mark brown media europe limited
mark brown media europe limited Company Information
Company Number
09277436
Next Accounts
Apr 2025
Shareholders
michelle brown
tracey hawkins
Group Structure
View All
Industry
Other business support service activities n.e.c.
Registered Address
6 green lane business park, 238 green lane, new eltham, london, SE9 3TL
Website
-mark brown media europe limited Estimated Valuation
Pomanda estimates the enterprise value of MARK BROWN MEDIA EUROPE LIMITED at £433.3k based on a Turnover of £789.1k and 0.55x industry multiple (adjusted for size and gross margin).
mark brown media europe limited Estimated Valuation
Pomanda estimates the enterprise value of MARK BROWN MEDIA EUROPE LIMITED at £883.8k based on an EBITDA of £219.9k and a 4.02x industry multiple (adjusted for size and gross margin).
mark brown media europe limited Estimated Valuation
Pomanda estimates the enterprise value of MARK BROWN MEDIA EUROPE LIMITED at £2m based on Net Assets of £918.5k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mark Brown Media Europe Limited Overview
Mark Brown Media Europe Limited is a live company located in new eltham, SE9 3TL with a Companies House number of 09277436. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 2014, it's largest shareholder is michelle brown with a 50% stake. Mark Brown Media Europe Limited is a established, small sized company, Pomanda has estimated its turnover at £789.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mark Brown Media Europe Limited Health Check
Pomanda's financial health check has awarded Mark Brown Media Europe Limited a 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
4 Strong
3 Regular
4 Weak
Size
annual sales of £789.1k, make it smaller than the average company (£3.8m)
- Mark Brown Media Europe Limited
£3.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5%)
- Mark Brown Media Europe Limited
5% - Industry AVG
Production
with a gross margin of 37.7%, this company has a comparable cost of product (37.7%)
- Mark Brown Media Europe Limited
37.7% - Industry AVG
Profitability
an operating margin of 25% make it more profitable than the average company (6.1%)
- Mark Brown Media Europe Limited
6.1% - Industry AVG
Employees
with 6 employees, this is below the industry average (23)
6 - Mark Brown Media Europe Limited
23 - Industry AVG
Pay Structure
on an average salary of £48.2k, the company has an equivalent pay structure (£48.2k)
- Mark Brown Media Europe Limited
£48.2k - Industry AVG
Efficiency
resulting in sales per employee of £131.5k, this is equally as efficient (£153k)
- Mark Brown Media Europe Limited
£153k - Industry AVG
Debtor Days
it gets paid by customers after 49 days, this is later than average (41 days)
- Mark Brown Media Europe Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 45 days, this is slower than average (33 days)
- Mark Brown Media Europe Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Mark Brown Media Europe Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 125 weeks, this is more cash available to meet short term requirements (25 weeks)
125 weeks - Mark Brown Media Europe Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.8%, this is a lower level of debt than the average (61.7%)
35.8% - Mark Brown Media Europe Limited
61.7% - Industry AVG
MARK BROWN MEDIA EUROPE LIMITED financials
Mark Brown Media Europe Limited's latest turnover from July 2023 is estimated at £789.1 thousand and the company has net assets of £918.5 thousand. According to their latest financial statements, Mark Brown Media Europe Limited has 6 employees and maintains cash reserves of £1.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 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 | 6 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 83,272 | 489 | 2,917 | 3,881 | |||||
| Intangible Assets | |||||||||
| Investments & Other | 20 | 19,820 | 19,820 | 19,820 | 10,000 | 10,000 | 10,000 | 10,000 | |
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 83,292 | 20,309 | 22,737 | 23,701 | 10,000 | 10,000 | 10,000 | 10,000 | |
| Stock & work in progress | |||||||||
| Trade Debtors | 106,992 | 34,688 | 230,244 | 66,257 | 124,799 | 189,608 | 418,554 | 221,876 | 416,812 |
| Group Debtors | 53,209 | ||||||||
