Johnson Brothers Property Limited

POWER SEARCH PRICING

SOLUTIONS

johnson brothers property limited Company Information

Live

EstablishedMicroHigh

Company Number

07026609

Next Accounts

Dec 2025

Industry

Renting and operating of Housing Association real estate

Directors

Shaun Johnson

Glenn Johnson

Shareholders

shaun johnson

glen johnson

Group Structure

View All

Contact

Registered Address

c/o george johnson metals ltd, havacre lane, coseley, west midlands, WV14 9NP

Website

johnson brothers property limited Estimated Valuation

£656.3k

Pomanda estimates the enterprise value of JOHNSON BROTHERS PROPERTY LIMITED at £656.3k based on Net Assets of £366.4k and 1.79x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Johnson Brothers Property Limited is a live company located in coseley, WV14 9NP with a Companies House number of 07026609. It operates in the renting and operating of housing association real estate sector, SIC Code 68201. Founded in September 2009, it's largest shareholder is shaun johnson with a 50% stake. Johnson Brothers Property Limited is a established, micro sized company, Pomanda has estimated its turnover at £129.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Johnson Brothers Property Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

2 Regular

5 Weak

Size

annual sales of £129.6k, make it smaller than the average company (£1.8m)

Growth

3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (4.8%)

EXPORT

Johnson Brothers Property Limited's latest turnover from March 2024 is estimated at £129.6 thousand and the company has net assets of £366.4 thousand. According to their latest financial statements, we estimate that Johnson Brothers Property Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	129,558	165,399	137,666	60,470	99,425	138,255	534,090	264,091	90,467	32,684	53,657	48,047	122,584	136,043	74,083
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	108,680	145,877	115,429	45,727	75,090	108,100	379,808	190,473	68,461	25,523	41,333	37,224	87,257	102,820	53,048
Gross Profit	20,878	19,523	22,237	14,742	24,335	30,156	154,282	73,618	22,006	7,161	12,325	10,824	35,328	33,222	21,035
Admin Expenses	29,051	17,277	7,664	-6,095	218	14,134	102,592	21,858	-29,017	-43,871	-39,178	-36,460	-10,977	-2,379	5,047
Operating Profit	-8,173	2,246	14,573	20,837	24,117	16,022	51,690	51,760	51,023	51,032	51,503	47,284	46,305	35,601	15,988
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	64	64
Interest Receivable	0	0	0	0	0	0	0	19	50	38	48	63	87	57	11
Pre-Tax Profit	-8,173	2,246	14,573	20,837	24,117	16,022	51,690	51,779	51,073	51,070	51,552	47,347	46,392	35,594	15,935
Tax	0	-427	-2,769	-3,959	-4,582	-3,044	-9,821	-10,356	-10,214	-10,725	-11,857	-11,363	-12,062	-9,966	-4,462
Profit After Tax	-8,173	1,819	11,804	16,878	19,535	12,978	41,869	41,423	40,858	40,345	39,695	35,984	34,330	25,628	11,473
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-8,173	1,819	11,804	16,878	19,535	12,978	41,869	41,423	40,858	40,345	39,695	35,984	34,330	25,628	11,473
Employee Costs	35,505	35,875	34,976	34,129	32,038	31,124	55,623	27,586	28,051	28,000	27,292	27,489	25,703	26,348	26,348
Number Of Employees	1	1	1	1	1	1	2	1	1	1	1	1	1	1	1
EBITDA*	-8,173	2,246	14,573	20,837	24,117	16,022	51,690	51,760	51,023	51,032	51,503	47,284	46,305	35,601	15,988

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	363,362	363,362	363,362	363,362	363,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362
Intangible Assets	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	363,362	363,362	363,362	363,362	363,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362	318,362
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	15,227	21,359	19,545	8,179	11,298	16,764	84,655	43,296	0	0	0	1,000	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	15,329	4,539	10,626	8,768	16,463	18,385	4,305
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,227	21,359	19,545	8,179	11,298	16,764	84,655	43,296	15,329	4,539	10,626	9,768	16,463	18,385	4,305
total assets	378,589	384,721	382,907	371,541	374,660	335,126	403,017	361,658	333,691	322,901	328,988	328,130	334,825	336,747	322,667
Bank overdraft	0	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	0
Trade Creditors	12,143	10,102	10,107	10,545	30,542	10,543	91,412	91,922	105,278	32,084	48,751	179,201	200,082	208,272	204,286
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	100,911	113,411	0	0	0	0
other short term finances	0	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	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	12,143	10,102	10,107	10,545	30,542	10,543	91,412	91,922	105,278	132,995	162,162	179,201	200,082	208,272	204,286
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,961
hp & lease commitments	0	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	0
other liabilities	0	0	0	0	0	0	0	0	0	2,351	19,616	41,414	63,212	91,274	104,847
provisions	0	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	2,351	19,616	41,414	63,212	91,274	106,808
total liabilities	12,143	10,102	10,107	10,545	30,542	10,543	91,412	91,922	105,278	135,346	181,778	220,615	263,294	299,546	311,094
net assets	366,446	374,619	372,800	360,996	344,118	324,583	311,605	269,736	228,413	187,555	147,210	107,515	71,531	37,201	11,573
total shareholders funds	366,446	374,619	372,800	360,996	344,118	324,583	311,605	269,736	228,413	187,555	147,210	107,515	71,531	37,201	11,573

