Pomanda estimates the enterprise value of BROWN, MARCH AND BOWMAN LTD at £124k based on a Turnover of £173.3k and 0.72x industry multiple (adjusted for size and gross margin).
brown, march and bowman ltdEstimated Valuation
£37k
Pomanda estimates the enterprise value of BROWN, MARCH AND BOWMAN LTD at £37k based on an EBITDA of £8.1k and a 4.59x industry multiple (adjusted for size and gross margin).
brown, march and bowman ltdEstimated Valuation
£150.9k
Pomanda estimates the enterprise value of BROWN, MARCH AND BOWMAN LTD at £150.9k based on Net Assets of £49.3k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brown, March And Bowman LtdOverview
Brown, March And Bowman Ltd is a live company located in newcastle upon tyne, NE15 8DE with a Companies House number of 11697447. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2018, it's largest shareholder is
paul brown
with a 50% stake. Brown, March And Bowman Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£173.3k with
high
growth in recent years.
Pomanda's financial health check has awarded Brown, March And Bowman Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £173.3k, make it in line with the average company (£182.3k)
£173.3k - Brown, March And Bowman Ltd
£182.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (8.4%)
19% - Brown, March And Bowman Ltd
8.4% - Industry AVG
Production
with a gross margin of 50.7%, this company has a higher cost of product (93.2%)
50.7% - Brown, March And Bowman Ltd
93.2% - Industry AVG
Profitability
an operating margin of 4.7% make it less profitable than the average company (10.4%)
4.7% - Brown, March And Bowman Ltd
10.4% - Industry AVG
Employees
with 5 employees, this is above the industry average (3)
5 - Brown, March And Bowman Ltd
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Brown, March And Bowman Ltd
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £34.7k, this is less efficient (£76.5k)
£34.7k - Brown, March And Bowman Ltd
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 140 days, this is later than average (77 days)
140 days - Brown, March And Bowman Ltd
77 days - Industry AVG
Creditor Days
its suppliers are paid after 322 days, this is slower than average (22 days)
322 days - Brown, March And Bowman Ltd
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brown, March And Bowman Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brown, March And Bowman Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 63%, this is a higher level of debt than the average (50.8%)
63% - Brown, March And Bowman Ltd
50.8% - Industry AVG
BROWN, MARCH AND BOWMAN LTD financials
EXPORT
Brown, March And Bowman Ltd's latest turnover from March 2024 is estimated at £173.3 thousand and the company has net assets of £49.3 thousand. According to their latest financial statements, Brown, March And Bowman Ltd has 5 employees 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
Turnover
173,318
210,917
147,181
102,779
88,076
Other Income Or Grants
Cost Of Sales
85,468
103,891
71,378
47,067
39,088
Gross Profit
87,850
107,026
75,803
55,712
48,988
Admin Expenses
79,777
103,884
63,646
36,852
29,756
Operating Profit
8,073
3,142
12,157
18,860
19,232
Interest Payable
Interest Receivable
Pre-Tax Profit
8,073
3,142
12,157
18,860
19,232
Tax
-2,018
-597
-2,310
-3,583
-3,654
Profit After Tax
6,055
2,545
9,847
15,277
15,578
Dividends Paid
Retained Profit
6,055
2,545
9,847
15,277
15,578
Employee Costs
174,145
264,749
183,783
132,875
112,010
Number Of Employees
5
8
6
5
4
EBITDA*
8,073
3,142
12,157
18,860
21,374
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Tangible Assets
65,574
70,166
75,465
25,253
27,405
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
65,574
70,166
75,465
25,253
27,405
Stock & work in progress
Trade Debtors
66,485
60,683
42,812
22,230
20,029
Group Debtors
Misc Debtors
1,198
610
617
305
173
Cash
misc current assets
total current assets
67,683
61,293
43,429
22,535
20,202
total assets
133,257
131,459
118,894
47,788
47,607
Bank overdraft
Bank loan
Trade Creditors
75,609
74,415
68,858
7,600
12,648
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
75,609
74,415
68,858
7,600
12,648
loans
hp & lease commitments
Accruals and Deferred Income
4,857
8,518
2,135
19,381
other liabilities
3,489
5,279
7,199
9,333
provisions
total long term liabilities
8,346
13,797
9,334
9,333
19,381
total liabilities
83,955
88,212
78,192
16,933
32,029
net assets
49,302
43,247
40,702
30,855
15,578
total shareholders funds
49,302
43,247
40,702
30,855
15,578
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Operating Activities
Operating Profit
8,073
3,142
12,157
18,860
19,232
Depreciation
328
Amortisation
1,814
Tax
-2,018
-597
-2,310
-3,583
-3,654
Stock
Debtors
6,390
17,864
20,894
2,333
20,202
Creditors
1,194
5,557
61,258
-5,048
12,648
Accruals and Deferred Income
-3,661
6,383
2,135
-19,381
19,381
Deferred Taxes & Provisions
Cash flow from operations
-2,802
-3,379
52,346
-11,485
29,547
Investing Activities
capital expenditure
4,592
5,299
-50,212
2,152
-29,547
Change in Investments
cash flow from investments
4,592
5,299
-50,212
2,152
-29,547
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,790
-1,920
-2,134
9,333
share issue
interest
cash flow from financing
-1,790
-1,920
-2,134
9,333
cash and cash equivalents
cash
overdraft
change in cash
brown, march and bowman 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 brown, march and bowman ltd. Get real-time insights into brown, march and bowman ltd's credit score, group structure and payment trends.
Perform a competitor analysis for brown, march and bowman ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NE15 area or any other competitors across 12 key performance metrics.
brown, march and bowman ltd Ownership
BROWN, MARCH AND BOWMAN LTD group structure
Brown, March And Bowman Ltd has no subsidiary companies.
Ultimate parent company
BROWN, MARCH AND BOWMAN LTD
11697447
BROWN, MARCH AND BOWMAN LTD Shareholders
The largest shareholders in Brown, March And Bowman Ltd include Paul Brown and Samantha March.
paul brown
50%
samantha march
25%
amy bowman
25%
brown, march and bowman ltd directors
Brown, March And Bowman Ltd currently has 3 directors.
The longest serving directors include
Mr Paul Brown (Nov 2018) and
Miss Samantha March (Aug 2020).
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, march and bowman ltd.
brown, march and bowman 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 BROWN, MARCH AND BOWMAN LTD. This can take several minutes, an email will notify you when this has completed.
brown, march and bowman ltdCompanies House Filings - See Documents
