share Capital
industry
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
incorporation date
January 2009
age
16
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2017
previous names
elliott browne international limited (December 2019)
elliott browne limited (May 2012)
accountant
-
auditor
-
address
suite 500, unit 2, 94a wycliffe road, northampton, NN1 5JF
Bank
-
Legal Advisor
-
elliot browne holdings 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 did not find charges/mortgages relating to elliot browne holdings limited.
elliot browne holdings 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 ELLIOT BROWNE HOLDINGS LIMITED. This can take several minutes, an email will notify you when this has completed.
elliot browne holdings limited Companies House Filings - See Documents
| date | description | view/download |
|---|
