Pomanda estimates the enterprise value of BROWNLEE FITNESS LIMITED at £53.8k based on a Turnover of £64.6k and 0.83x industry multiple (adjusted for size and gross margin).
brownlee fitness limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BROWNLEE FITNESS LIMITED at £0 based on an EBITDA of £-30.2k and a 3.09x industry multiple (adjusted for size and gross margin).
brownlee fitness limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BROWNLEE FITNESS LIMITED at £0 based on Net Assets of £-24.2k and 1.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brownlee Fitness LimitedOverview
Brownlee Fitness Limited is a live company located in ipswich, IP1 2HA with a Companies House number of 12581659. It operates in the other sports activities sector, SIC Code 93199. Founded in May 2020, it's largest shareholder is
mark buckingham
with a 23.2% stake. Brownlee Fitness Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£64.6k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Brownlee Fitness Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
0 Strong
3 Regular
5 Weak
Size
annual sales of £64.6k, make it smaller than the average company (£489.2k)
£64.6k - Brownlee Fitness Limited
£489.2k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Brownlee Fitness Limited
- - Industry AVG
Production
with a gross margin of 41.3%, this company has a comparable cost of product (41.3%)
41.3% - Brownlee Fitness Limited
41.3% - Industry AVG
Profitability
an operating margin of -46.7% make it less profitable than the average company (1.7%)
-46.7% - Brownlee Fitness Limited
1.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (13)
1 - Brownlee Fitness Limited
13 - Industry AVG
Pay Structure
on an average salary of £25.9k, the company has an equivalent pay structure (£25.9k)
£25.9k - Brownlee Fitness Limited
£25.9k - Industry AVG
Efficiency
resulting in sales per employee of £64.6k, this is equally as efficient (£64.6k)
£64.6k - Brownlee Fitness Limited
£64.6k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Brownlee Fitness Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Brownlee Fitness Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brownlee Fitness Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 13 weeks, this is less cash available to meet short term requirements (76 weeks)
13 weeks - Brownlee Fitness Limited
76 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 382.4%, this is a higher level of debt than the average (37.7%)
382.4% - Brownlee Fitness Limited
37.7% - Industry AVG
BROWNLEE FITNESS LIMITED financials
EXPORT
Brownlee Fitness Limited's latest turnover from May 2023 is estimated at £64.6 thousand and the company has net assets of -£24.2 thousand. According to their latest financial statements, Brownlee Fitness Limited has 1 employee and maintains cash reserves of £8.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2023
May 2022
May 2021
Turnover
64,573
58,794
Other Income Or Grants
Cost Of Sales
37,928
30,534
Gross Profit
26,645
28,260
Admin Expenses
56,806
18,299
3,322
Operating Profit
-30,161
9,961
-3,322
Interest Payable
Interest Receivable
988
290
11
Pre-Tax Profit
-29,173
10,252
-3,311
Tax
-1,948
Profit After Tax
-29,173
8,304
-3,311
Dividends Paid
Retained Profit
-29,173
8,304
-3,311
Employee Costs
25,889
27,031
Number Of Employees
1
1
EBITDA*
-30,161
9,961
-3,322
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023
May 2022
May 2021
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
10
10
10
Cash
8,549
35,379
22,709
misc current assets
total current assets
8,559
35,389
22,719
total assets
8,559
35,389
22,719
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
29,593
27,250
25,000
other short term finances
hp & lease commitments
other current liabilities
3,136
3,136
1,020
total current liabilities
32,729
30,386
26,020
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
32,729
30,386
26,020
net assets
-24,170
5,003
-3,301
total shareholders funds
-24,170
5,003
-3,301
May 2023
May 2022
May 2021
Operating Activities
Operating Profit
-30,161
9,961
-3,322
Depreciation
Amortisation
Tax
-1,948
Stock
Debtors
10
Creditors
Accruals and Deferred Income
2,116
1,020
Deferred Taxes & Provisions
Cash flow from operations
-30,161
10,129
-2,312
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
2,343
2,250
25,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
10
interest
988
290
11
cash flow from financing
3,331
2,540
25,021
cash and cash equivalents
cash
-26,830
12,670
22,709
overdraft
change in cash
-26,830
12,670
22,709
brownlee fitness 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 brownlee fitness limited. Get real-time insights into brownlee fitness limited's credit score, group structure and payment trends.
Perform a competitor analysis for brownlee fitness limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in IP1 area or any other competitors across 12 key performance metrics.
brownlee fitness limited Ownership
BROWNLEE FITNESS LIMITED group structure
Brownlee Fitness Limited has no subsidiary companies.
Ultimate parent company
BROWNLEE FITNESS LIMITED
12581659
BROWNLEE FITNESS LIMITED Shareholders
The largest shareholders in Brownlee Fitness Limited include Mark Buckingham and Jonathan Brownlee Limited.
mark buckingham
23.21%
jonathan brownlee limited
23.21%
alistair brownlee limited
23.21%
pete pastides
14.51%
richard downey
7.74%
andrew mcghee
4.84%
rhys beer
0.64%
mark whiteling
0.51%
tim gittins
0.48%
michael higgins
0.48%
brownlee fitness limited directors
Brownlee Fitness Limited currently has 3 directors.
The longest serving directors include
Mr Richard Downey (May 2020) and
Mr Richard Downey (May 2020).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023
net assets
-24.2k
-5.83%
total assets
8.6k
-0.76%
cash
8.5k
-0.76%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
brownlee fitness limited company details
company number
12581659
Type
Private limited with Share Capital
industry
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
May 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2023
previous names
N/A
accountant
GMS FC LIMITED
auditor
-
address
1 london road, ipswich, IP1 2HA
Bank
-
Legal Advisor
-
brownlee fitness 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 brownlee fitness limited.
brownlee fitness 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 BROWNLEE FITNESS LIMITED. This can take several minutes, an email will notify you when this has completed.
brownlee fitness limitedCompanies House Filings - See Documents