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-8,173	2,246	14,573	20,837	24,117	16,022	51,690	51,760	51,023	51,032	51,503	47,284	46,305	35,601	15,988
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-427	-2,769	-3,959	-4,582	-3,044	-9,821	-10,356	-10,214	-10,725	-11,857	-11,363	-12,062	-9,966	-4,462
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-6,132	1,814	11,366	-3,119	-5,466	-67,891	41,359	43,296	0	0	-1,000	1,000	0	0	0
Creditors	2,041	-5	-438	-19,997	19,999	-80,869	-510	-13,356	73,194	-16,667	-130,450	-20,881	-8,190	3,986	204,286
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	0	0	0	0	45,000	0	0	-15,248	114,003	23,640	-89,804	14,040	26,053	29,621	215,812
Investing Activities
capital expenditure	0	0	0	0	-45,000	0	0	0	0	0	0	0	0	0	-318,362
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	-45,000	0	0	0	0	0	0	0	0	0	-318,362
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	-100,911	-12,500	113,411	0	0	0	0
Other Short Term Loans	0	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	-1,961	1,961
Hire Purchase and Lease Commitments	0	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	-2,351	-17,265	-21,798	-21,798	-28,062	-13,573	104,847
share issue	0	0	0	0	0	0	0	-100	0	0	0	0	0	0	100
interest	0	0	0	0	0	0	0	19	50	38	48	63	87	-7	-53
cash flow from financing	0	0	0	0	0	0	0	-81	-103,212	-29,727	91,661	-21,735	-27,975	-15,541	106,855
cash and cash equivalents
cash	0	0	0	0	0	0	0	-15,329	10,790	-6,087	1,858	-7,695	-1,922	14,080	4,305
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-15,329	10,790	-6,087	1,858	-7,695	-1,922	14,080	4,305

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for johnson brothers property limited. Get real-time insights into johnson brothers property 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 johnson brothers property limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in WV14 area or any other competitors across 12 key performance metrics.

JOHNSON BROTHERS PROPERTY LIMITED group structure

Johnson Brothers Property Limited has no subsidiary companies.

Ultimate parent company

JOHNSON BROTHERS PROPERTY LIMITED

07026609

JOHNSON BROTHERS PROPERTY LIMITED Shareholders

shaun johnson	50%
glen johnson	50%

Johnson Brothers Property Limited currently has 2 directors. The longest serving directors include Mr Shaun Johnson (Sep 2009) and Mr Glenn Johnson (Sep 2009).

officer	country	age	start	end	role
Mr Shaun Johnson	United Kingdom	58 years	Sep 2009	-	Director
Mr Glenn Johnson	United Kingdom	52 years	Sep 2009	-	Director

P&L

March 2024

turnover

129.6k

-22%

operating profit

-8.2k

gross margin

16.2%

+36.53%

turnover

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

Balance Sheet

March 2024

net assets

366.4k

-0.02%

total assets

378.6k

-0.02%

cash

net assets

Total assets minus all liabilities

Similar Companies

khanna investments limited

3.5

grange holdings limited

cpd properties limited

visual developments uk limited

1.5

riga developments limited

company number

07026609

Type

Private limited with Share Capital

industry

68201 - Renting and operating of Housing Association real estate

incorporation date

September 2009

ultimate parent company

None

previous names

N/A

address

c/o george johnson metals ltd, havacre lane, coseley, west midlands, WV14 9NP

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 johnson brothers property limited.

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 JOHNSON BROTHERS PROPERTY LIMITED. This can take several minutes, an email will notify you when this has completed.

johnson brothers property limited Company Information

johnson brothers property limited Estimated Valuation

johnson brothers property limited Estimated Valuation

johnson brothers property limited Estimated Valuation

Johnson Brothers Property Limited Overview

Johnson Brothers Property Limited Health Check

JOHNSON BROTHERS PROPERTY LIMITED financials

johnson brothers property limited Credit Report and Business Information

Johnson Brothers Property Limited Competitor Analysis

johnson brothers property limited Ownership

johnson brothers property limited directors

johnson brothers property limited company details

johnson brothers property limited Charges & Mortgages

johnson brothers property limited Capital Raised & Share Issues BETA

johnson brothers property limited Companies House Filings - See Documents