brigade automotive ltd
brigade automotive ltd Company Information
Company Number
06883446
Website
-Registered Address
brigade house the mills, station road, south darenth, kent, DA4 9BD
Industry
Wholesale trade of motor vehicle parts and accessories
Telephone
01322420300
Next Accounts Due
October 2024
Group Structure
View All
Shareholders
brigade electronics group plc 100%
brigade automotive ltd Estimated Valuation
Pomanda estimates the enterprise value of BRIGADE AUTOMOTIVE LTD at £57.3k based on a Turnover of £296.8k and 0.19x industry multiple (adjusted for size and gross margin).
brigade automotive ltd Estimated Valuation
Pomanda estimates the enterprise value of BRIGADE AUTOMOTIVE LTD at £0 based on an EBITDA of £0 and a 2.52x industry multiple (adjusted for size and gross margin).
brigade automotive ltd Estimated Valuation
Pomanda estimates the enterprise value of BRIGADE AUTOMOTIVE LTD at £155.8k based on Net Assets of £61.4k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brigade Automotive Ltd AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Brigade Automotive Ltd Overview
Brigade Automotive Ltd is a live company located in south darenth, DA4 9BD with a Companies House number of 06883446. It operates in the wholesale trade of motor vehicle parts and accessories sector, SIC Code 45310. Founded in April 2009, it's largest shareholder is brigade electronics group plc with a 100% stake. Brigade Automotive Ltd is a established, micro sized company, Pomanda has estimated its turnover at £296.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brigade Automotive Ltd Health Check
Pomanda's financial health check has awarded Brigade Automotive Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 5 areas for improvement. Company Health Check FAQs
0 Strong
2 Regular
5 Weak
Size
annual sales of £296.8k, make it smaller than the average company (£15.9m)
- Brigade Automotive Ltd
£15.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.7%)
- Brigade Automotive Ltd
5.7% - Industry AVG
Production
with a gross margin of 18.2%, this company has a higher cost of product (28.7%)
- Brigade Automotive Ltd
28.7% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Brigade Automotive Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (53)
- Brigade Automotive Ltd
53 - Industry AVG
Pay Structure
on an average salary of £34.2k, the company has an equivalent pay structure (£34.2k)
- Brigade Automotive Ltd
£34.2k - Industry AVG
Efficiency
resulting in sales per employee of £296.8k, this is equally as efficient (£270.2k)
- Brigade Automotive Ltd
£270.2k - Industry AVG
Debtor Days
it gets paid by customers after 75 days, this is later than average (54 days)
- Brigade Automotive Ltd
54 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Brigade Automotive Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brigade Automotive Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brigade Automotive Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Brigade Automotive Ltd
- - Industry AVG
brigade automotive ltd Credit Report and Business Information
Brigade Automotive Ltd Competitor Analysis
Perform a competitor analysis for brigade automotive ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
brigade automotive ltd Ownership
BRIGADE AUTOMOTIVE LTD group structure
Brigade Automotive Ltd has no subsidiary companies.
