Pomanda estimates the enterprise value of BRISTOWS (SERVICES) LIMITED at £24.3m based on a Turnover of £26.6m and 0.91x industry multiple (adjusted for size and gross margin).
bristows (services) limitedEstimated Valuation
£6.9m
Pomanda estimates the enterprise value of BRISTOWS (SERVICES) LIMITED at £6.9m based on an EBITDA of £1.2m and a 5.57x industry multiple (adjusted for size and gross margin).
bristows (services) limitedEstimated Valuation
£1.8k
Pomanda estimates the enterprise value of BRISTOWS (SERVICES) LIMITED at £1.8k based on Net Assets of £1.1k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bristows (services) LimitedOverview
Bristows (services) Limited is a live company located in london, EC4Y 0DH with a Companies House number of 07422632. It operates in the solicitors sector, SIC Code 69102. Founded in October 2010, it's largest shareholder is
bristows llp
with a 100% stake. Bristows (services) Limited is a established,
large sized company, Pomanda has estimated its turnover at
£26.6m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Bristows (Services) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £26.6m, make it larger than the average company (£1.4m)
£26.6m - Bristows (services) Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (7%)
8% - Bristows (services) Limited
7% - Industry AVG
Production
with a gross margin of 63.8%, this company has a comparable cost of product (63.8%)
63.8% - Bristows (services) Limited
63.8% - Industry AVG
Profitability
an operating margin of 4.7% make it less profitable than the average company (9.6%)
4.7% - Bristows (services) Limited
9.6% - Industry AVG
Employees
with 263 employees, this is above the industry average (24)
263 - Bristows (services) Limited
24 - Industry AVG
Pay Structure
on an average salary of £90.9k, the company has a higher pay structure (£41.6k)
£90.9k - Bristows (services) Limited
£41.6k - Industry AVG
Efficiency
resulting in sales per employee of £101.1k, this is more efficient (£75.3k)
£101.1k - Bristows (services) Limited
£75.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Bristows (services) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (26 days)
0 days - Bristows (services) Limited
26 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bristows (services) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 45 weeks, this is more cash available to meet short term requirements (20 weeks)
45 weeks - Bristows (services) Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 100%, this is a higher level of debt than the average (54.9%)
100% - Bristows (services) Limited
54.9% - Industry AVG
BRISTOWS (SERVICES) LIMITED financials
EXPORT
Bristows (Services) Limited's latest turnover from April 2024 is £26.6 million and the company has net assets of £1.1 thousand. According to their latest financial statements, Bristows (Services) Limited has 263 employees and maintains cash reserves of £3.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Feb 2012
Feb 2011
Turnover
26,593,049
25,953,522
23,175,370
21,248,394
20,397,343
18,830,440
18,152,862
17,543,149
17,026,452
15,829,689
15,366,856
15,458,819
Other Income Or Grants
Cost Of Sales
9,638,063
7,823,870
6,969,216
8,937,946
8,902,313
7,250,626
4,826,854
4,889,074
6,341,578
6,422,771
7,233,198
7,356,516
Gross Profit
16,954,986
18,129,652
16,206,154
12,310,448
11,495,030
11,579,814
13,326,008
12,654,075
10,684,874
9,406,918
8,133,658
8,102,303
Admin Expenses
15,709,388
16,990,897
15,392,598
11,659,424
10,604,577
10,741,378
12,456,695
11,985,775
10,102,371
8,776,231
7,819,409
8,103,398
Operating Profit
1,245,598
1,138,755
813,556
651,024
890,453
838,436
869,313
668,300
582,503
630,687
314,249
-1,095
Interest Payable
337
538
Interest Receivable
30,296
6,857
344
829
4,743
4,389
1,702
1,605
2,645
1,909
2,443
1,901
Pre-Tax Profit
1,275,894
1,145,612
813,900
651,853
895,196
842,825
871,015
669,905
585,148
632,596
316,692
806
Tax
-318,868
-223,394
-154,641
-123,858
-170,887
-160,137
-165,493
-132,380
-117,030
-131,430
-66,220
Profit After Tax
957,026
922,218
659,259
527,995
724,309
682,688
705,522
537,525
468,118
501,166
250,472
806
Dividends Paid
957,000
922,300
659,500
528,000
724,000
683,000
1,242,000
486,000
500,000
249,000
Retained Profit
26
-82
-241
-5
309
-312
-536,478
