brolinz limited
brolinz limited Company Information
Company Number
09690763
Next Accounts
Apr 2025
Directors
Shareholders
mr kevin david linzner
mr steven john linzner
Group Structure
View All
Industry
Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
Registered Address
c/o donaldson ross & co., 12 millstream trading estate, ringwood, hampshire, BH24 3SE
Website
brolinz.combrolinz limited Estimated Valuation
Pomanda estimates the enterprise value of BROLINZ LIMITED at £34.8k based on a Turnover of £282.8k and 0.12x industry multiple (adjusted for size and gross margin).
brolinz limited Estimated Valuation
Pomanda estimates the enterprise value of BROLINZ LIMITED at £81.5k based on an EBITDA of £37.3k and a 2.18x industry multiple (adjusted for size and gross margin).
brolinz limited Estimated Valuation
Pomanda estimates the enterprise value of BROLINZ LIMITED at £30.7k based on Net Assets of £24k and 1.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brolinz Limited Overview
Brolinz Limited is a live company located in ringwood, BH24 3SE with a Companies House number of 09690763. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in July 2015, it's largest shareholder is mr kevin david linzner with a 50% stake. Brolinz Limited is a established, micro sized company, Pomanda has estimated its turnover at £282.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brolinz Limited Health Check
Pomanda's financial health check has awarded Brolinz Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
5 Weak
Size
annual sales of £282.8k, make it smaller than the average company (£6.7m)
- Brolinz Limited
£6.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -35%, show it is growing at a slower rate (4.8%)
- Brolinz Limited
4.8% - Industry AVG
Production
with a gross margin of 13.5%, this company has a higher cost of product (25%)
- Brolinz Limited
25% - Industry AVG
Profitability
an operating margin of 13.2% make it more profitable than the average company (4.5%)
- Brolinz Limited
4.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (38)
1 - Brolinz Limited
38 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£49.9k)
- Brolinz Limited
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £282.8k, this is more efficient (£165.9k)
- Brolinz Limited
£165.9k - Industry AVG
Debtor Days
it gets paid by customers after 115 days, this is later than average (46 days)
- Brolinz Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 8 days, this is close to average (9 days)
- Brolinz Limited
9 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brolinz Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brolinz Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 73.1%, this is a similar level of debt than the average (66.6%)
73.1% - Brolinz Limited
66.6% - Industry AVG
BROLINZ LIMITED financials
Brolinz Limited's latest turnover from July 2023 is estimated at £282.8 thousand and the company has net assets of £24 thousand. According to their latest financial statements, Brolinz Limited has 1 employee and maintains cash reserves of 0 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 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 1 | 1 | 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 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | ||||||||
| Intangible Assets | ||||||||
| Investments & Other | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
| Stock & work in progress | ||||||||
| Trade Debtors | 89,402 | 243,313 | 189,536 | 177,189 | 162,028 | 126,347 | 126,046 | 54,840 |
| Group Debtors | ||||||||
| Misc Debtors | ||||||||
| Cash | 4 | |||||||
| misc current assets | ||||||||
| total current assets | 89,402 | 243,313 | 189,536 | 177,189 | 162,028 | 126,347 | 126,046 | 54,844 |
| total assets | 89,502 | 243,413 | 189,636 | 177,289 | 162,128 | 126,447 | 126,146 | 54,844 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 6,000 | 6,000 | 216,233 | 195,741 | 159,374 | 124,299 | 123,917 | 54,149 |
| Group/Directors Accounts | ||||||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | ||||||||
| total current liabilities | 6,000 | 6,000 | 216,233 | 195,741 | 159,374 | 124,299 | 123,917 | 54,149 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | 59,459 | 241,382 | ||||||
| provisions | ||||||||
| total long term liabilities | 59,459 | 241,382 | ||||||
| total liabilities | 65,459 | 247,382 | 216,233 | 195,741 | 159,374 | 124,299 | 123,917 | 54,149 |
| net assets | 24,043 | -3,969 | -26,597 | -18,452 | 2,754 | 2,148 | 2,229 | 695 |
| total shareholders funds | 24,043 | -3,969 | -26,597 | -18,452 | 2,754 | 2,148 | 2,229 | 695 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | ||||||||
| Amortisation | ||||||||
| Tax | ||||||||
| Stock | ||||||||
| Debtors | -153,911 | 53,777 | 12,347 | 15,161 | 35,681 | 301 | 71,206 | 54,840 |
| Creditors | -210,233 | 20,492 | 36,367 | 35,075 | 382 | 69,768 | 54,149 | |
| Accruals and Deferred Income | ||||||||
| Deferred Taxes & Provisions | ||||||||
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 100 | |||||||
| 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 | -181,923 | 241,382 | ||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -4 | 4 | ||||||
| overdraft | ||||||||
| change in cash | -4 | 4 |
brolinz limited Credit Report and Business Information
Brolinz Limited Competitor Analysis
Perform a competitor analysis for brolinz limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in BH24 area or any other competitors across 12 key performance metrics.
brolinz limited Ownership
BROLINZ LIMITED group structure
Brolinz Limited has no subsidiary companies.
Ultimate parent company
BROLINZ LIMITED
09690763
brolinz limited directors
Brolinz Limited currently has 1 director, Mr Steven Linzner serving since Feb 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Steven Linzner | United Kingdom | 51 years | Feb 2016 | - | Director |
P&L
July 2023turnover
282.8k
-59%
operating profit
37.3k
0%
gross margin
13.5%
-0.95%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
24k
-7.06%
total assets
89.5k
-0.63%
cash
0
0%
net assets
Total assets minus all liabilities
brolinz limited company details
company number
09690763
Type
Private limited with Share Capital
industry
78109 - Activities of employment placement agencies (other than motion picture, television and other theatrical casting) n.e.c.
incorporation date
July 2015
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
-
auditor
-
address
c/o donaldson ross & co., 12 millstream trading estate, ringwood, hampshire, BH24 3SE
Bank
-
Legal Advisor
-
brolinz 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 brolinz limited.
brolinz 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 BROLINZ LIMITED. This can take several minutes, an email will notify you when this has completed.
brolinz limited Companies House Filings - See Documents
| date | description | view/download |
|---|