Ultimate parent company
2 parents
BRIGADE AUTOMOTIVE LTD
06883446
brigade automotive ltd directors
Brigade Automotive Ltd currently has 3 directors. The longest serving directors include Mr Philip Hanson Abbott (Apr 2009) and Mr Christopher Hanson Abbott (Apr 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Philip Hanson Abbott | 74 years | Apr 2009 | - | Director | |
| Mr Christopher Hanson Abbott | 90 years | Apr 2009 | - | Director | |
| Mr Mathew Palmer | 43 years | May 2020 | - | Director |
BRIGADE AUTOMOTIVE LTD financials
Brigade Automotive Ltd's latest turnover from January 2023 is estimated at £296.8 thousand and the company has net assets of £61.4 thousand. According to their latest financial statements, we estimate that Brigade Automotive Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 489,771 | 518,130 | 4,192 | 295 | ||||||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | ||||||||||
| Cost Of Sales | 265,058 | 290,456 | 2,758 | 117 | ||||||||||
| Gross Profit | 224,713 | 227,674 | 1,434 | 178 | ||||||||||
| Admin Expenses | 192,209 | 144,652 | ||||||||||||
| Operating Profit | 32,504 | 83,022 | ||||||||||||
| Interest Payable | 0 | 133 | 0 | 0 | ||||||||||
| Interest Receivable | 0 | 0 | 0 | 0 | ||||||||||
| Pre-Tax Profit | 32,504 | 82,889 | -2,386 | -3,268 | ||||||||||
| Tax | -6,532 | -17,756 | 0 | 0 | ||||||||||
| Profit After Tax | 25,972 | 65,133 | -2,386 | -3,268 | ||||||||||
| Dividends Paid | 0 | 0 | 0 | 0 | ||||||||||
| Retained Profit | 25,972 | 65,133 | -2,386 | -3,268 | ||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | ||||||||||||||
| EBITDA* | 32,766 | 83,098 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,024 | 567 | 643 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,024 | 567 | 643 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,430 | 3,745 | 1,062 | 202 | 188 | 69 | 0 |
| Trade Debtors | 61,401 | 61,401 | 61,401 | 61,401 | 0 | 0 | 0 | 150,437 | 237,475 | 80,876 | 17,081 | 101 | 352 | 1 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 594 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,562 | 0 | 0 | 0 | 0 | 413 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103,372 | 91,323 | 6,747 | 1,582 | 1,024 | 3,480 | 6,608 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 61,401 | 61,401 | 61,401 | 61,401 | 0 | 0 | 0 | 260,801 | 333,137 | 88,685 | 18,865 | 1,313 | 4,314 | 6,609 |
| total assets | 61,401 | 61,401 | 61,401 | 61,401 | 0 | 0 | 0 | 261,825 | 333,704 | 89,328 | 18,865 | 1,313 | 4,314 | 6,609 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 2,304 | 52,259 | 13,850 | 193 | 973 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112,519 | 155,906 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 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 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,092 | 73,292 | 0 | 0 | 165 | 0 | 0 |
| total current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133,651 | 231,502 | 52,259 | 13,850 | 358 | 973 | 0 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133,651 | 231,502 | 52,259 | 13,850 | 358 | 973 | 0 |
| net assets | 61,401 | 61,401 | 61,401 | 61,401 | 0 | 0 | 0 | 128,174 | 102,202 | 37,069 | 5,015 | 955 | 3,341 | 6,609 |
| total shareholders funds | 61,401 | 61,401 | 61,401 | 61,401 | 0 | 0 | 0 | 128,174 | 102,202 | 37,069 | 5,015 | 955 | 3,341 | 6,609 |
| Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 32,504 | 83,022 | ||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 262 | 76 | 113 | 0 | 0 | 0 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | -6,532 | -17,756 | 0 | 0 | ||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | -2,430 | -1,315 | 2,683 | 860 | 14 | 119 | 69 | 0 |
| Debtors | 0 | 0 | 0 | 61,401 | 0 | 0 | -154,999 | -83,070 | 157,193 | 63,795 | 16,980 | -664 | 764 | 1 |
| Creditors | 0 | 0 | 0 | 0 | 0 | 0 | -40 | -2,264 | -49,955 | 38,409 | 13,657 | -780 | 973 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | -21,092 | -52,200 | 73,292 | 0 | -165 | 165 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 56,155 | -71,197 | ||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | -112,519 | -43,387 | 155,906 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | 0 | -133 | 0 | 0 | ||||||||||
| cash flow from financing | -43,387 | 155,773 | 0 | 0 | ||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -103,372 | 12,049 | 84,576 | 5,165 | 558 | -2,456 | -3,128 | 6,608 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -103,372 | 12,049 | 84,576 | 5,165 | 558 | -2,456 | -3,128 | 6,608 |
P&L
January 2023turnover
296.8k
-3%
operating profit
0
0%
gross margin
18.3%
+2.53%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2023net assets
61.4k
0%
total assets
61.4k
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
brigade automotive ltd company details
company number
06883446
Type
Private limited with Share Capital
industry
45310 - Wholesale trade of motor vehicle parts and accessories
incorporation date
April 2009
age
15
accounts
Dormant
ultimate parent company
previous names
N/A
incorporated
UK
address
brigade house the mills, station road, south darenth, kent, DA4 9BD
last accounts submitted
January 2023
brigade automotive ltd 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 brigade automotive ltd.
brigade automotive ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
