goodwin & broodryk limited
goodwin & broodryk limited Company Information
Company Number
09026946
Next Accounts
Sep 2025
Shareholders
gerran ulain brodryk
james harold goodwin
View AllGroup Structure
View All
Industry
Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
Registered Address
the lodge, castle bromwich hall, chester road, castle bromwich, west midlands, B36 9DE
Website
goodwilltrophy.co.ukgoodwin & broodryk limited Estimated Valuation
Pomanda estimates the enterprise value of GOODWIN & BROODRYK LIMITED at £295.5k based on a Turnover of £127.6k and 2.32x industry multiple (adjusted for size and gross margin).
goodwin & broodryk limited Estimated Valuation
Pomanda estimates the enterprise value of GOODWIN & BROODRYK LIMITED at £1.5m based on an EBITDA of £340.7k and a 4.53x industry multiple (adjusted for size and gross margin).
goodwin & broodryk limited Estimated Valuation
Pomanda estimates the enterprise value of GOODWIN & BROODRYK LIMITED at £629.5k based on Net Assets of £360.6k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Goodwin & Broodryk Limited Overview
Goodwin & Broodryk Limited is a live company located in castle bromwich, B36 9DE with a Companies House number of 09026946. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in May 2014, it's largest shareholder is gerran ulain brodryk with a 50% stake. Goodwin & Broodryk Limited is a established, micro sized company, Pomanda has estimated its turnover at £127.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Goodwin & Broodryk Limited Health Check
Pomanda's financial health check has awarded Goodwin & Broodryk Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
5 Weak
Size
annual sales of £127.6k, make it smaller than the average company (£1.1m)
- Goodwin & Broodryk Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (3.6%)
- Goodwin & Broodryk Limited
3.6% - Industry AVG
Production
with a gross margin of 26.7%, this company has a higher cost of product (70.8%)
- Goodwin & Broodryk Limited
70.8% - Industry AVG
Profitability
an operating margin of 267% make it more profitable than the average company (21.7%)
- Goodwin & Broodryk Limited
21.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Goodwin & Broodryk Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£33.1k)
- Goodwin & Broodryk Limited
£33.1k - Industry AVG
Efficiency
resulting in sales per employee of £63.8k, this is less efficient (£202.5k)
- Goodwin & Broodryk Limited
£202.5k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (33 days)
- Goodwin & Broodryk Limited
33 days - Industry AVG
Creditor Days
its suppliers are paid after 1031 days, this is slower than average (34 days)
- Goodwin & Broodryk Limited
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Goodwin & Broodryk Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Goodwin & Broodryk Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 59.3%, this is a lower level of debt than the average (71.4%)
59.3% - Goodwin & Broodryk Limited
71.4% - Industry AVG
GOODWIN & BROODRYK LIMITED financials
Goodwin & Broodryk Limited's latest turnover from December 2023 is estimated at £127.6 thousand and the company has net assets of £360.6 thousand. According to their latest financial statements, Goodwin & Broodryk Limited has 2 employees and maintains cash reserves of 0 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |||
| EBITDA* |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 876,966 | 888,492 | 900,018 | 911,544 | 923,070 | 934,596 | 946,122 | 957,648 | 944,164 | 955,690 |
| Intangible Assets | ||||||||||
| Investments & Other | 25,010 | 25,010 | ||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 876,966 | 888,492 | 900,018 | 911,544 | 923,070 | 934,596 | 946,122 | 957,648 | 969,174 | 980,700 |
| Stock & work in progress | ||||||||||
| Trade Debtors | 6,153 | 11,970 | 14,531 | 10,480 | 10,748 | 4,339 | 4,698 | 17,884 | 1,281 | 1,340 |
| Group Debtors | ||||||||||
| Misc Debtors | 1,890 | 1,700 | 1,143 | 1,025 | 946 | |||||
| Cash | 29,330 | 29,463 | ||||||||
| misc current assets | 1,212 | 1,173 | 883 | |||||||
| total current assets | 8,043 | 13,670 | 15,674 | 11,505 | 11,694 | 5,551 | 5,871 | 18,767 | 30,611 | 30,803 |
