brandon yourself limited
brandon yourself limited Company Information
Company Number
09891931
Website
-Registered Address
amelia house crescent road, worthing, west sussex, BN11 1QR
Industry
Video production activities
Telephone
-
Next Accounts Due
August 2024
Group Structure
View All
Directors
Brandon Temasfieldt8 Years
Shareholders
b yourself properties ltd 100%
brandon yourself limited Estimated Valuation
Pomanda estimates the enterprise value of BRANDON YOURSELF LIMITED at £66.7k based on a Turnover of £139.4k and 0.48x industry multiple (adjusted for size and gross margin).
brandon yourself limited Estimated Valuation
Pomanda estimates the enterprise value of BRANDON YOURSELF LIMITED at £0 based on an EBITDA of £-56.9k and a 2.39x industry multiple (adjusted for size and gross margin).
brandon yourself limited Estimated Valuation
Pomanda estimates the enterprise value of BRANDON YOURSELF LIMITED at £171.6k based on Net Assets of £116.9k and 1.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brandon Yourself Limited Overview
Brandon Yourself Limited is a live company located in west sussex, BN11 1QR with a Companies House number of 09891931. It operates in the video production activities sector, SIC Code 59112. Founded in November 2015, it's largest shareholder is b yourself properties ltd with a 100% stake. Brandon Yourself Limited is a young, micro sized company, Pomanda has estimated its turnover at £139.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brandon Yourself Limited Health Check
Pomanda's financial health check has awarded Brandon Yourself 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
4 Regular
5 Weak
Size
annual sales of £139.4k, make it in line with the average company (£168.5k)
- Brandon Yourself Limited
£168.5k - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (9.1%)
- Brandon Yourself Limited
9.1% - Industry AVG
Production
with a gross margin of 48.3%, this company has a comparable cost of product (48.3%)
- Brandon Yourself Limited
48.3% - Industry AVG
Profitability
an operating margin of -44.8% make it less profitable than the average company (6.5%)
- Brandon Yourself Limited
6.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - Brandon Yourself Limited
3 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
- Brandon Yourself Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £69.7k, this is equally as efficient (£77.6k)
- Brandon Yourself Limited
£77.6k - Industry AVG
Debtor Days
it gets paid by customers after 73 days, this is later than average (55 days)
- Brandon Yourself Limited
55 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (35 days)
- Brandon Yourself Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brandon Yourself Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 131 weeks, this is more cash available to meet short term requirements (26 weeks)
131 weeks - Brandon Yourself Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 33.5%, this is a lower level of debt than the average (69.9%)
33.5% - Brandon Yourself Limited
69.9% - Industry AVG
BRANDON YOURSELF LIMITED financials
Brandon Yourself Limited's latest turnover from November 2022 is estimated at £139.4 thousand and the company has net assets of £116.9 thousand. According to their latest financial statements, Brandon Yourself Limited has 2 employees and maintains cash reserves of £146.5 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 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 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 756 | 5,995 | 18,496 | 32,881 | 23,163 | 13,512 | 14,037 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 756 | 5,995 | 18,496 | 32,881 | 23,163 | 13,512 | 14,037 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 28,048 | 67,423 | 51,599 | 41,358 | 772,781 | 302,534 | 74,350 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 677 | 476 | 32,415 | 9,007 | 0 | 62,214 | 0 |
| Cash | 146,459 | 198,705 | 459,438 | 374,036 | 0 | 0 | 22,102 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 175,184 | 266,604 | 543,452 | 424,401 | 772,781 | 364,748 | 96,452 |
| total assets | 175,940 | 272,599 | 561,948 | 457,282 | 795,944 | 378,260 | 110,489 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,947 | 1,821 | 14,426 | 11,122 | 111,673 | 83,190 | 29,222 |
| Group/Directors Accounts | 31,022 | 31,380 | 115,992 | 211,805 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 24,973 | 64,017 | 60,641 | 86,212 | 0 | 0 | 0 |
| total current liabilities | 57,942 | 97,218 | 191,059 | 309,139 | 111,673 | 83,190 | 29,222 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 1,056 | 1,200 | 3,500 | 6,247 | 0 | 0 | 2,200 |
| total long term liabilities | 1,056 | 1,200 | 3,500 | 6,247 | 0 | 0 | 2,200 |
| total liabilities | 58,998 | 98,418 | 194,559 | 315,386 | 111,673 | 83,190 | 31,422 |
| net assets | 116,942 | 174,181 | 367,389 | 141,896 | 684,271 | 295,070 | 79,067 |
| total shareholders funds | 116,942 | 174,181 | 367,389 | 141,896 | 684,271 | 295,070 | 79,067 |
| Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 5,492 | 12,948 | 3,397 | ||||
| Amortisation | 0 | 0 | 0 | ||||
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -39,174 | -16,115 | 33,649 | -722,416 | 408,033 | 290,398 | 74,350 |
| Creditors | 126 | -12,605 | 3,304 | -100,551 | 28,483 | 53,968 | 29,222 |
| Accruals and Deferred Income | -39,044 | 3,376 | -25,571 | 86,212 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | -144 | -2,300 | -2,747 | 6,247 | 0 | -2,200 | 2,200 |
| Cash flow from operations | |||||||
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -358 | -84,612 | -95,813 | 211,805 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | -52,246 | -260,733 | 85,402 | 374,036 | 0 | -22,102 | 22,102 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -52,246 | -260,733 | 85,402 | 374,036 | 0 | -22,102 | 22,102 |
brandon yourself limited Credit Report and Business Information
Brandon Yourself Limited Competitor Analysis
Perform a competitor analysis for brandon yourself limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
brandon yourself limited Ownership
BRANDON YOURSELF LIMITED group structure
Brandon Yourself Limited has no subsidiary companies.
Ultimate parent company
BRANDON YOURSELF LIMITED
09891931
brandon yourself limited directors
Brandon Yourself Limited currently has 1 director, Mr Brandon Temasfieldt serving since Nov 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Brandon Temasfieldt | United Kingdom | 29 years | Nov 2015 | - | Director |
P&L
November 2022turnover
139.4k
-47%
operating profit
-62.4k
0%
gross margin
48.4%
+18.25%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2022net assets
116.9k
-0.33%
total assets
175.9k
-0.35%
cash
146.5k
-0.26%
net assets
Total assets minus all liabilities
brandon yourself limited company details
company number
09891931
Type
Private limited with Share Capital
industry
59112 - Video production activities
incorporation date
November 2015
age
9
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
amelia house crescent road, worthing, west sussex, BN11 1QR
last accounts submitted
November 2022
brandon yourself 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 brandon yourself limited.
brandon yourself limited Companies House Filings - See Documents
| date | description | view/download |
|---|
