Browell Smith & Co Solicitors Ltd

POWER SEARCH PRICING

SOLUTIONS

browell smith & co solicitors ltd Company Information

Live

EstablishedSmallDeclining

Company Number

07311174

Website

www.browells.co.uk

Registered Address

10-13 saville row, newcastle upon tyne, tyne & wear, NE1 8JE

Industry

Solicitors

Telephone

08001073000

Next Accounts Due

March 2025

Group Structure

View All

Directors

Philip Browell13 Years

Dawn Bagley2 Years

View All

Shareholders

philip ashley browell 100%

browell smith & co solicitors ltd Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of BROWELL SMITH & CO SOLICITORS LTD at £2.4m based on a Turnover of £3.5m and 0.68x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Browell Smith & Co Solicitors Ltd is a live company located in tyne & wear, NE1 8JE with a Companies House number of 07311174. It operates in the solicitors sector, SIC Code 69102. Founded in July 2010, it's largest shareholder is philip ashley browell with a 100% stake. Browell Smith & Co Solicitors Ltd is a established, small sized company, Pomanda has estimated its turnover at £3.5m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Browell Smith & Co Solicitors Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating2.5out of 5

3 Strong

3 Regular

4 Weak

Size

annual sales of £3.5m, make it larger than the average company (£1.3m)

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (6.8%)

EXPORT

Browell Smith & Co Solicitors Ltd's latest turnover from June 2023 is estimated at £3.5 million and the company has net assets of £283.9 thousand. According to their latest financial statements, Browell Smith & Co Solicitors Ltd has 52 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014
Turnover	3,514,643	3,300,270	3,121,436	3,973,901	3,476,596	3,788,008	3,441,272	3,952,418	5,971,826	1,510,019
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,167,269	1,218,197	1,318,258	1,635,333	1,343,942	1,207,472	1,035,243	1,335,760	2,405,573	679,578
Gross Profit	2,347,374	2,082,073	1,803,178	2,338,568	2,132,654	2,580,536	2,406,028	2,616,658	3,566,253	830,441
Admin Expenses	2,165,215	1,960,070	1,664,297	2,127,371	2,429,685	2,766,715	2,621,238	2,931,320	3,595,833	492,828
Operating Profit	182,159	122,003	138,881	211,197	-297,031	-186,179	-215,210	-314,662	-29,580	337,613
Interest Payable	110,532	72,549	52,426	45,867	53,691	53,549	52,677	28,564	0	0
Interest Receivable	0	641	51	0	0	0	0	0	0	0
Pre-Tax Profit	71,627	50,095	86,506	165,330	-350,722	-239,728	-267,887	-343,226	-29,580	337,613
Tax	-17,907	-9,518	-16,436	-31,413	0	0	0	0	0	-70,899
Profit After Tax	53,720	40,577	70,070	133,917	-350,722	-239,728	-267,887	-343,226	-29,580	266,714
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	53,720	40,577	70,070	133,917	-350,722	-239,728	-267,887	-343,226	-29,580	266,714
Employee Costs	1,973,562	1,852,772	1,724,969	1,594,543	1,506,378	1,387,821	1,358,167	1,315,454	3,261,031	800,907
Number Of Employees	52	54	54	50	47	46	46	43	107	27
EBITDA*	227,782	167,624	147,494	211,197	-188,418	-170,102	-105,385	-204,584	-10,429	337,613

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014
Tangible Assets	452,986	498,609	458,876	404,811	413,424	422,037	428,114	437,939	448,017	0
Intangible Assets	0	0	0	0	0	100,000	200,000	300,000	400,000	0
Investments & Other	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
Total Fixed Assets	452,986	498,609	458,876	404,811	413,424	522,037	628,114	737,939	848,017	0
Stock & work in progress	0	0	0	0	0	0	0	0	0	0
Trade Debtors	845,561	738,936	642,878	1,102,065	952,240	1,105,300	1,007,843	1,280,611	1,352,139	266,716
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	937,921	984,506	769,937	114,927	108,280	94,166	126,787	216,162	0	0
Cash	0	0	102,539	0	0	0	0	4	4	0
misc current assets	0	0	0	0	0	0	0	0	0	0
total current assets	1,783,482	1,723,442	1,515,354	1,216,992	1,060,520	1,199,466	1,134,630	1,496,777	1,352,143	266,716
total assets	2,236,468	2,222,051	1,974,230	1,621,803	1,473,944	1,721,503	1,762,744	2,234,716	2,200,160	266,716
Bank overdraft	866,890	869,240	747,446	753,853	739,961	771,472	680,440	697,805	0	0
Bank loan	0	0	0	0	10,021	59,289	57,186	111,681	0	0
Trade Creditors	106,309	248,874	185,160	132,627	132,563	291,435	189,096	189,870	1,481,948	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	850,582	706,740	634,471	615,833	605,826	252,903	440,836	972,054	0	0
total current liabilities	1,823,781	1,824,854	1,567,077	1,502,313	1,488,371	1,375,099	1,367,558	1,971,410	1,481,948	0
loans	106,481	167,060	217,593	0	0	10,109	69,163	69,396	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	22,349	0	0	0	0	0	0	0	181,076	0
provisions	0	0	0	0	0	0	0	0	0	0
total long term liabilities	128,830	167,060	217,593	0	0	10,109	69,163	69,396	181,076	0
total liabilities	1,952,611	1,991,914	1,784,670	1,502,313	1,488,371	1,385,208	1,436,721	2,040,806	1,663,024	0
net assets	283,857	230,137	189,560	119,490	-14,427	336,295	326,023	193,910	537,136	266,716
total shareholders funds	283,857	230,137	189,560	119,490	-14,427	336,295	326,023	193,910	537,136	266,716

