Pomanda estimates the enterprise value of BRAWN POWER LTD at £583.3k based on a Turnover of £784.4k and 0.74x industry multiple (adjusted for size and gross margin).
brawn power ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BRAWN POWER LTD at £0 based on an EBITDA of £-829.7k and a 4.6x industry multiple (adjusted for size and gross margin).
brawn power ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BRAWN POWER LTD at £0 based on Net Assets of £-159.9k and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brawn Power LtdOverview
Brawn Power Ltd is a live company located in london, WC2H 9JQ with a Companies House number of 13062748. It operates in the business and domestic software development sector, SIC Code 62012. Founded in December 2020, it's largest shareholder is
sohail rashid
with a 70.3% stake. Brawn Power Ltd is a young,
small sized company, Pomanda has estimated its turnover at
£784.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Brawn Power Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £784.4k, make it smaller than the average company (£6.7m)
£784.4k - Brawn Power Ltd
£6.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 47%, show it is growing at a faster rate (10.7%)
47% - Brawn Power Ltd
10.7% - Industry AVG
Production
with a gross margin of 61%, this company has a comparable cost of product (61%)
61% - Brawn Power Ltd
61% - Industry AVG
Profitability
an operating margin of -106.5% make it less profitable than the average company (3.9%)
-106.5% - Brawn Power Ltd
3.9% - Industry AVG
Employees
with 12 employees, this is below the industry average (44)
12 - Brawn Power Ltd
44 - Industry AVG
Pay Structure
on an average salary of £74.1k, the company has an equivalent pay structure (£74.1k)
£74.1k - Brawn Power Ltd
£74.1k - Industry AVG
Efficiency
resulting in sales per employee of £65.4k, this is less efficient (£157.2k)
£65.4k - Brawn Power Ltd
£157.2k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (54 days)
1 days - Brawn Power Ltd
54 days - Industry AVG
Creditor Days
its suppliers are paid after 120 days, this is slower than average (37 days)
120 days - Brawn Power Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brawn Power Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 5 weeks, this is less cash available to meet short term requirements (15 weeks)
5 weeks - Brawn Power Ltd
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 564.2%, this is a higher level of debt than the average (63%)
564.2% - Brawn Power Ltd
63% - Industry AVG
BRAWN POWER LTD financials
EXPORT
Brawn Power Ltd's latest turnover from December 2024 is estimated at £784.4 thousand and the company has net assets of -£159.9 thousand. According to their latest financial statements, Brawn Power Ltd has 12 employees and maintains cash reserves of £19 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Turnover
784,430
402,303
377,270
246,990
Other Income Or Grants
Cost Of Sales
306,158
154,803
143,952
91,959
Gross Profit
478,272
247,500
233,319
155,031
Admin Expenses
1,313,423
1,031,025
981,735
788,474
Operating Profit
-835,151
-783,525
-748,416
-633,443
Interest Payable
Interest Receivable
773
1,053
9,230
624
Pre-Tax Profit
-834,378
-782,472
-739,186
-632,819
Tax
Profit After Tax
-834,378
-782,472
-739,186
-632,819
Dividends Paid
Retained Profit
-834,378
-782,472
-739,186
-632,819
Employee Costs
889,293
438,483
207,840
130,651
Number Of Employees
12
6
3
2
EBITDA*
-829,717
-778,202
-744,253
-633,443
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Tangible Assets
5,679
11,113
15,363
8,394
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5,679
11,113
15,363
8,394
Stock & work in progress
Trade Debtors
2,398
264
Group Debtors
Misc Debtors
7,408
5,309
15,829
13,445
Cash
18,968
11,957
28,175
499,230
misc current assets
total current assets
28,774
17,530
44,004
512,675
total assets
34,453
28,643
59,367
521,069
Bank overdraft
Bank loan
Trade Creditors
101,393
147,959
46,816
50,220
Group/Directors Accounts
19,476
18,602
624
247
other short term finances
hp & lease commitments
other current liabilities
73,507
57,627
33,000
2,489
total current liabilities
194,376
224,188
80,440
52,956
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
194,376
224,188
80,440
52,956
net assets
-159,923
-195,545
-21,073
468,113
total shareholders funds
-159,923
-195,545
-21,073
468,113
Dec 2024
Dec 2023
Dec 2022
Dec 2021
Operating Activities
Operating Profit
-835,151
-783,525
-748,416
-633,443
Depreciation
5,434
5,323
4,163
Amortisation
Tax
Stock
Debtors
4,233
-10,256
2,384
13,445
Creditors
-46,566
101,143
-3,404
50,220
Accruals and Deferred Income
15,880
24,627
30,511
2,489
Deferred Taxes & Provisions
Cash flow from operations
-864,636
-642,176
-719,530
-594,179
Investing Activities
capital expenditure
-1,073
-11,132
-8,394
Change in Investments
cash flow from investments
-1,073
-11,132
-8,394
Financing Activities
Bank loans
Group/Directors Accounts
874
17,978
377
247
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
870,000
608,000
250,000
1,100,932
interest
773
1,053
9,230
624
cash flow from financing
871,647
627,031
259,607
1,101,803
cash and cash equivalents
cash
7,011
-16,218
-471,055
499,230
overdraft
change in cash
7,011
-16,218
-471,055
499,230
brawn power 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 brawn power ltd. Get real-time insights into brawn power ltd's credit score, group structure and payment trends.
Perform a competitor analysis for brawn power ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in WC2H area or any other competitors across 12 key performance metrics.
brawn power ltd Ownership
BRAWN POWER LTD group structure
Brawn Power Ltd has no subsidiary companies.
Ultimate parent company
BRAWN POWER LTD
13062748
BRAWN POWER LTD Shareholders
The largest shareholders in Brawn Power Ltd include Sohail Rashid and Holly Beadle.
sohail rashid
70.29%
holly beadle
15.39%
paul richardson investments ltd
6.17%
mnl nominees (true capital) limited
4.17%
andrew thomas smith
1.64%
nick mitchell
1.33%
david hickey
0.33%
kerry ritz
0.14%
paul jonathan halliwell
0.13%
dean fielding
0.13%
brawn power ltd directors
Brawn Power Ltd currently has 3 directors.
The longest serving directors include
Mr Mohammed Rashid (Dec 2020) and
Mr Paul Richardson (Feb 2024).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2024
net assets
-159.9k
-0.18%
total assets
34.5k
+0.2%
cash
19k
+0.59%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
brawn power ltd company details
company number
13062748
Type
Private limited with Share Capital
industry
62012 - Business and domestic software development
62090 - Other information technology and computer service activities
incorporation date
December 2020
age
5
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2024
previous names
N/A
accountant
-
auditor
-
address
71-75 shelton street, london, WC2H 9JQ
Bank
-
Legal Advisor
-
brawn power 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 found 1 charges/mortgages relating to brawn power ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
brawn power 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 BRAWN POWER LTD. This can take several minutes, an email will notify you when this has completed.
brawn power ltdCompanies House Filings - See Documents
