brand builders & developers limited Company Information
Company Number
06926531
Website
-Registered Address
140 rayne road, braintree, essex, CM7 2QR
Industry
Construction of domestic buildings
Telephone
-
Next Accounts Due
16 days late
Group Structure
View All
Directors
Mark Brand15 Years
Shareholders
bowergrange group holdings ltd 100%
brand builders & developers limited Estimated Valuation
Pomanda estimates the enterprise value of BRAND BUILDERS & DEVELOPERS LIMITED at £2.6m based on a Turnover of £6.2m and 0.42x industry multiple (adjusted for size and gross margin).
brand builders & developers limited Estimated Valuation
Pomanda estimates the enterprise value of BRAND BUILDERS & DEVELOPERS LIMITED at £0 based on an EBITDA of £-14.9k and a 3.41x industry multiple (adjusted for size and gross margin).
brand builders & developers limited Estimated Valuation
Pomanda estimates the enterprise value of BRAND BUILDERS & DEVELOPERS LIMITED at £0 based on Net Assets of £-246.2k and 1.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brand Builders & Developers Limited Overview
Brand Builders & Developers Limited is a live company located in essex, CM7 2QR with a Companies House number of 06926531. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in June 2009, it's largest shareholder is bowergrange group holdings ltd with a 100% stake. Brand Builders & Developers Limited is a established, mid sized company, Pomanda has estimated its turnover at £6.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brand Builders & Developers Limited Health Check
Pomanda's financial health check has awarded Brand Builders & Developers Limited a 2.5 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
3 Regular
6 Weak
Size
annual sales of £6.2m, make it larger than the average company (£487.5k)
- Brand Builders & Developers Limited
£487.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (7.6%)
- Brand Builders & Developers Limited
7.6% - Industry AVG
Production
with a gross margin of 20.7%, this company has a comparable cost of product (20.7%)
- Brand Builders & Developers Limited
20.7% - Industry AVG
Profitability
an operating margin of -0.3% make it less profitable than the average company (7.8%)
- Brand Builders & Developers Limited
7.8% - Industry AVG
Employees
with 30 employees, this is above the industry average (3)
- Brand Builders & Developers Limited
3 - Industry AVG
Pay Structure
on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)
- Brand Builders & Developers Limited
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £205.5k, this is equally as efficient (£207.5k)
- Brand Builders & Developers Limited
£207.5k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (27 days)
- Brand Builders & Developers Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (29 days)
- Brand Builders & Developers Limited
29 days - Industry AVG
Stock Days
it holds stock equivalent to 35 days, this is less than average (223 days)
- Brand Builders & Developers Limited
223 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (16 weeks)
0 weeks - Brand Builders & Developers Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 115.5%, this is a higher level of debt than the average (72.1%)
115.5% - Brand Builders & Developers Limited
72.1% - Industry AVG
BRAND BUILDERS & DEVELOPERS LIMITED financials
Brand Builders & Developers Limited's latest turnover from August 2022 is estimated at £6.2 million and the company has net assets of -£246.2 thousand. According to their latest financial statements, we estimate that Brand Builders & Developers Limited has 30 employees and maintains cash reserves of £438 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 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 | |||||||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 2,422 | 2,959 | 3,846 | 5,132 | 6,181 | 6,974 | 6,299 | 7,238 | 9,299 | 10,850 | 0 | 0 | 0 |
Intangible Assets | 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 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,422 | 2,959 | 3,846 | 5,132 | 6,181 | 6,974 | 6,299 | 7,238 | 9,299 | 10,850 | 0 | 0 | 0 |
Stock & work in progress | 473,750 | 503,433 | 431,943 | 428,641 | 443,139 | 481,556 | 555,723 | 81,859 | 26,156 | 2,730 | 1,760 | 395,000 | 285 |
Trade Debtors | 1,096,645 | 865,420 | 1,508,451 | 1,942,039 | 1,846,195 | 8,500 | 7,855 | 225,586 | 259,030 | 1,167,796 | 1,337,139 | 56,775 | 19,544 |
Group Debtors | 0 | 0 | 0 | 0 | 59,443 | 1,734,500 | 191,845 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 12,861 | 3,316 | 70,176 | 122,954 | 17,051 | 171,604 | 61,927 | 0 | 0 | 0 | 0 | 17,692 | 0 |
Cash | 438 | 1,348 | 89,348 | 412 | 0 | 11,944 | 30,857 | 0 | 0 | 0 | 0 | 42,053 | 1 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,583,694 | 1,373,517 | 2,099,918 | 2,494,046 | 2,365,828 | 2,408,104 | 848,207 | 307,445 | 285,186 | 1,170,526 | 1,338,899 | 511,520 | 19,830 |
total assets | 1,586,116 | 1,376,476 | 2,103,764 | 2,499,178 | 2,372,009 | 2,415,078 | 854,506 | 314,683 | 294,485 | 1,181,376 | 1,338,899 | 511,520 | 19,830 |
