Broome Estates Limited

POWER SEARCH PRICING

SOLUTIONS

broome estates limited Company Information

Company Number

NI003284

Next Accounts

12 days late

Directors

Justin Selig

Eliana Blankstone

Shareholders

eliana yvette blankstone

justin henry david selig

Group Structure

View All

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Registered Address

21 arthur street, belfast, northern ireland, BT1 4GA

Website

broome estates limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of BROOME ESTATES LIMITED at £2m based on Net Assets of £1.1m and 1.76x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Broome Estates Limited is a live company located in northern ireland, BT1 4GA with a Companies House number of NI003284. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 1953, it's largest shareholder is eliana yvette blankstone with a 50% stake. Broome Estates Limited is a mature, micro sized company, Pomanda has estimated its turnover at £163.9k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Broome Estates Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £163.9k, make it smaller than the average company (£800.7k)

Growth

3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (2.1%)

EXPORT

Broome Estates Limited's latest turnover from April 2023 is estimated at £163.9 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Broome Estates Limited has 2 employees and maintains cash reserves of £923 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	163,948	149,094	192,222	165,070	257,049	239,582	257,245	231,479	217,699	230,768	334,800	764,285	1,021,621	1,137,976
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	45,292	41,592	55,744	45,896	75,089	63,551	65,897	64,771	75,147	81,326	114,408	252,607	347,043	361,888
Gross Profit	118,656	107,503	136,478	119,174	181,959	176,031	191,349	166,708	142,552	149,443	220,392	511,678	674,577	776,088
Admin Expenses	125,713	-112,830	122,049	173,402	189,504	290,663	66,900	154,246	118,386	127,829	201,127	535,690	630,193	-508,393
Operating Profit	-7,057	220,333	14,429	-54,228	-7,545	-114,632	124,449	12,462	24,166	21,614	19,265	-24,012	44,384	1,284,481
Interest Payable	0	0	0	0	0	428	1,208	828	0	0	0	0	0	0
Interest Receivable	202	1,849	270	28	47	31	0	7	7	0	809	1,561	1,497	746
Pre-Tax Profit	-6,855	222,183	14,699	-54,200	-7,498	-115,029	123,241	11,640	24,173	21,614	20,074	-22,451	45,881	1,285,226
Tax	0	-42,215	-2,793	0	0	0	-23,416	-2,328	-4,834	-4,539	-4,617	0	-11,929	-359,863
Profit After Tax	-6,855	179,968	11,906	-54,200	-7,498	-115,029	99,825	9,312	19,338	17,075	15,457	-22,451	33,952	925,363
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-6,855	179,968	11,906	-54,200	-7,498	-115,029	99,825	9,312	19,338	17,075	15,457	-22,451	33,952	925,363
Employee Costs	62,094	60,325	54,351	55,822	55,335	53,181	51,775	52,515	52,673	50,400	72,397	144,547	164,334	196,476
Number Of Employees	2	2	2	2	2	2	2	2	2	2	3	6	7	8
EBITDA*	-7,054	220,338	14,435	-54,220	-7,534	-114,618	124,468	12,487	24,200	21,659	19,325	-23,932	44,491	1,284,623

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	9	12	17	23	31	42	56	75	100	134	179	239	386,268	387,900
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	1,405,333	1,405,333	475,000	910,000	965,000	965,000	1,097,000	1,097,000	1,202,000	1,202,000	1,020,593	526,070	132,000	132,000
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,405,342	1,405,345	475,017	910,023	965,031	965,042	1,097,056	1,097,075	1,202,100	1,202,134	1,020,772	526,309	518,268	519,900
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	5,782	5,920	15,174	8,747	18,898	18,536	20,036	17,862	16,617	19,196	34,401	86,318	108,344	118,684
Group Debtors	9,200	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	3,737	11,167	3,130	4,662	23,261	7,395	719	4,560	0	0	0	0	29,444	2,800
Cash	923	8,569	484,592	55,377	254	12,276	0	0	2,675	0	0	323,729	300,618	298,304
misc current assets	12,338	12,338	8,828	7,003	0	51,066	74,079	74,067	83,603	78,159	74,512	72,404	82,919	82,919
total current assets	31,980	37,994	511,724	75,789	73,842	89,273	94,834	96,489	102,895	97,355	108,913	482,451	521,325	502,707
total assets	1,437,322	1,443,339	986,741	985,812	1,038,873	1,054,315	1,191,890	1,193,564	1,304,995	1,299,489	1,129,685	1,008,760	1,039,593	1,022,607
Bank overdraft	0	0	0	0	0	0	13,161	25,489	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	0	0	0	0	61,051	58,883	31,005	9,537	31,876	30,132
Group/Directors Accounts	262,807	259,552	12,803	12,803	12,803	12,803	12,803	32,803	53,803	69,803	126,359	42,359	28,402	47,112
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	5,052	7,469	16,856	19,638	18,176	22,165	31,221	39,180	0	0	0	0	0	0
total current liabilities	267,859	267,021	29,659	32,441	30,979	34,968	57,185	97,472	114,854	128,686	157,364	51,896	60,278	77,244
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	46,550	46,550	4,032	12,227	12,550	16,505	16,834	1,639	0	0	0	0	0	0
total long term liabilities	46,550	46,550	4,032	12,227	12,550	16,505	16,834	1,639	0	0	0	0	0	0
total liabilities	314,409	313,571	33,691	44,668	43,529	51,473	74,019	99,111	114,854	128,686	157,364	51,896	60,278	77,244
net assets	1,122,913	1,129,768	953,050	941,144	995,344	1,002,842	1,117,871	1,094,453	1,190,141	1,170,803	972,321	956,864	979,315	945,363
total shareholders funds	1,122,913	1,129,768	953,050	941,144	995,344	1,002,842	1,117,871	1,094,453	1,190,141	1,170,803	972,321	956,864	979,315	945,363

