Brown Eagle Limited

POWER SEARCH PRICING

SOLUTIONS

brown eagle limited Company Information

Live

EstablishedMicroLow

Company Number

07453487

Website

https://browneagle.com

Registered Address

meadow view house, fordcombe road, tunbridge wells, kent, TN3 0RT

Industry

Leasing of intellectual property and similar products, except copyrighted works

Telephone

02088898042

Next Accounts Due

September 2025

Group Structure

View All

Directors

Sonja Rose13 Years

Philip Hearn4 Years

View All

Shareholders

philip hearn 50%

sonja anne stone 50%

brown eagle limited Estimated Valuation

£53.9k

Pomanda estimates the enterprise value of BROWN EAGLE LIMITED at £53.9k based on a Turnover of £102.4k and 0.53x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Brown Eagle Limited is a live company located in tunbridge wells, TN3 0RT with a Companies House number of 07453487. It operates in the leasing of intellectual property and similar products, except copyright works sector, SIC Code 77400. Founded in November 2010, it's largest shareholder is philip hearn with a 50% stake. Brown Eagle Limited is a established, micro sized company, Pomanda has estimated its turnover at £102.4k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brown Eagle Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

8 Weak

Size

annual sales of £102.4k, make it smaller than the average company (£4.2m)

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (5.3%)

EXPORT

Brown Eagle Limited's latest turnover from December 2023 is estimated at £102.4 thousand and the company has net assets of £5.1 thousand. According to their latest financial statements, Brown Eagle Limited has 2 employees and maintains cash reserves of £40.8 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
Turnover	102,439	2,249	79,388	93,112	121,240	109,509	123,213	184,143	86,352	263,227	23,672	66,988	96,228
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	39,101	898	21,354	26,548	43,423	44,172	75,693	152,355	65,398	170,671	13,837	47,444	82,340
Gross Profit	63,338	1,351	58,034	66,564	77,817	65,338	47,520	31,788	20,954	92,556	9,835	19,545	13,888
Admin Expenses	52,367	13,237	52,570	63,791	77,776	88,353	60,517	53,077	2,259	41,641	25,899	27,371	-21,084
Operating Profit	10,971	-11,886	5,464	2,773	41	-23,015	-12,997	-21,289	18,695	50,915	-16,064	-7,826	34,972
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,627	425	0	0	0	0	0	71	174	46	63	121	71
Pre-Tax Profit	12,599	-11,461	5,464	2,773	41	-23,015	-12,997	-21,218	18,869	50,961	-16,001	-7,705	35,043
Tax	-3,150	0	-1,038	-527	-8	0	0	0	-3,774	-10,702	0	0	-9,111
Profit After Tax	9,449	-11,461	4,426	2,246	33	-23,015	-12,997	-21,218	15,095	40,259	-16,001	-7,705	25,932
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	9,449	-11,461	4,426	2,246	33	-23,015	-12,997	-21,218	15,095	40,259	-16,001	-7,705	25,932
Employee Costs	193,130	96,883	148,395	148,395	153,701	147,925	53,978	72,340	74,192	71,939	71,939	68,710	68,710
Number Of Employees	2	1	2	2	2	2	1	1	1	1	1	1	1
EBITDA*	11,765	-11,886	5,464	2,773	41	-23,015	-12,997	-21,289	20,935	53,235	-13,856	-5,550	37,340

* 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
Tangible Assets	3,132	3,177	2,279	335	502	669	892	1,190	720	960	622	830	1,106
Intangible Assets	0	0	0	0	0	0	0	0	0	2,000	4,000	6,000	8,000
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	3,132	3,177	2,279	335	502	669	892	1,190	720	2,960	4,622	6,830	9,106
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	19,776	0	22,521	13,025	3,108	4,661	20,778	45,411	19,200	76,800	6,000	15,057	20,350
Group Debtors	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
Cash	40,807	24,291	0	0	0	0	0	0	56,672	12,912	5,535	19,858	28,579
misc current assets	0	0	0	0	0	0	1,695	0	0	0	0	0	0
total current assets	60,583	24,291	22,521	13,025	3,108	4,661	22,473	45,411	75,872	89,712	11,535	34,915	48,929
total assets	63,715	27,468	24,800	13,360	3,610	5,330	23,365	46,601	76,592	92,672	16,157	41,745	58,035
Bank overdraft	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
Trade Creditors	58,572	31,774	17,745	10,631	3,127	4,980	0	10,239	18,912	50,087	13,831	23,418	32,003
Group/Directors Accounts	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	58,572	31,774	17,745	10,631	3,127	4,980	0	10,239	18,912	50,087	13,831	23,418	32,003
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	100	100	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	100	100	0	0	0	0	0	0	0	0
total liabilities	58,572	31,774	17,745	10,731	3,227	4,980	0	10,239	18,912	50,087	13,831	23,418	32,003
net assets	5,143	-4,306	7,055	2,629	383	350	23,365	36,362	57,680	42,585	2,326	18,327	26,032
total shareholders funds	5,143	-4,306	7,055	2,629	383	350	23,365	36,362	57,680	42,585	2,326	18,327	26,032