Bank overdraft | 688,461 | 317,135 | 679,426 | 911,839 | 1,268,170 | 1,529,200 | 576,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 181,193 | 169,954 | 231,123 | 193,413 | 472,733 | 438,296 | 120,594 | 121,077 | 109,927 | 1,001,519 | 1,180,310 | 470,298 | 15,004 |
Group/Directors Accounts | 792,050 | 976,174 | 1,070,908 | 1,165,003 | 253,105 | 65,246 | 3,640 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 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 |
other current liabilities | 143,103 | 64,695 | 36,328 | 16,667 | 67,362 | 72,689 | 24,621 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 1,804,807 | 1,527,958 | 2,017,785 | 2,286,922 | 2,061,370 | 2,105,431 | 724,855 | 121,077 | 109,927 | 1,001,519 | 1,180,310 | 470,298 | 15,004 |
loans | 27,500 | 37,500 | 50,000 | 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 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,902 | 8,585 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 1,174 | 1,325 | 0 | 1,448 | 1,860 | 2,170 | 0 | 0 | 0 |
total long term liabilities | 27,500 | 37,500 | 50,000 | 0 | 1,174 | 1,325 | 0 | 1,448 | 5,762 | 10,755 | 0 | 0 | 0 |
total liabilities | 1,832,307 | 1,565,458 | 2,067,785 | 2,286,922 | 2,062,544 | 2,106,756 | 724,855 | 122,525 | 115,689 | 1,012,274 | 1,180,310 | 470,298 | 15,004 |
net assets | -246,191 | -188,982 | 35,979 | 212,256 | 309,465 | 308,322 | 129,651 | 192,158 | 178,796 | 169,102 | 158,589 | 41,222 | 4,826 |
total shareholders funds | -246,191 | -188,982 | 35,979 | 212,256 | 309,465 | 308,322 | 129,651 | 192,158 | 178,796 | 169,102 | 158,589 | 41,222 | 4,826 |
Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||
Operating Profit | |||||||||||||
Depreciation | 815 | 992 | 1,286 | 1,713 | 2,064 | 2,325 | 2,102 | 2,414 | 3,101 | 3,616 | 0 | 0 | 0 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||||
Stock | -29,683 | 71,490 | 3,302 | -14,498 | -38,417 | -74,167 | 473,864 | 55,703 | 23,426 | 970 | -393,240 | 394,715 | 285 |
Debtors | 240,770 | -709,891 | -486,366 | 142,304 | 8,085 | 1,652,977 | 36,041 | -33,444 | -908,766 | -169,343 | 1,262,672 | 54,923 | 19,544 |
Creditors | 11,239 | -61,169 | 37,710 | -279,320 | 34,437 | 317,702 | -483 | 11,150 | -891,592 | -178,791 | 710,012 | 455,294 | 15,004 |
Accruals and Deferred Income | 78,408 | 28,367 | 19,661 | -50,695 | -5,327 | 48,068 | 24,621 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | -1,174 | -151 | 1,325 | -1,448 | -412 | -310 | 2,170 | 0 | 0 | 0 |
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | 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 |
Group/Directors Accounts | -184,124 | -94,734 | -94,095 | 911,898 | 187,859 | 61,606 | 3,640 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -10,000 | -12,500 | 50,000 | 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 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,902 | -4,683 | 8,585 | 0 | 0 | 0 |
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | -910 | -88,000 | 88,936 | 412 | -11,944 | -18,913 | 30,857 | 0 | 0 | 0 | -42,053 | 42,052 | 1 |
overdraft | 371,326 | -362,291 | -232,413 | -356,331 | -261,030 | 953,200 | 576,000 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -372,236 | 274,291 | 321,349 | 356,743 | 249,086 | -972,113 | -545,143 | 0 | 0 | 0 | -42,053 | 42,052 | 1 |
brand builders & developers limited Credit Report and Business Information
Brand Builders & Developers Limited Competitor Analysis
Perform a competitor analysis for brand builders & developers limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
brand builders & developers limited Ownership
BRAND BUILDERS & DEVELOPERS LIMITED group structure
Brand Builders & Developers Limited has no subsidiary companies.
Ultimate parent company
1 parent
BRAND BUILDERS & DEVELOPERS LIMITED
06926531
brand builders & developers limited directors
Brand Builders & Developers Limited currently has 1 director, Mr Mark Brand serving since Jun 2009.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Mark Brand | England | 64 years | Jun 2009 | - | Director |
P&L
August 2022turnover
6.2m
+17%
operating profit
-15.7k
0%
gross margin
20.8%
+7.64%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2022net assets
-246.2k
+0.3%
total assets
1.6m
+0.15%
cash
438
-0.68%
net assets
Total assets minus all liabilities
brand builders & developers limited company details
company number
06926531
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
June 2009
age
15
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
140 rayne road, braintree, essex, CM7 2QR
last accounts submitted
August 2022
brand builders & developers 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 19 charges/mortgages relating to brand builders & developers limited. Currently there are 7 open charges and 12 have been satisfied in the past.
brand builders & developers limited Companies House Filings - See Documents
date | description | view/download |
---|