Management consultancy activities (other than financial management)
Registered Address
1st floor block t, eastpoint business park, dublin 3 dublin ireland, 662882
Website
-
burlawn limitedEstimated Valuation
€150.6m
Pomanda estimates the enterprise value of BURLAWN LIMITED at €150.6m based on a Turnover of €216.2m and 0.7x industry multiple (adjusted for size and gross margin).
burlawn limitedEstimated Valuation
€28.2m
Pomanda estimates the enterprise value of BURLAWN LIMITED at €28.2m based on an EBITDA of €4.7m and a 6x industry multiple (adjusted for size and gross margin).
burlawn limitedEstimated Valuation
€22.8m
Pomanda estimates the enterprise value of BURLAWN LIMITED at €22.8m based on Net Assets of €8.7m and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Burlawn LimitedOverview
Burlawn Limited is a live company located in eastpoint business park, 662882 with a Companies House number of IE562323. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in May 2015, it's largest shareholder is
john purdy
with a 48.5% stake. Burlawn Limited is a established,
mega sized company, Pomanda has estimated its turnover at
€216.2m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Burlawn Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
7 Strong
0 Regular
5 Weak
Size
annual sales of €216.2m, make it larger than the average company (€433.3k)
€216.2m - Burlawn Limited
€433.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (10.6%)
35% - Burlawn Limited
10.6% - Industry AVG
Production
with a gross margin of 15.9%, this company has a higher cost of product (58%)
15.9% - Burlawn Limited
58% - Industry AVG
Profitability
an operating margin of 0.1% make it less profitable than the average company (8.5%)
0.1% - Burlawn Limited
8.5% - Industry AVG
Employees
with 488 employees, this is above the industry average (5)
488 - Burlawn Limited
5 - Industry AVG
Pay Structure
on an average salary of €74.3k, the company has a higher pay structure (€49k)
€74.3k - Burlawn Limited
€49k - Industry AVG
Efficiency
resulting in sales per employee of €443.1k, this is more efficient (€116.9k)
€443.1k - Burlawn Limited
€116.9k - Industry AVG
Debtor Days
it gets paid by customers after 37 days, this is earlier than average (63 days)
37 days - Burlawn Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 35 days, this is slower than average (25 days)
35 days - Burlawn Limited
25 days - Industry AVG
Stock Days
it holds stock equivalent to 1 days, this is less than average (23 days)
1 days - Burlawn Limited
23 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 2 weeks, this is less cash available to meet short term requirements (27 weeks)
2 weeks - Burlawn Limited
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 85.1%, this is a higher level of debt than the average (52.9%)
85.1% - Burlawn Limited
52.9% - Industry AVG
BURLAWN LIMITED financials
EXPORT
Burlawn Limited's latest turnover from March 2024 is €216.2 million and the company has net assets of €8.7 million. According to their latest financial statements, Burlawn Limited has 488 employees and maintains cash reserves of €1.9 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Turnover
216,245,476
197,133,951
115,744,942
87,060,184
88,161,711
85,204,479
68,396,891
64,209,407
Other Income Or Grants
Cost Of Sales
181,955,384
164,455,313
97,945,088
72,699,609
72,776,690
69,348,007
54,533,226
51,749,932
Gross Profit
34,290,092
32,678,638
17,799,854
14,360,575
15,385,021
15,856,472
13,863,665
12,459,475
Admin Expenses
34,022,371
30,527,132
16,553,187
12,909,784
14,296,602
13,703,192
12,064,546
11,119,367
Operating Profit
267,721
2,151,506
1,246,667
1,450,791
1,088,419
2,153,280
1,799,119
1,340,108
Interest Payable
1,636,074
752,392
237,579
170,200
134,038
165,395
136,259
81,232
Interest Receivable
6,643
5,507
3,799
1,901
4,527
1,013
1,805
2,447
Pre-Tax Profit
-1,361,710
1,404,621
1,012,887
1,282,492
958,908
1,988,898
1,664,665
1,261,323
Tax
-513,337
-309,908
-412,078
-353,038
-229,709
-367,943
-321,626
-332,316
Profit After Tax
-1,875,047
1,094,713
600,809
929,454
729,199
1,620,955
1,343,039
929,007
Dividends Paid
Retained Profit
-1,875,047
1,094,713
600,809
929,454
729,199
1,620,955
1,343,039
929,007
Employee Costs
36,260,189
32,954,885
22,106,022
18,135,352
20,091,097
19,050,817
16,870,014
15,357,766
Number Of Employees
488
478
324
267
292
280
257
256
EBITDA*
4,700,029
6,023,196
2,918,542
2,751,165
2,243,784
3,379,170
3,103,165
2,658,719
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Tangible Assets
1,471,230
1,670,612
1,802,579
1,848,269
1,238,141
242,435
299,196
303,875
Intangible Assets
26,748,060
34,080,463
28,276,825
4,563,521
5,416,044
6,413,858
7,465,190
8,996,090
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
28,219,290
35,751,075
30,079,404
6,411,790
6,654,185
6,656,293
7,764,386
9,299,965
Stock & work in progress
585,883
263,651
198,879
291,390
436,606
383,365
280,578
250,450
Trade Debtors
22,349,791
13,596,956
16,640,825