| total assets | 885,009 | 902,162 | 915,692 | 923,049 | 934,764 | 940,147 | 951,993 | 976,415 | 999,785 | 1,011,503 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 264,249 | 437,358 | 461,976 | 446,669 | 444,928 | 403,962 | 323,433 | 322,325 | 308,213 | 279,376 |
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | ||||||||||
| total current liabilities | 264,249 | 437,358 | 461,976 | 446,669 | 444,928 | 403,962 | 323,433 | 322,325 | 308,213 | 279,376 |
| loans | ||||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | 1,000 | 1,000 | 1,000 | 750 | 750 | 750 | 750 | |||
| other liabilities | 259,195 | 358,788 | 400,955 | 429,263 | 444,701 | 493,268 | 585,095 | 625,493 | 666,149 | 703,698 |
| provisions | 755 | |||||||||
| total long term liabilities | 260,195 | 359,788 | 401,955 | 430,013 | 445,451 | 494,018 | 585,845 | 626,248 | 666,149 | 703,698 |
| total liabilities | 524,444 | 797,146 | 863,931 | 876,682 | 890,379 | 897,980 | 909,278 | 948,573 | 974,362 | 983,074 |
| net assets | 360,565 | 105,016 | 51,761 | 46,367 | 44,385 | 42,167 | 42,715 | 27,842 | 25,423 | 28,429 |
| total shareholders funds | 360,565 | 105,016 | 51,761 | 46,367 | 44,385 | 42,167 | 42,715 | 27,842 | 25,423 | 28,429 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 11,526 | 4,831 | ||||||||
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | ||||||||||
| Debtors | -5,627 | -2,004 | 4,169 | -189 | 7,355 | -359 | -13,186 | 16,603 | -59 | 1,340 |
| Creditors | -173,109 | -24,618 | 15,307 | 1,741 | 40,966 | 80,529 | 1,108 | 14,112 | 28,837 | 279,376 |
| Accruals and Deferred Income | 250 | 750 | ||||||||
| Deferred Taxes & Provisions | -755 | 755 | ||||||||
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | -25,010 | 25,010 | ||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | ||||||||||
| Other Short Term Loans | ||||||||||
| Long term loans | ||||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | -99,593 | -42,167 | -28,308 | -15,438 | -48,567 | -91,827 | -40,398 | -40,656 | -37,549 | 703,698 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -29,330 | -133 | 29,463 | |||||||
| overdraft | ||||||||||
| change in cash | -29,330 | -133 | 29,463 |
goodwin & broodryk limited Credit Report and Business Information
Goodwin & Broodryk Limited Competitor Analysis
Perform a competitor analysis for goodwin & broodryk limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in B36 area or any other competitors across 12 key performance metrics.
goodwin & broodryk limited Ownership
GOODWIN & BROODRYK LIMITED group structure
Goodwin & Broodryk Limited has 1 subsidiary company.
Ultimate parent company
GOODWIN & BROODRYK LIMITED
09026946
1 subsidiary
goodwin & broodryk limited directors
Goodwin & Broodryk Limited currently has 2 directors. The longest serving directors include Mr Gerran Broodryk (May 2014) and Mr James Goodwin (May 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gerran Broodryk | 52 years | May 2014 | - | Director | |
| Mr James Goodwin | 60 years | May 2014 | - | Director |
P&L
December 2023turnover
127.6k
-30%
operating profit
340.7k
0%
gross margin
26.8%
+8.42%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
360.6k
+2.43%
total assets
885k
-0.02%
cash
0
0%
net assets
Total assets minus all liabilities
goodwin & broodryk limited company details
company number
09026946
Type
Private limited with Share Capital
industry
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
May 2014
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
the lodge, castle bromwich hall, chester road, castle bromwich, west midlands, B36 9DE
Bank
-
Legal Advisor
-
goodwin & broodryk limited Charges & Mortgages
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 found 2 charges/mortgages relating to goodwin & broodryk limited. Currently there are 0 open charges and 2 have been satisfied in the past.
goodwin & broodryk 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 GOODWIN & BROODRYK LIMITED. This can take several minutes, an email will notify you when this has completed.
goodwin & broodryk limited Companies House Filings - See Documents
| date | description | view/download |
|---|
