Pomanda estimates the enterprise value of BRUNSDON ASSET MANAGEMENT LIMITED at £731.9k based on a Turnover of £665.2k and 1.1x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRUNSDON ASSET MANAGEMENT LIMITED at £0 based on an EBITDA of £-52.2k and a 3.99x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRUNSDON ASSET MANAGEMENT LIMITED at £324k based on Net Assets of £262.8k and 1.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brunsdon Asset Management LimitedOverview
Brunsdon Asset Management Limited is a live company located in gloucester, GL2 5EA with a Companies House number of 07098607. It operates in the financial intermediation not elsewhere classified sector, SIC Code 64999. Founded in December 2009, it's largest shareholder is
brian geoffrey morman
with a 57% stake. Brunsdon Asset Management Limited is a established,
small sized company, Pomanda has estimated its turnover at
£665.2k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Brunsdon Asset Management Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £665.2k, make it smaller than the average company (£5.5m)
£665.2k - Brunsdon Asset Management Limited
£5.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (5%)
10% - Brunsdon Asset Management Limited
5% - Industry AVG
Production
with a gross margin of 54.3%, this company has a comparable cost of product (54.3%)
54.3% - Brunsdon Asset Management Limited
54.3% - Industry AVG
Profitability
an operating margin of -7.8% make it less profitable than the average company (9%)
-7.8% - Brunsdon Asset Management Limited
9% - Industry AVG
Employees
with 3 employees, this is below the industry average (14)
3 - Brunsdon Asset Management Limited
14 - Industry AVG
Pay Structure
on an average salary of £82.7k, the company has an equivalent pay structure (£82.7k)
£82.7k - Brunsdon Asset Management Limited
£82.7k - Industry AVG
Efficiency
resulting in sales per employee of £221.7k, this is equally as efficient (£221.7k)
£221.7k - Brunsdon Asset Management Limited
£221.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Brunsdon Asset Management Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Brunsdon Asset Management Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brunsdon Asset Management Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (29 weeks)
9 weeks - Brunsdon Asset Management Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 50.2%, this is a lower level of debt than the average (71.4%)
50.2% - Brunsdon Asset Management Limited
71.4% - Industry AVG
BRUNSDON ASSET MANAGEMENT LIMITED financials
EXPORT
Brunsdon Asset Management Limited's latest turnover from December 2023 is estimated at £665.2 thousand and the company has net assets of £262.8 thousand. According to their latest financial statements, Brunsdon Asset Management Limited has 3 employees and maintains cash reserves of £48.6 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
Turnover
665,193
515,726
656,330
498,069
501,910
626,939
480,649
454,406
607,929
112,741
53,220
25,779
Other Income Or Grants
Cost Of Sales
304,225
226,278
274,360
213,644
213,882
267,445
202,779
176,170
214,223
44,249
22,186
11,250
Gross Profit
360,968
289,447
381,969
284,425
288,028
359,494
277,870
278,236
393,706
68,492
31,035
14,529
Admin Expenses
413,175
270,570
342,304
294,616
279,872
282,809
150,502
262,902
370,540
-65,537
52,982
18,770
22,986
Operating Profit
-52,207
18,877
39,665
-10,191
8,156
76,685
127,368
15,334
23,166
65,537
15,510
12,265
-8,457
Interest Payable
Interest Receivable
3,014
1,804
302
251
2,244
1,961
1,215
486
519
278
86
26
9
Pre-Tax Profit
-49,193
20,680
39,967
-9,940
10,400
78,646
128,583
15,820
23,685
65,815
15,596
12,291
-8,448
Tax
-3,929
-7,594
-1,976
-14,943
-24,431
-3,164
-4,737
-13,821
-3,587
-2,950
Profit After Tax
-49,193
16,751
32,373
-9,940
8,424
63,703
104,152
12,656
18,948
51,994
12,009
9,341
-8,448
Dividends Paid
Retained Profit
-49,193
16,751
32,373
-9,940
8,424
63,703
104,152
12,656
18,948
51,994
12,009
9,341
-8,448
Employee Costs
248,061
237,724
231,668
224,388
221,292
216,978
206,310
198,323
256,554
62,919
60,029
60,602
Number Of Employees
3
3
3
3
3
3
3
3
4
1
1
1
EBITDA*
-52,207
18,877
39,934
-10,012
8,335
76,864
127,547
15,513
23,196
65,537
15,510
12,265
-8,457
* 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