	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
Operating Activities
Operating Profit	10,971	-11,886	5,464	2,773	41	-23,015	-12,997	-21,289	18,695	50,915	-16,064	-7,826	34,972
Depreciation	794	0	0	0	0	0	0	0	240	320	208	276	368
Amortisation	0	0	0	0	0	0	0	0	2,000	2,000	2,000	2,000	2,000
Tax	-3,150	0	-1,038	-527	-8	0	0	0	-3,774	-10,702	0	0	-9,111
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	19,776	-22,521	9,496	9,917	-1,553	-16,117	-24,633	26,211	-57,600	70,800	-9,057	-5,293	20,350
Creditors	26,798	14,029	7,114	7,504	-1,853	4,980	-10,239	-8,673	-31,175	36,256	-9,587	-8,585	32,003
Accruals and Deferred Income	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
Cash flow from operations	15,637	24,664	2,044	-167	-267	-1,918	1,397	-56,173	43,586	7,989	-14,386	-8,842	39,882
Investing Activities
capital expenditure	-749	-898	-1,944	167	167	223	298	-470	0	-658	0	0	-11,474
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-749	-898	-1,944	167	167	223	298	-470	0	-658	0	0	-11,474
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	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	0	0	0	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	-100	0	100	0	0	0	0	0	0	0	0
share issue	0	100	0	0	0	0	0	-100	0	0	0	0	100
interest	1,627	425	0	0	0	0	0	71	174	46	63	121	71
cash flow from financing	1,627	525	-100	0	100	0	0	-29	174	46	63	121	171
cash and cash equivalents
cash	16,516	24,291	0	0	0	0	0	-56,672	43,760	7,377	-14,323	-8,721	28,579
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	16,516	24,291	0	0	0	0	0	-56,672	43,760	7,377	-14,323	-8,721	28,579

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brown eagle limited. Get real-time insights into brown eagle 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 brown eagle limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in TN3 area or any other competitors across 12 key performance metrics.

BROWN EAGLE LIMITED group structure

Brown Eagle Limited has no subsidiary companies.

Ultimate parent company

BROWN EAGLE LIMITED

07453487

BROWN EAGLE LIMITED Shareholders

philip hearn	50%
sonja anne stone	50%

Brown Eagle Limited currently has 3 directors. The longest serving directors include Ms Sonja Rose (Nov 2010) and Mr Philip Hearn (Jan 2020).

officer	country	age	start	end	role
Ms Sonja Rose	England	65 years	Nov 2010	-	Director
Mr Philip Hearn		71 years	Jan 2020	-	Director
Mr Philip Hearn	United Kingdom	71 years	Jan 2020	-	Director

P&L

December 2023

turnover

102.4k

+4455%

operating profit

11k

gross margin

61.9%

+2.96%

turnover

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

Balance Sheet

December 2023

net assets

5.1k

-2.19%

total assets

63.7k

+1.32%

cash

40.8k

+0.68%

net assets

Total assets minus all liabilities

Similar Companies

landseer management limited

walden hill development company limited

1.5

essem international limited

heylo ltd

we are bloom limited

3.5

company number

07453487

Type

Private limited with Share Capital

industry

77400 - Leasing of intellectual property and similar products, except copyrighted works

incorporation date

November 2010

ultimate parent company

None

previous names

N/A

address

meadow view house, fordcombe road, tunbridge wells, kent, TN3 0RT

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 brown eagle limited.

brown eagle limited Company Information

brown eagle limited Estimated Valuation

brown eagle limited Estimated Valuation

brown eagle limited Estimated Valuation

Brown Eagle Limited Overview

Brown Eagle Limited Health Check

BROWN EAGLE LIMITED financials

brown eagle limited Credit Report and Business Information

Brown Eagle Limited Competitor Analysis

brown eagle limited Ownership

brown eagle limited directors

brown eagle limited company details

brown eagle limited Charges & Mortgages

brown eagle limited Companies House Filings - See Documents