537,525
-17,882
1,166
1,472
806
Employee Costs
23,917,937
23,195,475
21,083,043
19,735,941
18,159,675
16,774,983
16,135,585
15,694,977
15,248,448
14,186,662
14,108,645
14,423,302
Number Of Employees
263
271
260
248
238
234
234
227
219
214
216
199
EBITDA*
1,245,598
1,138,755
813,556
651,024
890,453
838,436
869,313
668,300
582,503
630,687
314,249
-1,095
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Feb 2012
Feb 2011
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
307,544
196,470
741,947
194,748
4,868
17,022
528,222
231,025
165,630
259,723
543,351
Misc Debtors
188,368
189,972
12,350
9,778
77,962
141,534
125,073
94,985
103,953
112,922
95,896
104,685
Cash
3,319,263
3,003,291
2,797,632
3,151,931
2,678,869
2,228,926
2,110,104
1,922,131
1,536,478
1,348,419
912,063
769,190
misc current assets
total current assets
3,815,175
3,193,263
3,006,452
3,903,656
2,951,579
2,375,328
2,252,199
2,545,338
1,871,456
1,626,971
1,267,682
1,417,226
total assets
3,815,175
3,193,263
3,006,452
3,903,656
2,951,579
2,375,328
2,252,199
2,545,338
1,871,456
1,626,971
1,267,682
1,417,226
Bank overdraft
2,140
8,244
8,321
11,943
Bank loan
990
1,410
Trade Creditors
18,267
31,380
13,730
21,010
47,598
42,865
21,951
7,323
41,789
32,636
6,319
12,403
Group/Directors Accounts
510
80,287
other short term finances
hp & lease commitments
other current liabilities
3,795,346
3,080,570
2,991,614
3,881,297
2,902,627
2,330,428
2,227,481
2,000,180
1,827,217
1,567,899
1,250,762
1,392,072
total current liabilities
3,814,123
3,192,237
3,005,344
3,902,307
2,950,225
2,374,283
2,250,842
2,007,503
1,871,146
1,608,779
1,265,402
1,416,418
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
3,814,123
3,192,237
3,005,344
3,902,307
2,950,225
2,374,283
2,250,842
2,007,503
1,871,146
1,608,779
1,265,402
1,416,418
net assets
1,052
1,026
1,108
1,349
1,354
1,045
1,357
537,835
310
18,192
2,280
808
total shareholders funds
1,052
1,026
1,108
1,349
1,354
1,045
1,357
537,835
310
18,192
2,280
808
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Feb 2012
Feb 2011
Operating Activities
Operating Profit
1,245,598
1,138,755
813,556
651,024
890,453
838,436
869,313
668,300
582,503
630,687
314,249
-1,095
Depreciation
Amortisation
Tax
-318,868
-223,394
-154,641
-123,858
-170,887
-160,137
-165,493
-132,380
-117,030
-131,430
-66,220
Stock
Debtors
305,940
-18,848
-542,905
479,015
126,308
4,307
-481,112
288,229
56,426
-77,067
-292,417
648,036
Creditors
-13,113
17,650
-7,280
-26,588
4,733
20,914
14,628
-34,466
9,153
26,317
-6,084
12,403
Accruals and Deferred Income
714,776
88,956
-889,683
978,670
572,199
102,947
227,301
172,963
259,318
317,137
-141,310
1,392,072
Deferred Taxes & Provisions
Cash flow from operations
1,322,453
1,040,815
304,857
1,000,233
1,170,190
797,853
1,426,861
386,188
677,518
919,778
393,052
755,344
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
-990
-420
1,410
Group/Directors Accounts
-79,777
80,287
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
14,746
2
interest
30,296
6,857
344
829
4,743
4,389
1,702
1,605
2,308
1,371
2,443
1,901
cash flow from financing
-49,481
87,144
344
829
3,753
3,969
3,112
1,605
2,308
16,117
2,443
1,903
cash and cash equivalents
cash
315,972
205,659
-354,299
473,062
449,943
118,822
187,973
385,653
188,059
436,356
142,873
769,190
overdraft
-2,140
-6,104
-77
-3,622
11,943
change in cash
315,972
205,659
-354,299
473,062
449,943
118,822
187,973
387,793
194,163
436,433
146,495
757,247
bristows (services) 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 bristows (services) limited. Get real-time insights into bristows (services) limited's credit score, group structure and payment trends.
Perform a competitor analysis for bristows (services) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in EC4Y area or any other competitors across 12 key performance metrics.
bristows (services) limited Ownership
BRISTOWS (SERVICES) LIMITED group structure
Bristows (Services) Limited has no subsidiary companies.
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 bristows (services) limited.
bristows (services) 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 BRISTOWS (SERVICES) LIMITED. This can take several minutes, an email will notify you when this has completed.
bristows (services) limitedCompanies House Filings - See Documents
