brenton smith limited
brenton smith limited Company Information
Company Number
09219785
Website
brentonsmith.exp.uk.comRegistered Address
white house, wollaton street, co, street, nottingham, NG1 5GF
Industry
Real estate agencies
Telephone
-
Next Accounts Due
115 days late
Group Structure
View All
Directors
Brenton Smith10 Years
Shareholders
brenton smith 100%
brenton smith limited Estimated Valuation
Pomanda estimates the enterprise value of BRENTON SMITH LIMITED at £193.6k based on a Turnover of £134.4k and 1.44x industry multiple (adjusted for size and gross margin).
brenton smith limited Estimated Valuation
Pomanda estimates the enterprise value of BRENTON SMITH LIMITED at £0 based on an EBITDA of £-2.5k and a 5.59x industry multiple (adjusted for size and gross margin).
brenton smith limited Estimated Valuation
Pomanda estimates the enterprise value of BRENTON SMITH LIMITED at £0 based on Net Assets of £-6.3k and 1.91x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brenton Smith Limited Overview
Brenton Smith Limited is a live company located in nottingham, NG1 5GF with a Companies House number of 09219785. It operates in the real estate agencies sector, SIC Code 68310. Founded in September 2014, it's largest shareholder is brenton smith with a 100% stake. Brenton Smith Limited is a established, micro sized company, Pomanda has estimated its turnover at £134.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brenton Smith Limited Health Check
Pomanda's financial health check has awarded Brenton Smith Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
1 Strong
2 Regular
7 Weak
Size
annual sales of £134.4k, make it smaller than the average company (£1.1m)
- Brenton Smith Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (2.9%)
- Brenton Smith Limited
2.9% - Industry AVG
Production
with a gross margin of 46.3%, this company has a higher cost of product (86.5%)
- Brenton Smith Limited
86.5% - Industry AVG
Profitability
an operating margin of -1.8% make it less profitable than the average company (11.9%)
- Brenton Smith Limited
11.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (16)
2 - Brenton Smith Limited
16 - Industry AVG
Pay Structure
on an average salary of £39k, the company has an equivalent pay structure (£39k)
- Brenton Smith Limited
£39k - Industry AVG
Efficiency
resulting in sales per employee of £67.2k, this is equally as efficient (£76.4k)
- Brenton Smith Limited
£76.4k - Industry AVG
Debtor Days
it gets paid by customers after 118 days, this is later than average (26 days)
- Brenton Smith Limited
26 days - Industry AVG
Creditor Days
its suppliers are paid after 56 days, this is slower than average (41 days)
- Brenton Smith Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brenton Smith Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brenton Smith Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 113.1%, this is a higher level of debt than the average (63.2%)
113.1% - Brenton Smith Limited
63.2% - Industry AVG
BRENTON SMITH LIMITED financials
Brenton Smith Limited's latest turnover from September 2022 is estimated at £134.4 thousand and the company has net assets of -£6.3 thousand. According to their latest financial statements, Brenton Smith Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|
| 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 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,087 | 3,832 | 2,698 | 3,097 | 3,932 | 681 | 908 | 671 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 3,087 | 3,832 | 2,698 | 3,097 | 3,932 | 681 | 908 | 671 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 43,766 | 50,703 | 132,346 | 68,322 | 41,977 | 50,843 | 13,434 | 7,920 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 1,136 | 2,807 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 23,129 | 6,100 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 239 | 0 | 0 |
| total current assets | 44,902 | 53,510 | 132,346 | 68,322 | 41,977 | 51,082 | 36,563 | 14,020 |
| total assets | 47,989 | 57,342 | 135,044 | 71,419 | 45,909 | 51,763 | 37,471 | 14,691 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 11,084 | 13,591 | 73,401 | 66,334 | 40,267 | 36,551 | 26,632 | 12,769 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 11,084 | 13,591 | 73,401 | 66,334 | 40,267 | 36,551 | 26,632 | 12,769 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 1,125 | 1,323 | 1,123 | 1,172 | 1,103 | 1,103 | 0 | 0 |
| other liabilities | 42,057 | 46,250 | 48,750 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 182 | 135 |
| total long term liabilities | 43,182 | 47,573 | 49,873 | 1,172 | 1,103 | 1,103 | 182 | 135 |
| total liabilities | 54,266 | 61,164 | 123,274 | 67,506 | 41,370 | 37,654 | 26,814 | 12,904 |
| net assets | -6,277 | -3,822 | 11,770 | 3,913 | 4,539 | 14,109 | 10,657 | 1,787 |
| total shareholders funds | -6,277 | -3,822 | 11,770 | 3,913 | 4,539 | 14,109 | 10,657 | 1,787 |
| Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 302 | 90 | ||||||
| Amortisation | 0 | 0 | ||||||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -8,608 | -78,836 | 64,024 | 26,345 | -8,866 | 37,409 | 5,514 | 7,920 |
| Creditors | -2,507 | -59,810 | 7,067 | 26,067 | 3,716 | 9,919 | 13,863 | 12,769 |
| Accruals and Deferred Income | -198 | 200 | -49 | 69 | 0 | 1,103 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | -182 | 47 | 135 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -4,193 | -2,500 | 48,750 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | -23,129 | 17,029 | 6,100 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | -23,129 | 17,029 | 6,100 |
brenton smith limited Credit Report and Business Information
Brenton Smith Limited Competitor Analysis
Perform a competitor analysis for brenton smith limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NG1 area or any other competitors across 12 key performance metrics.
brenton smith limited Ownership
BRENTON SMITH LIMITED group structure
Brenton Smith Limited has no subsidiary companies.
Ultimate parent company
BRENTON SMITH LIMITED
09219785
brenton smith limited directors
Brenton Smith Limited currently has 1 director, Mr Brenton Smith serving since Sep 2014.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Brenton Smith | 53 years | Sep 2014 | - | Director |
P&L
September 2022turnover
134.4k
-5%
operating profit
-2.5k
0%
gross margin
46.3%
-1.52%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2022net assets
-6.3k
+0.64%
total assets
48k
-0.16%
cash
0
0%
net assets
Total assets minus all liabilities
brenton smith limited company details
company number
09219785
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
September 2014
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2022
previous names
N/A
accountant
-
auditor
-
address
white house, wollaton street, co, street, nottingham, NG1 5GF
Bank
-
Legal Advisor
-
brenton smith 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 did not find charges/mortgages relating to brenton smith limited.
brenton smith limited Companies House Filings - See Documents
| date | description | view/download |
|---|
