brown and shaw limited
brown and shaw limited Company Information
Company Number
11450391
Next Accounts
May 2025
Shareholders
james stiff
russell stiff
View AllGroup Structure
View All
Industry
Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
Registered Address
30 nelson street, leicester, LE1 7BA
Website
brownshaw.co.ukbrown and shaw limited Estimated Valuation
Pomanda estimates the enterprise value of BROWN AND SHAW LIMITED at £615.2k based on a Turnover of £556.4k and 1.11x industry multiple (adjusted for size and gross margin).
brown and shaw limited Estimated Valuation
Pomanda estimates the enterprise value of BROWN AND SHAW LIMITED at £306.1k based on an EBITDA of £66.7k and a 4.59x industry multiple (adjusted for size and gross margin).
brown and shaw limited Estimated Valuation
Pomanda estimates the enterprise value of BROWN AND SHAW LIMITED at £3.1m based on Net Assets of £2.3m and 1.34x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brown And Shaw Limited Overview
Brown And Shaw Limited is a live company located in leicester, LE1 7BA with a Companies House number of 11450391. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in July 2018, it's largest shareholder is james stiff with a 65% stake. Brown And Shaw Limited is a young, small sized company, Pomanda has estimated its turnover at £556.4k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Brown And Shaw Limited Health Check
Pomanda's financial health check has awarded Brown And Shaw Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
2 Strong
4 Regular
3 Weak
Size
annual sales of £556.4k, make it smaller than the average company (£18.7m)
- Brown And Shaw Limited
£18.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (8.6%)
- Brown And Shaw Limited
8.6% - Industry AVG
Production
with a gross margin of 34.9%, this company has a comparable cost of product (34.9%)
- Brown And Shaw Limited
34.9% - Industry AVG
Profitability
an operating margin of 12% make it more profitable than the average company (4.7%)
- Brown And Shaw Limited
4.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (103)
3 - Brown And Shaw Limited
103 - Industry AVG
Pay Structure
on an average salary of £42.7k, the company has an equivalent pay structure (£42.7k)
- Brown And Shaw Limited
£42.7k - Industry AVG
Efficiency
resulting in sales per employee of £185.5k, this is equally as efficient (£185.5k)
- Brown And Shaw Limited
£185.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Brown And Shaw Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Brown And Shaw Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Brown And Shaw Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (14 weeks)
0 weeks - Brown And Shaw Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8%, this is a lower level of debt than the average (69.1%)
8% - Brown And Shaw Limited
69.1% - Industry AVG
BROWN AND SHAW LIMITED financials
Brown And Shaw Limited's latest turnover from August 2023 is estimated at £556.4 thousand and the company has net assets of £2.3 million. According to their latest financial statements, Brown And Shaw Limited has 3 employees and maintains cash reserves of £100 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| 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 | 3 | 3 | 3 | 3 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 |
| Cash | 100 | 100 | 100 | 100 | 100 |
| misc current assets | 0 | 0 | 0 | 0 | 0 |
| total current assets | 100 | 100 | 100 | 100 | 100 |
| total assets | 2,500,100 | 2,500,100 | 2,500,100 | 2,500,100 | 2,500,100 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 200,000 | 250,000 | 350,000 | 400,000 | 600,000 |
| total current liabilities | 200,000 | 250,000 | 350,000 | 400,000 | 600,000 |
| loans | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 200,000 | 250,000 | 350,000 | 400,000 | 600,000 |
| net assets | 2,300,100 | 2,250,100 | 2,150,100 | 2,100,100 | 1,900,100 |
| total shareholders funds | 2,300,100 | 2,250,100 | 2,150,100 | 2,100,100 | 1,900,100 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Operating Profit | |||||
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||
| Stock | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 0 | 0 | 0 |
| Creditors | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | -50,000 | -100,000 | -50,000 | -200,000 | 600,000 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||
| Investing Activities | |||||
| capital expenditure | |||||
| Change in Investments | 0 | 0 | 0 | 0 | 2,500,000 |
| cash flow from investments | |||||
| Financing Activities | |||||
| Bank loans | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||
| interest | |||||
| cash flow from financing | |||||
| cash and cash equivalents | |||||
| cash | 0 | 0 | 0 | 0 | 100 |
| overdraft | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 100 |
brown and shaw limited Credit Report and Business Information
Brown And Shaw Limited Competitor Analysis
Perform a competitor analysis for brown and shaw limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in LE1 area or any other competitors across 12 key performance metrics.
brown and shaw limited Ownership
BROWN AND SHAW LIMITED group structure
Brown And Shaw Limited has no subsidiary companies.
Ultimate parent company
BROWN AND SHAW LIMITED
11450391
brown and shaw limited directors
Brown And Shaw Limited currently has 3 directors. The longest serving directors include Mr Wayne Langton (Jul 2018) and Mr James Stiff (Jul 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Wayne Langton | United Kingdom | 54 years | Jul 2018 | - | Director |
| Mr James Stiff | United Kingdom | 33 years | Jul 2018 | - | Director |
| Mr Russell Stiff | United Kingdom | 64 years | Jul 2018 | - | Director |
P&L
August 2023turnover
556.4k
+9%
operating profit
66.7k
0%
gross margin
35%
-0.19%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
2.3m
+0.02%
total assets
2.5m
0%
cash
100
0%
net assets
Total assets minus all liabilities
brown and shaw limited company details
company number
11450391
Type
Private limited with Share Capital
industry
64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.
incorporation date
July 2018
age
7
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
August 2023
previous names
N/A
accountant
SOMERBYS LIMITED
auditor
-
address
30 nelson street, leicester, LE1 7BA
Bank
-
Legal Advisor
-
brown and shaw 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 brown and shaw limited.
brown and shaw 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 BROWN AND SHAW LIMITED. This can take several minutes, an email will notify you when this has completed.
brown and shaw limited Companies House Filings - See Documents
| date | description | view/download |
|---|
