Pomanda estimates the enterprise value of BROOKS FRANCHISE RECRUITMENT LIMITED at £15.7k based on a Turnover of £160.7k and 0.1x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BROOKS FRANCHISE RECRUITMENT LIMITED at £11.9k based on an EBITDA of £5.7k and a 2.1x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BROOKS FRANCHISE RECRUITMENT LIMITED at £30k based on Net Assets of £25.4k and 1.18x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brooks Franchise Recruitment LimitedOverview
Brooks Franchise Recruitment Limited is a live company located in bury, BL9 0DZ with a Companies House number of 10658576. It operates in the other activities of employment placement agencies sector, SIC Code 78109. Founded in March 2017, it's largest shareholder is
john brooks
with a 100% stake. Brooks Franchise Recruitment Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£160.7k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Brooks Franchise Recruitment Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £160.7k, make it smaller than the average company (£9m)
£160.7k - Brooks Franchise Recruitment Limited
£9m - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a similar rate (10.4%)
11% - Brooks Franchise Recruitment Limited
10.4% - Industry AVG
Production
with a gross margin of 13.3%, this company has a higher cost of product (24.4%)
13.3% - Brooks Franchise Recruitment Limited
24.4% - Industry AVG
Profitability
an operating margin of 3.5% make it more profitable than the average company (2.7%)
3.5% - Brooks Franchise Recruitment Limited
2.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (45)
1 - Brooks Franchise Recruitment Limited
45 - Industry AVG
Pay Structure
on an average salary of £52.4k, the company has an equivalent pay structure (£52.4k)
£52.4k - Brooks Franchise Recruitment Limited
£52.4k - Industry AVG
Efficiency
resulting in sales per employee of £160.7k, this is equally as efficient (£154.1k)
£160.7k - Brooks Franchise Recruitment Limited
£154.1k - Industry AVG
Debtor Days
it gets paid by customers after 74 days, this is later than average (41 days)
74 days - Brooks Franchise Recruitment Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 44 days, this is slower than average (9 days)
44 days - Brooks Franchise Recruitment Limited
9 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brooks Franchise Recruitment Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brooks Franchise Recruitment Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.8%, this is a lower level of debt than the average (65.5%)
45.8% - Brooks Franchise Recruitment Limited
65.5% - Industry AVG
BROOKS FRANCHISE RECRUITMENT LIMITED financials
EXPORT
Brooks Franchise Recruitment Limited's latest turnover from June 2024 is estimated at £160.7 thousand and the company has net assets of £25.4 thousand. According to their latest financial statements, Brooks Franchise Recruitment Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Turnover
160,697
129,195
72,066
118,779
55,871
28,246
41,025
Other Income Or Grants
Cost Of Sales
139,385
111,374
62,181
104,104
48,238
24,543
35,590
Gross Profit
21,312
17,821
9,885
14,675
7,633
3,703
5,434
Admin Expenses
15,639
-10,255
9,932
15,017
7,605
3,185
5,361
Operating Profit
5,673
28,076
-47
-342
28
518
73
Interest Payable
Interest Receivable
9
4
Pre-Tax Profit
5,673
28,076
-47
-342
28
527
78
Tax
-1,418
-7,019
-5
-100
-15
Profit After Tax
4,255
21,057
-47
-342
23
427
63
Dividends Paid
Retained Profit
4,255
21,057
-47
-342
23
427
63
Employee Costs
52,390
51,520
48,728
42,635
43,253
44,781
42,532
Number Of Employees
1
1
1
1
1
1
1
EBITDA*
5,673
28,076
-47
-342
28
518
190
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Tangible Assets
14,036
15,345
117
233
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
14,036
15,345
117
233
Stock & work in progress
Trade Debtors
32,888
25,539
12,908
21,488
8,116
2,307
Group Debtors
Misc Debtors
260
Cash
657
1,789
misc current assets
total current assets
32,888
25,799
12,908
21,488
8,116
2,964
1,789
total assets
46,924
41,144
12,908
21,488
8,116
3,081
2,022
Bank overdraft
Bank loan
Trade Creditors
17,112
19,163
12,134
20,717
7,603
2,590
1,548
Group/Directors Accounts
410
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
17,112
19,163
12,134
20,717
7,603
2,590
1,958
loans
hp & lease commitments
Accruals and Deferred Income
4,376
800
650
600
other liabilities
provisions
total long term liabilities
4,376
800
650
600
total liabilities
21,488
19,963
12,784
21,317
7,603
2,590
1,958
net assets
25,436
21,181
124
171
513
491
64
total shareholders funds
25,436
21,181
124
171
513
491
64
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Operating Activities
Operating Profit
5,673
28,076
-47
-342
28
518
73
Depreciation
117
Amortisation
Tax
-1,418
-7,019
-5
-100
-15
Stock
Debtors
7,089
12,891
-8,580
13,372
5,809
2,307
Creditors
-2,051
7,029
-8,583
13,114
5,013
1,042
1,548
Accruals and Deferred Income
3,576
150
50
600
Deferred Taxes & Provisions
Cash flow from operations
-1,309
15,345
-773
-847
1,723
Investing Activities
capital expenditure
1,309
-15,345
117
116
-350
Change in Investments
cash flow from investments
1,309
-15,345
117
116
-350
Financing Activities
Bank loans
Group/Directors Accounts
-410
410
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
9
4
cash flow from financing
-1
-401
415
cash and cash equivalents
cash
-657
-1,132
1,789
overdraft
change in cash
-657
-1,132
1,789
brooks franchise recruitment limited 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 brooks franchise recruitment limited. Get real-time insights into brooks franchise recruitment limited's credit score, group structure and payment trends.
Perform a competitor analysis for brooks franchise recruitment limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in BL9 area or any other competitors across 12 key performance metrics.
brooks franchise recruitment limited Ownership
BROOKS FRANCHISE RECRUITMENT LIMITED group structure
Brooks Franchise Recruitment Limited has no subsidiary companies.
Ultimate parent company
BROOKS FRANCHISE RECRUITMENT LIMITED
10658576
BROOKS FRANCHISE RECRUITMENT LIMITED Shareholders
The sole shareholder of Brooks Franchise Recruitment Limited is John Brooks.
john brooks
100%
brooks franchise recruitment limited directors
Brooks Franchise Recruitment Limited currently has 1 director, Mr John Brooks serving since Mar 2017.
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 brooks franchise recruitment limited.
brooks franchise recruitment 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 BROOKS FRANCHISE RECRUITMENT LIMITED. This can take several minutes, an email will notify you when this has completed.
brooks franchise recruitment limitedCompanies House Filings - See Documents
