Pomanda estimates the enterprise value of BRIMSDOWN SOLUTIONS LTD at £11.6k based on a Turnover of £31.4k and 0.37x industry multiple (adjusted for size and gross margin).
brimsdown solutions ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BRIMSDOWN SOLUTIONS LTD at £0 based on an EBITDA of £0 and a 2.75x industry multiple (adjusted for size and gross margin).
brimsdown solutions ltdEstimated Valuation
£2
Pomanda estimates the enterprise value of BRIMSDOWN SOLUTIONS LTD at £2 based on Net Assets of £1 and 2.02x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brimsdown Solutions LtdOverview
Brimsdown Solutions Ltd is a dissolved company that was located in leicester, LE5 0BT with a Companies House number of 09203848. It operated in the operation of warehousing and storage facilities for land transport activities sector, SIC Code 52103. Founded in September 2014, it's largest shareholder was
mohammed ayyaz
with a 100% stake. The last turnover for Brimsdown Solutions Ltd was estimated at £31.4k.
Pomanda's financial health check has awarded Brimsdown Solutions Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
1 Regular
6 Weak
Size
annual sales of £31.4k, make it smaller than the average company (£8.6m)
£31.4k - Brimsdown Solutions Ltd
£8.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 1729%, show it is growing at a faster rate (2%)
1729% - Brimsdown Solutions Ltd
2% - Industry AVG
Production
with a gross margin of 20%, this company has a higher cost of product (35.1%)
20% - Brimsdown Solutions Ltd
35.1% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Brimsdown Solutions Ltd
- - Industry AVG
Employees
with 1 employees, this is below the industry average (53)
1 - Brimsdown Solutions Ltd
53 - Industry AVG
Pay Structure
on an average salary of £34.6k, the company has an equivalent pay structure (£34.6k)
£34.6k - Brimsdown Solutions Ltd
£34.6k - Industry AVG
Efficiency
resulting in sales per employee of £31.4k, this is less efficient (£139.4k)
£31.4k - Brimsdown Solutions Ltd
£139.4k - Industry AVG
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (55 days)
11 days - Brimsdown Solutions Ltd
55 days - Industry AVG
Creditor Days
its suppliers are paid after 14 days, this is quicker than average (43 days)
14 days - Brimsdown Solutions Ltd
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brimsdown Solutions Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brimsdown Solutions Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (58.4%)
99.9% - Brimsdown Solutions Ltd
58.4% - Industry AVG
BRIMSDOWN SOLUTIONS LTD financials
EXPORT
Brimsdown Solutions Ltd's latest turnover from September 2021 is estimated at £31.4 thousand and the company has net assets of £1. According to their latest financial statements, Brimsdown Solutions Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Turnover
31,355
27,772
2,828
5
5
223
Other Income Or Grants
Cost Of Sales
25,072
21,987
2,316
4
4
185
Gross Profit
6,283
5,785
511
1
1
38
Admin Expenses
6,283
5,785
511
1
38
Operating Profit
1
Interest Payable
Interest Receivable
Pre-Tax Profit
1
Tax
Profit After Tax
1
Dividends Paid
Retained Profit
1
Employee Costs
34,648
34,821
33,148
33,972
32,001
31,374
Number Of Employees
1
1
1
1
1
1
EBITDA*
1
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
977
201
641
1
1
50
Group Debtors
Misc Debtors
Cash
misc current assets
3
total current assets
977
201
641
1
1
3
50
total assets
977
201
641
1
1
3
50
Bank overdraft
Bank loan
Trade Creditors
976
200
640
49
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2
total current liabilities
976
200
640
2
49
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
976
200
640
2
49
net assets
1
1
1
1
1
1
1
total shareholders funds
1
1
1
1
1
1
1
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Operating Activities
Operating Profit
1
Depreciation
Amortisation
Tax
Stock
Debtors
776
-440
640
1
-50
50
Creditors
776
-440
640
-49
49
Accruals and Deferred Income
-2
2
Deferred Taxes & Provisions
Cash flow from operations
-2
3
-1
Investing Activities
capital expenditure
Change in Investments
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
share issue
-1
1
interest
cash flow from financing
-1
1
cash and cash equivalents
cash
overdraft
change in cash
brimsdown solutions ltd 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 brimsdown solutions ltd. Get real-time insights into brimsdown solutions ltd's credit score, group structure and payment trends.
Perform a competitor analysis for brimsdown solutions ltd by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other undefined companies, companies in LE5 area or any other competitors across 12 key performance metrics.
brimsdown solutions ltd Ownership
BRIMSDOWN SOLUTIONS LTD group structure
Brimsdown Solutions Ltd has no subsidiary companies.
Ultimate parent company
BRIMSDOWN SOLUTIONS LTD
09203848
BRIMSDOWN SOLUTIONS LTD Shareholders
The sole shareholder of Brimsdown Solutions Ltd is Mohammed Ayyaz.
mohammed ayyaz
100%
brimsdown solutions ltd directors
Brimsdown Solutions Ltd currently has 1 director, undefined undefined serving since - .
officer
country
age
start
end
role
P&L
September 2021
turnover
31.4k
+13%
operating profit
0
0%
gross margin
20.1%
-3.8%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
52103 - Operation of warehousing and storage facilities for land transport activities of division 49
incorporation date
September 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
September 2021
previous names
N/A
accountant
-
auditor
-
address
unit 1c, 55 forest road, leicester, LE5 0BT
Bank
-
Legal Advisor
-
brimsdown solutions ltd 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 did not find charges/mortgages relating to brimsdown solutions ltd.
brimsdown solutions ltd 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 BRIMSDOWN SOLUTIONS LTD. This can take several minutes, an email will notify you when this has completed.
brimsdown solutions ltdCompanies House Filings - See Documents
