Pomanda estimates the enterprise value of BROOKFIELD GARDEN LTD at £14 based on a Turnover of £37 and 0.38x industry multiple (adjusted for size and gross margin).
brookfield garden ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BROOKFIELD GARDEN LTD at £0 based on an EBITDA of £-25k and a 3.62x industry multiple (adjusted for size and gross margin).
brookfield garden ltdEstimated Valuation
£7
Pomanda estimates the enterprise value of BROOKFIELD GARDEN LTD at £7 based on Net Assets of £7 and 1.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brookfield Garden LtdOverview
Brookfield Garden Ltd is a live company located in wirral, CH48 2JP with a Companies House number of 11335156. It operates in the non-trading company sector, SIC Code 74990. Founded in April 2018, it's largest shareholder is
damon peter hart
with a 50% stake. Brookfield Garden Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£37.8 with
declining
growth in recent years.
Pomanda's financial health check has awarded Brookfield Garden Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
7 Weak
Size
annual sales of £37.8, make it smaller than the average company (£3m)
£37.8 - Brookfield Garden Ltd
£3m - Industry AVG
Growth
3 year (CAGR) sales growth of -82%, show it is growing at a slower rate (7.3%)
-82% - Brookfield Garden Ltd
7.3% - Industry AVG
Production
with a gross margin of 19.4%, this company has a higher cost of product (34.6%)
19.4% - Brookfield Garden Ltd
34.6% - Industry AVG
Profitability
an operating margin of -66151.5% make it less profitable than the average company (5.2%)
-66151.5% - Brookfield Garden Ltd
5.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (41)
1 - Brookfield Garden Ltd
41 - Industry AVG
Pay Structure
on an average salary of £41.7k, the company has an equivalent pay structure (£41.7k)
£41.7k - Brookfield Garden Ltd
£41.7k - Industry AVG
Efficiency
resulting in sales per employee of £37.8, this is less efficient (£148.5k)
£37.8 - Brookfield Garden Ltd
£148.5k - Industry AVG
Debtor Days
it gets paid by customers after 67 days, this is later than average (38 days)
67 days - Brookfield Garden Ltd
38 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Brookfield Garden Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brookfield Garden Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brookfield Garden Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Brookfield Garden Ltd
- - Industry AVG
BROOKFIELD GARDEN LTD financials
EXPORT
Brookfield Garden Ltd's latest turnover from April 2024 is estimated at £38 and the company has net assets of £7. According to their latest financial statements, we estimate that Brookfield Garden Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Turnover
38
1,809,094
7,660
6,192
201
28
Other Income Or Grants
Cost Of Sales
30
1,482,205
6,479
5,271
166
23
Gross Profit
7
326,889
1,180
921
35
5
Admin Expenses
25,012
286,641
2,314
4,947
55
-2
Operating Profit
-25,005
40,248
-1,134
-4,026
-20
7
Interest Payable
Interest Receivable
Pre-Tax Profit
-25,005
40,248
-1,134
-4,026
-20
7
Tax
-10,062
-1
Profit After Tax
-25,005
30,186
-1,134
-4,026
-20
6
Dividends Paid
Retained Profit
-25,005
30,186
-1,134
-4,026
-20
6
Employee Costs
41,745
280,363
37,769
36,375
36,492
36,116
Number Of Employees
1
7
1
1
1
1
EBITDA*
-25,005
40,248
-1,134
-4,026
-20
7
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Tangible Assets
1,386,769
1,386,769
1,386,769
1,253,769
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,386,769
1,386,769
1,386,769
1,253,769
Stock & work in progress
Trade Debtors
7
417,172
57
41
41
6
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
7
417,172
57
41
41
6
total assets
7
417,172
1,386,826
1,386,810
1,386,810
1,253,775
Bank overdraft
Bank loan
Trade Creditors
392,160
5,231
4,081
55
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
392,160
5,231
4,081
55
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,386,769
1,386,769
1,386,769
1,253,769
provisions
total long term liabilities
1,386,769
1,386,769
1,386,769
1,253,769
total liabilities
392,160
1,392,000
1,390,850
1,386,824
1,253,769
net assets
7
25,012
-5,174
-4,040
-14
6
total shareholders funds
7
25,012
-5,174
-4,040
-14
6
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Operating Activities
Operating Profit
-25,005
40,248
-1,134
-4,026
-20
7
Depreciation
Amortisation
Tax
-10,062
-1
Stock
Debtors
-417,165
417,115
16
35
6
Creditors
-392,160
386,929
1,150
4,026
55
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
Investing Activities
capital expenditure
1,386,769
-133,000
-1,253,769
Change in Investments
cash flow from investments
1,386,769
-133,000
-1,253,769
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,386,769
133,000
1,253,769
share issue
interest
cash flow from financing
-1,386,769
133,000
1,253,769
cash and cash equivalents
cash
overdraft
change in cash
brookfield garden 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 brookfield garden ltd. Get real-time insights into brookfield garden ltd's credit score, group structure and payment trends.
Perform a competitor analysis for brookfield garden ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CH48 area or any other competitors across 12 key performance metrics.
brookfield garden ltd Ownership
BROOKFIELD GARDEN LTD group structure
Brookfield Garden Ltd has no subsidiary companies.
Ultimate parent company
BROOKFIELD GARDEN LTD
11335156
BROOKFIELD GARDEN LTD Shareholders
The largest shareholders in Brookfield Garden Ltd include Damon Peter Hart and Victoria Jane Jackson.
damon peter hart
50%
victoria jane jackson
16.67%
denise marie hart
16.67%
jonathan miles cockram
16.67%
brookfield garden ltd directors
Brookfield Garden Ltd currently has 2 directors.
The longest serving directors include
Mr Jonathan Cockram (Nov 2018) and
Mr Damon Hart (Nov 2018).
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 2 charges/mortgages relating to brookfield garden ltd. Currently there are 0 open charges and 2 have been satisfied in the past.
brookfield garden 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 BROOKFIELD GARDEN LTD. This can take several minutes, an email will notify you when this has completed.
brookfield garden ltdCompanies House Filings - See Documents