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-7,057	220,333	14,429	-54,228	-7,545	-114,632	124,449	12,462	24,166	21,614	19,265	-24,012	44,384	1,284,481
Depreciation	3	5	6	8	11	14	19	25	34	45	60	80	107	142
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-42,215	-2,793	0	0	0	-23,416	-2,328	-4,834	-4,539	-4,617	0	-11,929	-359,863
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	1,632	-1,217	4,895	-28,750	16,228	5,176	-1,667	5,805	-2,579	-15,205	-51,917	-51,470	16,304	121,484
Creditors	0	0	0	0	0	0	0	-61,051	2,168	27,878	21,468	-22,339	1,744	30,132
Accruals and Deferred Income	-2,417	-9,387	-2,782	1,462	-3,989	-9,056	-7,959	39,180	0	0	0	0	0	0
Deferred Taxes & Provisions	0	42,518	-8,195	-323	-3,955	-329	15,195	1,639	0	0	0	0	0	0
Cash flow from operations	-11,103	212,471	-4,230	-24,331	-31,706	-129,179	109,955	-15,878	24,113	60,203	88,093	5,199	18,002	833,408
Investing Activities
capital expenditure	0	0	0	0	0	0	0	0	0	0	0	385,949	1,525	-388,042
Change in Investments	0	930,333	-435,000	-55,000	0	-132,000	0	-105,000	0	181,407	494,523	394,070	0	132,000
cash flow from investments	0	-930,333	435,000	55,000	0	132,000	0	105,000	0	-181,407	-494,523	-8,121	1,525	-520,042
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	3,255	246,749	0	0	0	0	-20,000	-21,000	-16,000	-56,556	84,000	13,957	-18,710	47,112
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	-3,250	0	0	0	0	-76,407	-105,000	0	181,407	0	0	0	20,000
interest	202	1,849	270	28	47	-397	-1,208	-821	7	0	809	1,561	1,497	746
cash flow from financing	3,457	245,348	270	28	47	-397	-97,615	-126,821	-15,993	124,851	84,809	15,518	-17,213	67,858
cash and cash equivalents
cash	-7,646	-476,023	429,215	55,123	-12,022	12,276	0	-2,675	2,675	0	-323,729	23,111	2,314	298,304
overdraft	0	0	0	0	0	-13,161	-12,328	25,489	0	0	0	0	0	0
change in cash	-7,646	-476,023	429,215	55,123	-12,022	25,437	12,328	-28,164	2,675	0	-323,729	23,111	2,314	298,304

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for broome estates limited. Get real-time insights into broome estates limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for broome estates limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in BT1 area or any other competitors across 12 key performance metrics.

BROOME ESTATES LIMITED group structure

Broome Estates Limited has 1 subsidiary company.

Ultimate parent company

BROOME ESTATES LIMITED

NI003284

1 subsidiary

EGH LIMITED

00998123

BROOME ESTATES LIMITED Shareholders

eliana yvette blankstone	50%
justin henry david selig	50%

Broome Estates Limited currently has 2 directors. The longest serving directors include Mr Justin Selig (Dec 2000) and Mrs Eliana Blankstone (Dec 2000).

officer	country	age	start	end	role
Mr Justin Selig	Uk	55 years	Dec 2000	-	Director
Mrs Eliana Blankstone		52 years	Dec 2000	-	Director

P&L

April 2023

turnover

163.9k

+10%

operating profit

-7.1k

gross margin

72.4%

+0.38%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

April 2023

net assets

1.1m

-0.01%

total assets

1.4m

cash

923

-0.89%

net assets

Total assets minus all liabilities

Similar Companies

ladymount investments limited

2.5

property link (m & h) ltd

mcneill (properties) limited

4.5

edenfells properties ltd

1.5

carrickfergus motor company limited

1.5

company number

NI003284

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

December 1953

ultimate parent company

None

previous names

N/A

address

21 arthur street, belfast, northern ireland, BT1 4GA

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 8 charges/mortgages relating to broome estates limited. Currently there are 2 open charges and 6 have been satisfied in the past.

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 BROOME ESTATES LIMITED. This can take several minutes, an email will notify you when this has completed.

broome estates limited Company Information

broome estates limited Estimated Valuation

broome estates limited Estimated Valuation

broome estates limited Estimated Valuation

Broome Estates Limited Overview

Broome Estates Limited Health Check

BROOME ESTATES LIMITED financials

broome estates limited Credit Report and Business Information

Broome Estates Limited Competitor Analysis

broome estates limited Ownership

broome estates limited directors

broome estates limited company details

broome estates limited Charges & Mortgages

broome estates limited Capital Raised & Share Issues BETA

broome estates limited Companies House Filings - See Documents