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jul 2012	Jul 2011
Operating Activities
Operating Profit	182,159	122,003	138,881	211,197	-297,031	-186,179	-215,210	-314,662	-29,580	337,613	0	0	0
Depreciation	45,623	45,621	8,613	0	8,613	6,077	9,825	10,078	19,151	0	0	0	0
Amortisation	0	0	0	0	100,000	10,000	100,000	100,000	0	0	0	0	0
Tax	-17,907	-9,518	-16,436	-31,413	0	0	0	0	0	-70,899	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	60,040	310,627	195,823	156,472	-138,946	64,836	-362,143	144,634	1,085,423	266,716	0	0	0
Creditors	-142,565	63,714	52,533	64	-158,872	102,339	-774	-1,292,078	1,481,948	0	0	0	0
Accruals and Deferred Income	143,842	72,269	18,638	10,007	352,923	-187,933	-531,218	972,054	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	151,112	-16,538	6,406	33,383	144,579	-320,532	-275,234	-669,242	386,096	-2	0	0	0
Investing Activities
capital expenditure	0	-85,354	-62,678	8,613	0	90,000	0	0	-867,168	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	-85,354	-62,678	8,613	0	90,000	0	0	-867,168	0	0	0	0
Financing Activities
Bank loans	0	0	0	-10,021	-49,268	2,103	-54,495	111,681	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	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	-60,579	-50,533	217,593	0	-10,109	-59,054	-233	69,396	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	22,349	0	0	0	0	0	0	-181,076	181,076	0	0	0	0
share issue	0	0	0	0	0	250,000	400,000	0	300,000	2	0	0	0
interest	-110,532	-71,908	-52,375	-45,867	-53,691	-53,549	-52,677	-28,564	0	0	0	0	0
cash flow from financing	-148,762	-122,441	165,218	-55,888	-113,068	139,500	292,595	-28,563	481,076	2	0	0	0
cash and cash equivalents
cash	0	-102,539	102,539	0	0	0	-4	0	4	0	0	0	0
overdraft	-2,350	121,794	-6,407	13,892	-31,511	91,032	-17,365	697,805	0	0	0	0	0
change in cash	2,350	-224,333	108,946	-13,892	31,511	-91,032	17,361	-697,805	4	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for browell smith & co solicitors ltd. Get real-time insights into browell smith & co solicitors ltd'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 browell smith & co solicitors ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BROWELL SMITH & CO SOLICITORS LTD group structure

Browell Smith & Co Solicitors Ltd has no subsidiary companies.

Ultimate parent company

BROWELL SMITH & CO SOLICITORS LTD

07311174

BROWELL SMITH & CO SOLICITORS LTD Shareholders

philip ashley browell

100%

Browell Smith & Co Solicitors Ltd currently has 3 directors. The longest serving directors include Mr Philip Browell (Jul 2010) and Ms Dawn Bagley (Jul 2021).

officer	country	age	start	end	role
Mr Philip Browell		67 years	Jul 2010	-	Director
Ms Dawn Bagley	United Kingdom	55 years	Jul 2021	-	Director
Mr John Muxworthy	England	45 years	Dec 2022	-	Director

P&L

June 2023

turnover

3.5m

+6%

operating profit

182.2k

gross margin

66.8%

+5.87%

turnover

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

Balance Sheet

June 2023

net assets

283.9k

+0.23%

total assets

2.2m

+0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

gibson & co. solicitors ltd

longden walker and renney (solicitors) limited

shirley m. evans solicitor limited

ashton fox solicitors limited

3.5

versus law limited

company number

07311174

Type

Private limited with Share Capital

industry

69102 - Solicitors

incorporation date

July 2010

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

browell limited (June 2014)

incorporated

address

10-13 saville row, newcastle upon tyne, tyne & wear, NE1 8JE

last accounts submitted

June 2023

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 browell smith & co solicitors ltd.

browell smith & co solicitors ltd Company Information

browell smith & co solicitors ltd Estimated Valuation

browell smith & co solicitors ltd Estimated Valuation

browell smith & co solicitors ltd Estimated Valuation

Browell Smith & Co Solicitors Ltd Overview

Browell Smith & Co Solicitors Ltd Health Check

BROWELL SMITH & CO SOLICITORS LTD financials

browell smith & co solicitors ltd Credit Report and Business Information

Browell Smith & Co Solicitors Ltd Competitor Analysis

browell smith & co solicitors ltd Ownership

browell smith & co solicitors ltd directors

browell smith & co solicitors ltd company details

browell smith & co solicitors ltd Charges & Mortgages

browell smith & co solicitors ltd Companies House Filings - See Documents