Pomanda estimates the enterprise value of BROXTONS EA LTD at £29.1k based on a Turnover of £27k and 1.08x industry multiple (adjusted for size and gross margin).
broxtons ea ltdEstimated Valuation
£108
Pomanda estimates the enterprise value of BROXTONS EA LTD at £108 based on an EBITDA of £29 and a 3.69x industry multiple (adjusted for size and gross margin).
broxtons ea ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BROXTONS EA LTD at £0 based on Net Assets of £-162.3k and 2.08x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Broxtons Ea LtdOverview
Broxtons Ea Ltd is a live company located in ewloe, CH5 3UD with a Companies House number of 10053528. It operates in the real estate agencies sector, SIC Code 68310. Founded in March 2016, it's largest shareholder is
nigel paul seabridge
with a 100% stake. Broxtons Ea Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£27k with
declining
growth in recent years.
Pomanda's financial health check has awarded Broxtons Ea Ltd a 1 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
Health Rating1out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £27k, make it smaller than the average company (£472.1k)
£27k - Broxtons Ea Ltd
£472.1k - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (7.7%)
-3% - Broxtons Ea Ltd
7.7% - Industry AVG
Production
with a gross margin of 26.8%, this company has a higher cost of product (66.8%)
26.8% - Broxtons Ea Ltd
66.8% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (7.2%)
0.1% - Broxtons Ea Ltd
7.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (7)
1 - Broxtons Ea Ltd
7 - Industry AVG
Pay Structure
on an average salary of £43k, the company has an equivalent pay structure (£43k)
£43k - Broxtons Ea Ltd
£43k - Industry AVG
Efficiency
resulting in sales per employee of £27k, this is less efficient (£100.5k)
£27k - Broxtons Ea Ltd
£100.5k - Industry AVG
Debtor Days
it gets paid by customers after 54 days, this is near the average (50 days)
54 days - Broxtons Ea Ltd
50 days - Industry AVG
Creditor Days
its suppliers are paid after 2913 days, this is slower than average (32 days)
2913 days - Broxtons Ea Ltd
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Broxtons Ea Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Broxtons Ea Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 4150.2%, this is a higher level of debt than the average (55.9%)
4150.2% - Broxtons Ea Ltd
55.9% - Industry AVG
BROXTONS EA LTD financials
EXPORT
Broxtons Ea Ltd's latest turnover from March 2024 is estimated at £27 thousand and the company has net assets of -£162.3 thousand. According to their latest financial statements, we estimate that Broxtons Ea Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Turnover
26,952
25,685
24,784
29,943
22,575
16,474
14,670
18,700
Other Income Or Grants
Cost Of Sales
19,742
18,371
17,264
21,477
15,933
11,501
9,911
11,906
Gross Profit
7,210
7,315
7,520
8,466
6,642
4,973
4,759
6,793
Admin Expenses
7,181
49,386
7,708
49,460
6,811
7,652
83,549
3,619
Operating Profit
29
-42,071
-188
-40,994
-169
-2,679
-78,790
3,174
Interest Payable
Interest Receivable
Pre-Tax Profit
29
-42,071
-188
-40,994
-169
-2,679
-78,790
3,174
Tax
-7
-635
Profit After Tax
22
-42,071
-188
-40,994
-169
-2,679
-78,790
2,539
Dividends Paid
Retained Profit
22
-42,071
-188
-40,994
-169
-2,679
-78,790
2,539
Employee Costs
43,041
41,625
40,847
38,281
38,077
41,219
37,841
38,719
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
29
-42,071
-188
-40,994
-169
-2,679
-78,790
3,174
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Tangible Assets
60,176
62,611
60,176
60,176
60,176
405
Intangible Assets
Investments & Other
100
100
Debtors (Due After 1 year)
Total Fixed Assets
60,176
62,711
60,276
60,176
60,176
405
Stock & work in progress
Trade Debtors
4,008
5,757
6,802
3,549
5,645
3,290
3,437
6,700
Group Debtors
Misc Debtors
Cash
113
misc current assets
total current assets
4,008
5,757
6,802
3,549
5,645
3,290
3,437
6,813
total assets
4,008
5,757
66,978
66,260
65,921
63,466
63,613
7,218
Bank overdraft
Bank loan
Trade Creditors
157,605
146,442
156,553
136,353
141,118
139,169
133,709
4,679
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
157,605
146,442
156,553
136,353
141,118
139,169
133,709
4,679
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
8,733
21,667
30,706
50,000
3,902
3,056
6,155
provisions
171
total long term liabilities
8,733
21,667
30,706
50,000
3,902
3,227
6,155
total liabilities
166,338
168,109
187,259
186,353
145,020
142,396
139,864
4,679
net assets
-162,330
-162,352
-120,281
-120,093
-79,099
-78,930
-76,251
2,539
total shareholders funds
-162,330
-162,352
-120,281
-120,093
-79,099
-78,930
-76,251
2,539
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Operating Activities
Operating Profit
29
-42,071
-188
-40,994
-169
-2,679
-78,790
3,174
Depreciation
Amortisation
Tax
-7
-635
Stock
Debtors
-1,749
-1,045
3,253
-2,096
2,355
-147
-3,263
6,700
Creditors
11,163
-10,111
20,200
-4,765
1,949
5,460
129,030
4,679
Accruals and Deferred Income
Deferred Taxes & Provisions
-171
171
Cash flow from operations
12,934
-51,137
16,759
-43,663
-746
3,099
53,503
518
Investing Activities
capital expenditure
60,176
2,435
-2,435
-59,771
-405
Change in Investments
-100
100
cash flow from investments
60,176
2,535
-2,435
-100
-59,771
-405
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-12,934
-9,039
-19,294
46,098
846
-3,099
6,155
share issue
interest
cash flow from financing
-12,934
-9,039
-19,294
46,098
846
-3,099
6,155
cash and cash equivalents
cash
-113
113
overdraft
change in cash
-113
113
broxtons ea 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 broxtons ea ltd. Get real-time insights into broxtons ea ltd's credit score, group structure and payment trends.
Perform a competitor analysis for broxtons ea ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CH5 area or any other competitors across 12 key performance metrics.
broxtons ea ltd Ownership
BROXTONS EA LTD group structure
Broxtons Ea Ltd has no subsidiary companies.
Ultimate parent company
BROXTONS EA LTD
10053528
BROXTONS EA LTD Shareholders
The sole shareholder of Broxtons Ea Ltd is Nigel Paul Seabridge.
nigel paul seabridge
100%
broxtons ea ltd directors
Broxtons Ea Ltd currently has 1 director, Mr Nigel Seabridge serving since Jul 2018.
70229 - Management consultancy activities (other than financial management)
68310 - Real estate agencies
68320 - Management of real estate on a fee or contract basis
incorporation date
March 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
2 ffordd tegid, ewloe, CH5 3UD
Bank
-
Legal Advisor
-
broxtons ea 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 found 1 charges/mortgages relating to broxtons ea ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
broxtons ea 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 BROXTONS EA LTD. This can take several minutes, an email will notify you when this has completed.
broxtons ea ltdCompanies House Filings - See Documents
