griffin williams brookman ltd
griffin williams brookman ltd Company Information
Company Number
10821964
Website
-Registered Address
c/o breckman & company, 49 south molton street, london, W1K 5LH
Industry
Performing arts
Telephone
-
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
richelle brookman 25%
torben brookman 25%
View Allgriffin williams brookman ltd Estimated Valuation
Pomanda estimates the enterprise value of GRIFFIN WILLIAMS BROOKMAN LTD at £55.1k based on a Turnover of £554.7k and 0.1x industry multiple (adjusted for size and gross margin).
griffin williams brookman ltd Estimated Valuation
Pomanda estimates the enterprise value of GRIFFIN WILLIAMS BROOKMAN LTD at £64.1k based on an EBITDA of £18.6k and a 3.46x industry multiple (adjusted for size and gross margin).
griffin williams brookman ltd Estimated Valuation
Pomanda estimates the enterprise value of GRIFFIN WILLIAMS BROOKMAN LTD at £96.6k based on Net Assets of £383.5k and 0.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Griffin Williams Brookman Ltd Overview
Griffin Williams Brookman Ltd is a live company located in london, W1K 5LH with a Companies House number of 10821964. It operates in the performing arts sector, SIC Code 90010. Founded in June 2017, it's largest shareholder is richelle brookman with a 25% stake. Griffin Williams Brookman Ltd is a young, small sized company, Pomanda has estimated its turnover at £554.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Griffin Williams Brookman Ltd Health Check
Pomanda's financial health check has awarded Griffin Williams Brookman Ltd a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
5 Strong
2 Regular
3 Weak
Size
annual sales of £554.7k, make it larger than the average company (£280.7k)
- Griffin Williams Brookman Ltd
£280.7k - Industry AVG
Growth
3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (1.8%)
- Griffin Williams Brookman Ltd
1.8% - Industry AVG
Production
with a gross margin of 7.8%, this company has a higher cost of product (35.9%)
- Griffin Williams Brookman Ltd
35.9% - Industry AVG
Profitability
an operating margin of 3.4% make it more profitable than the average company (1.7%)
- Griffin Williams Brookman Ltd
1.7% - Industry AVG
Employees
with 5 employees, this is similar to the industry average (6)
- Griffin Williams Brookman Ltd
6 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
- Griffin Williams Brookman Ltd
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £110.9k, this is more efficient (£69.3k)
- Griffin Williams Brookman Ltd
£69.3k - Industry AVG
Debtor Days
it gets paid by customers after 6 days, this is earlier than average (9 days)
- Griffin Williams Brookman Ltd
9 days - Industry AVG
Creditor Days
its suppliers are paid after 278 days, this is slower than average (15 days)
- Griffin Williams Brookman Ltd
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Griffin Williams Brookman Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Griffin Williams Brookman Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 50.6%, this is a higher level of debt than the average (23.5%)
50.6% - Griffin Williams Brookman Ltd
23.5% - Industry AVG
GRIFFIN WILLIAMS BROOKMAN LTD financials
Griffin Williams Brookman Ltd's latest turnover from April 2023 is estimated at £554.7 thousand and the company has net assets of £383.5 thousand. According to their latest financial statements, we estimate that Griffin Williams Brookman Ltd has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|---|
| 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 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 766,805 | 766,805 | 766,805 | 766,805 | 766,805 | 751,469 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 766,805 | 766,805 | 766,805 | 766,805 | 766,805 | 751,469 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 9,692 | 12,892 | 29,880 | 16,553 | 7,843 | 146,980 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 590 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 9,692 | 12,892 | 29,880 | 17,143 | 7,843 | 146,980 |
| total assets | 776,497 | 779,697 | 796,685 | 783,948 | 774,648 | 898,449 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 389,544 | 406,637 | 795,884 | 783,147 | 773,251 | 906,131 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 389,544 | 406,637 | 795,884 | 783,147 | 773,251 | 906,131 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 3,500 | 3,526 | 5,026 | 5,026 | 5,000 | 2,590 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 3,500 | 3,526 | 5,026 | 5,026 | 5,000 | 2,590 |
| total liabilities | 393,044 | 410,163 | 800,910 | 788,173 | 778,251 | 908,721 |
| net assets | 383,453 | 369,534 | -4,225 | -4,225 | -3,603 | -10,272 |
| total shareholders funds | 383,453 | 369,534 | -4,225 | -4,225 | -3,603 | -10,272 |
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,200 | -16,988 | 12,737 | 9,300 | -139,137 | 146,980 |
| Creditors | -17,093 | -389,247 | 12,737 | 9,896 | -132,880 | 906,131 |
| Accruals and Deferred Income | -26 | -1,500 | 0 | 26 | 2,410 | 2,590 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 |
griffin williams brookman ltd Credit Report and Business Information
Griffin Williams Brookman Ltd Competitor Analysis
Perform a competitor analysis for griffin williams brookman ltd by selecting its closest rivals and benchmarking them against 12 key performance metrics.
griffin williams brookman ltd Ownership
GRIFFIN WILLIAMS BROOKMAN LTD group structure
Griffin Williams Brookman Ltd has no subsidiary companies.
Ultimate parent company
GRIFFIN WILLIAMS BROOKMAN LTD
10821964
griffin williams brookman ltd directors
Griffin Williams Brookman Ltd currently has 4 directors. The longest serving directors include Mr Gareth Williams (Jun 2017) and Ms Richelle Brookman (Jun 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Gareth Williams | England | 42 years | Jun 2017 | - | Director |
| Ms Richelle Brookman | United Kingdom | 46 years | Jun 2017 | - | Director |
| Mr Paul Griffin | England | 53 years | Jun 2017 | - | Director |
| Mr Torben Brookman | United Kingdom | 46 years | Jun 2017 | - | Director |
P&L
April 2023turnover
554.7k
+29%
operating profit
18.6k
0%
gross margin
7.9%
+84.02%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
383.5k
+0.04%
total assets
776.5k
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
griffin williams brookman ltd company details
company number
10821964
Type
Private limited with Share Capital
industry
90010 - Performing arts
incorporation date
June 2017
age
7
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
c/o breckman & company, 49 south molton street, london, W1K 5LH
last accounts submitted
April 2023
griffin williams brookman 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 did not find charges/mortgages relating to griffin williams brookman ltd.
griffin williams brookman ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