| Misc Debtors | 9,766 | 2,112 | 44,087 | 46,595 | 195,367 | 399,413 | 10,870 | 48,766 | |
| Cash | 1,230,003 | 1,488,285 | 1,609,270 | 968,529 | 697,121 | 425,174 | 249,376 | 299,877 | 170,115 |
| misc current assets | |||||||||
| total current assets | 1,346,761 | 1,525,085 | 1,883,601 | 1,081,381 | 1,070,496 | 1,014,195 | 678,800 | 570,519 | 586,927 |
| total assets | 1,430,053 | 1,545,394 | 1,906,338 | 1,105,082 | 1,080,496 | 1,024,195 | 688,800 | 580,519 | 586,927 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 61,295 | 114,081 | 364,545 | 338,000 | 265,058 | 435,428 | 69,398 | 59,232 | 407,644 |
| Group/Directors Accounts | 58 | 59 | 213 | ||||||
| other short term finances | 13 | 2,148 | |||||||
| hp & lease commitments | |||||||||
| other current liabilities | 450,241 | 711,544 | 936,882 | 321,907 | 247,737 | 203,597 | 468,957 | 256,397 | |
| total current liabilities | 511,536 | 825,625 | 1,301,485 | 659,979 | 515,156 | 639,025 | 538,355 | 315,629 | 407,644 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | |||||||||
| total long term liabilities | |||||||||
| total liabilities | 511,536 | 825,625 | 1,301,485 | 659,979 | 515,156 | 639,025 | 538,355 | 315,629 | 407,644 |
| net assets | 918,517 | 719,769 | 604,853 | 445,103 | 565,340 | 385,170 | 150,445 | 264,890 | 179,283 |
| total shareholders funds | 918,517 | 719,769 | 604,853 | 445,103 | 565,340 | 385,170 | 150,445 | 264,890 | 179,283 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 22,870 | 2,428 | 2,429 | 1,940 | |||||
| Amortisation | |||||||||
| Tax | |||||||||
| Stock | |||||||||
| Debtors | 79,958 | -237,531 | 161,479 | -260,523 | -215,646 | 159,597 | 158,782 | -146,170 | 416,812 |
| Creditors | -52,786 | -250,464 | 26,545 | 72,942 | -170,370 | 366,030 | 10,166 | -348,412 | 407,644 |
| Accruals and Deferred Income | -261,303 | -225,338 | 614,975 | 74,170 | 44,140 | -265,360 | 212,560 | 256,397 | |
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | -19,800 | 9,820 | 10,000 | ||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -58 | -1 | -154 | 213 | |||||
| Other Short Term Loans | -13 | -2,135 | 2,148 | ||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | -258,282 | -120,985 | 640,741 | 271,408 | 271,947 | 175,798 | -50,501 | 129,762 | 170,115 |
| overdraft | |||||||||
| change in cash | -258,282 | -120,985 | 640,741 | 271,408 | 271,947 | 175,798 | -50,501 | 129,762 | 170,115 |
mark brown media europe limited Credit Report and Business Information
Mark Brown Media Europe Limited Competitor Analysis
Perform a competitor analysis for mark brown media europe limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SE9 area or any other competitors across 12 key performance metrics.
mark brown media europe limited Ownership
MARK BROWN MEDIA EUROPE LIMITED group structure
Mark Brown Media Europe Limited has no subsidiary companies.
Ultimate parent company
MARK BROWN MEDIA EUROPE LIMITED
09277436
mark brown media europe limited directors
Mark Brown Media Europe Limited currently has 2 directors. The longest serving directors include Ms Tracey Hawkins (Oct 2014) and Mrs Michelle Brown (Mar 2020).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Tracey Hawkins | United Kingdom | 53 years | Oct 2014 | - | Director |
| Mrs Michelle Brown | United Kingdom | 46 years | Mar 2020 | - | Director |
P&L
July 2023turnover
789.1k
+59%
operating profit
197k
0%
gross margin
37.8%
-0.78%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
918.5k
+0.28%
total assets
1.4m
-0.07%
cash
1.2m
-0.17%
net assets
Total assets minus all liabilities
mark brown media europe limited company details
company number
09277436
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
October 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
July 2023
previous names
N/A
accountant
ANDREW CROSS & CO
auditor
-
address
6 green lane business park, 238 green lane, new eltham, london, SE9 3TL
Bank
-
Legal Advisor
-
mark brown media europe 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 mark brown media europe limited.
mark brown media europe 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 MARK BROWN MEDIA EUROPE LIMITED. This can take several minutes, an email will notify you when this has completed.
mark brown media europe limited Companies House Filings - See Documents
| date | description | view/download |
|---|