Tangible Assets
269
448
627
806
985
1,164
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
269
448
627
806
985
1,164
Stock & work in progress
Trade Debtors
14,185
6,500
2,113
Group Debtors
21,380
Misc Debtors
478,657
470,060
385,066
284,170
278,030
166,849
32,779
25,857
14,729
20,081
Cash
48,642
66,171
36,896
204,482
296,797
301,622
221,286
264,623
123,837
83,806
27,571
6,803
3,428
misc current assets
total current assets
527,299
536,231
421,962
488,652
574,827
468,471
275,445
290,480
138,566
103,887
41,756
13,303
5,541
total assets
527,299
536,231
421,962
488,921
575,275
469,098
276,251
291,465
139,730
103,887
41,756
13,303
5,541
Bank overdraft
Bank loan
Trade Creditors
375
5,530
13,710
7,500
30
2,901
28,844
12,400
13,988
Group/Directors Accounts
135,913
other short term finances
hp & lease commitments
other current liabilities
264,519
223,883
126,740
220,542
288,776
204,733
68,089
59,012
52,742
38,981
total current liabilities
264,519
224,258
126,740
226,072
302,486
204,733
75,589
194,955
55,643
38,981
28,844
12,400
13,988
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
233
total long term liabilities
233
total liabilities
264,519
224,258
126,740
226,072
302,486
204,733
75,589
194,955
55,876
38,981
28,844
12,400
13,988
net assets
262,780
311,973
295,222
262,849
272,789
264,365
200,662
96,510
83,854
64,906
12,912
903
-8,447
total shareholders funds
262,780
311,973
295,222
262,849
272,789
264,365
200,662
96,510
83,854
64,906
12,912
903
-8,447
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
Operating Activities
Operating Profit
-52,207
18,877
39,665
-10,191
8,156
76,685
127,368
15,334
23,166
65,537
15,510
12,265
-8,457
Depreciation
269
179
179
179
179
179
30
Amortisation
Tax
-3,929
-7,594
-1,976
-14,943
-24,431
-3,164
-4,737
-13,821
-3,587
-2,950
Stock
Debtors
8,597
84,994
100,896
6,140
111,181
112,690
28,302
11,128
-5,352
5,896
7,685
4,387
2,113
Creditors
-375
375
-5,530
-8,180
13,710
-7,500
7,470
-2,871
2,901
-28,844
16,444
-1,588
13,988
Accruals and Deferred Income
40,636
97,143
-93,802
-68,234
84,043
136,644
9,077
6,270
13,761
38,981
Deferred Taxes & Provisions
-233
233
Cash flow from operations
-20,543
27,472
-167,888
-92,566
-7,069
78,375
91,361
4,387
40,706
55,957
20,682
3,340
3,418
Investing Activities
capital expenditure
-1,194
Change in Investments
cash flow from investments
-1,194
Financing Activities
Bank loans
Group/Directors Accounts
-135,913
135,913
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
9
1
interest
3,014
1,804
302
251
2,244
1,961
1,215
486
519
278
86
26
9
cash flow from financing
3,014
1,804
302
251
2,244
1,961
-134,698
136,399
519
278
86
35
10
cash and cash equivalents
cash
-17,529
29,275
-167,586
-92,315
-4,825
80,336
-43,337
140,786
40,031
56,235
20,768
3,375
3,428
overdraft
change in cash
-17,529
29,275
-167,586
-92,315
-4,825
80,336
-43,337
140,786
40,031
56,235
20,768
3,375
3,428
brunsdon asset management limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for brunsdon asset management limited. Get real-time insights into brunsdon asset management limited's credit score, group structure and payment trends.
Perform a competitor analysis for brunsdon asset management limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in GL2 area or any other competitors across 12 key performance metrics.
brunsdon asset management limited Ownership
BRUNSDON ASSET MANAGEMENT LIMITED group structure
Brunsdon Asset Management Limited has no subsidiary companies.
Ultimate parent company
BRUNSDON ASSET MANAGEMENT LIMITED
07098607
BRUNSDON ASSET MANAGEMENT LIMITED Shareholders
The largest shareholders in Brunsdon Asset Management Limited include Brian Geoffrey Morman and Marcus Gomery.
brian geoffrey morman
57%
marcus gomery
38%
robert lowe
5%
brunsdon asset management limited directors
Brunsdon Asset Management Limited currently has 3 directors.
The longest serving directors include
Mr Brian Morman (Dec 2009) and
Mr Marcus Gomery (Mar 2010).
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 brunsdon asset management limited.
brunsdon asset management 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 BRUNSDON ASSET MANAGEMENT LIMITED. This can take several minutes, an email will notify you when this has completed.
brunsdon asset management limitedCompanies House Filings - See Documents