7,263,359
8,675,587
8,494,452
8,417,295
6,374,143
Group Debtors
63,498
53,734
104,530
152,123
152,191
52,191
82,565
51,614
Misc Debtors
5,542,213
5,542,559
5,239,264
3,460,471
5,117,602
3,795,099
3,251,418
4,013,073
Cash
1,858,903
13,017,898
15,363,695
5,933,232
2,510,936
4,435,202
4,245,404
5,096,658
misc current assets
total current assets
30,400,288
32,474,798
37,547,193
17,100,575
16,892,922
17,160,309
16,277,260
15,785,938
total assets
58,619,578
68,225,873
67,626,597
23,512,365
23,547,107
23,816,602
24,041,646
25,085,903
Bank overdraft
244,060
Bank loan
2,263,804
1,705,679
2,181,065
1,191,318
973,402
981,889
399,940
Trade Creditors
17,861,877
10,382,707
18,131,538
4,041,164
5,053,808
4,052,240
14,480,826
5,420,459
Group/Directors Accounts
804
804
381,976
500,000
724,958
724,958
724,958
other short term finances
8,500,000
3,923,700
hp & lease commitments
14,010
31,529
44,267
other current liabilities
12,040,397
15,616,826
14,107,920
8,666,594
7,373,498
6,938,334
6,752,406
total current liabilities
32,424,952
36,237,545
34,846,766
14,399,076
14,125,666
12,697,421
14,480,826
17,221,463
loans
17,450,000
21,700,000
23,528,986
686,414
1,513,813
2,345,414
2,217,317
1,866,877
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
17,450,000
21,700,000
23,528,986
686,414
1,513,813
2,345,414
2,217,317
1,866,877
total liabilities
49,874,952
57,937,545
58,375,752
15,085,490
15,639,479
15,042,835
16,698,143
19,088,340
net assets
8,744,626
10,288,328
9,250,845
8,426,875
7,907,628
8,773,767
7,343,503
5,997,563
total shareholders funds
8,744,626
10,288,328
9,250,845
8,426,875
7,907,628
8,773,767
7,343,503
5,997,563
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Operating Activities
Operating Profit
267,721
2,151,506
1,246,667
1,450,791
1,088,419
2,153,280
1,799,119
1,340,108
Depreciation
363,670
381,125
312,463
303,840
157,549
154,559
148,805
162,842
Amortisation
4,068,638
3,490,565
1,359,412
996,534
997,816
1,071,331
1,155,241
1,155,769
Tax
-513,337
-309,908
-412,078
-353,038
-229,709
-367,943
-321,626
-332,316
Stock
322,232
64,772
-92,511
-145,216
53,241
102,787
30,128
250,450
Debtors
8,762,253
-2,791,370
11,108,666
-3,069,427
1,603,638
590,464
1,312,448
10,438,830
Creditors
7,479,170
-7,748,831
14,090,374
-1,012,644
1,001,568
-10,428,586
9,060,367
5,420,459
Accruals and Deferred Income
-3,576,429
1,508,906
5,441,326
1,293,096
435,164
6,938,334
-6,752,406
6,752,406
Deferred Taxes & Provisions
Cash flow from operations
-995,052
2,199,961
11,022,009
5,893,222
1,793,928
-1,172,276
3,746,924
3,809,988
Investing Activities
capital expenditure
-1,926,280
-114,882
Change in Investments
cash flow from investments
-1,926,280
-114,882
Financing Activities
Bank loans
558,125
-475,386
989,747
217,916
-8,487
981,889
-399,940
399,940
Group/Directors Accounts
-381,172
-118,024
-224,958
724,958
-724,958
724,958
Other Short Term Loans
-8,500,000
8,500,000
-3,923,700
3,923,700
Long term loans
-4,250,000
-1,828,986
22,842,572
-827,399
-831,601
128,097
350,440
1,866,877
Hire Purchase and Lease Commitments
-17,519
-12,738
44,267
other long term liabilities
share issue
331,345
-57,230
223,161
-410,207
-1,595,338
-190,691
2,901
5,068,556
interest
-1,629,431
-746,885
-233,780
-168,299
-129,511
-164,382
-134,454
-78,785
cash flow from financing
-13,507,480
4,997,603
23,747,943
-1,412,947
-2,564,937
1,479,871
-4,829,711
11,905,246
cash and cash equivalents
cash
-11,158,995
-2,345,797
9,430,463
3,422,296
-1,924,266
189,798
-851,254
5,096,658
overdraft
244,060
change in cash
-11,403,055
-2,345,797
9,430,463
3,422,296
-1,924,266
189,798
-851,254
5,096,658
burlawn 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 burlawn limited. Get real-time insights into burlawn limited's credit score, group structure and payment trends.
Perform a competitor analysis for burlawn limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in Region Area area or any other competitors across 12 key performance metrics.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024
net assets
8.7m
-0.15%
total assets
58.6m
-0.14%
cash
1.9m
-0.86%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
burlawn limited company details
company number
IE562323
Type
LTD - PRIVATE COMPANY LIMITED BY SHARES
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
May 2015
age
10
incorporated
IE
ultimate parent company
None
accounts
Group
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
FORVIS MAZARS
address
1st floor block t, eastpoint business park, dublin 3 dublin ireland, 662882
Bank
ALLIED IRISH BANKS PLC
Legal Advisor
BEAUCHAMPS LLP
burlawn 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 found 1 charges/mortgages relating to burlawn limited. Currently there are 0 open charges and 1 have been satisfied in the past.
burlawn 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 BURLAWN LIMITED. This can take several minutes, an email will notify you when this has completed.
burlawn limitedCompanies House Filings - See Documents
