Browne Power Ltd

POWER SEARCH PRICING

SOLUTIONS

browne power ltd Company Information

Company Number

NI610284

Next Accounts

Sep 2025

Directors

Mary Browne

Edward Browne

Shareholders

mary jacqueline browne

edward jason browne

Group Structure

View All

Industry

Production of electricity

Registered Address

99 peacock road, sion mills, strabane, co. tyrone, BT82 9NF

Website

browne power ltd Estimated Valuation

£7.7m

Pomanda estimates the enterprise value of BROWNE POWER LTD at £7.7m based on a Turnover of £4.7m and 1.65x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Browne Power Ltd is a live company located in strabane, BT82 9NF with a Companies House number of NI610284. It operates in the production of electricity sector, SIC Code 35110. Founded in December 2011, it's largest shareholder is mary jacqueline browne with a 50% stake. Browne Power Ltd is a established, small sized company, Pomanda has estimated its turnover at £4.7m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Browne Power Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

3 Weak

Size

annual sales of £4.7m, make it larger than the average company (£1.8m)

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (10.8%)

EXPORT

Browne Power Ltd's latest turnover from December 2023 is estimated at £4.7 million and the company has net assets of £1.5 million. According to their latest financial statements, we estimate that Browne Power Ltd has 3 employees and maintains cash reserves of £151.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Turnover	4,679,048	4,248,697	4,177,949	2,743,095	928,587	535,924	567,062	649,639	492,104	265,314	242,964	177,038
Other Income Or Grants
Cost Of Sales	2,341,809	2,288,405	2,479,284	1,645,656	537,280	320,443	373,992	434,229	322,480	186,946	181,549	137,063
Gross Profit	2,337,239	1,960,292	1,698,665	1,097,439	391,307	215,481	193,070	215,409	169,624	78,368	61,414	39,975
Admin Expenses	2,044,551	1,579,378	1,492,483	783,009	127,972	-63,219	119,030	223,945	166,463	116,642	-651	10,002
Operating Profit	292,688	380,914	206,182	314,430	263,335	278,700	74,040	-8,536	3,161	-38,274	62,065	29,973
Interest Payable
Interest Receivable	11,112	7,571	398	143	610	368	287	83	84	61	26	11
Pre-Tax Profit	303,800	388,485	206,580	314,573	263,944	279,068	74,327	-8,453	3,245	-38,213	62,091	29,984
Tax	-75,950	-73,812	-39,250	-59,769	-50,149	-53,023	-14,122		-649		-14,281	-7,196
Profit After Tax	227,850	314,673	167,330	254,804	213,795	226,045	60,205	-8,453	2,596	-38,213	47,810	22,788
Dividends Paid
Retained Profit	227,850	314,673	167,330	254,804	213,795	226,045	60,205	-8,453	2,596	-38,213	47,810	22,788
Employee Costs	235,759	291,030	418,714	343,039	131,600	65,556	64,135	64,249	63,429	61,118	63,349	63,183
Number Of Employees	3	4	6	5	2	1	1	1	1	1	1	1
EBITDA*	365,584	451,128	253,795	314,430	300,418	317,328	114,277	31,035	29,441	-29,632	66,359	32,651

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Tangible Assets	1,442,465	1,253,715	1,142,704		889,985	927,068	975,696	959,711	640,726	207,420	103,067	97,322
Intangible Assets				875,817
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	1,442,465	1,253,715	1,142,704	875,817	889,985	927,068	975,696	959,711	640,726	207,420	103,067	97,322
Stock & work in progress
Trade Debtors	683,289	580,859	604,901	447,429	214,355	134,882	112,956	105,738	67,959	32,268	48,710
Group Debtors
Misc Debtors
Cash	151,143	272,168	160,466	157,743	127,750	34,807	63,403	51,382	15,412	18,341	6,022	4,476
misc current assets
total current assets	834,432	853,027	765,367	605,172	342,105	169,689	176,359	157,120	83,371	50,609	54,732	4,476
total assets	2,276,897	2,106,742	1,908,071	1,480,989	1,232,090	1,096,757	1,152,055	1,116,831	724,097	258,029	157,799	101,798
Bank overdraft
Bank loan
Trade Creditors	245,735	373,461	455,577	171,124	121,903	153,506	433,928	688,554	428,016	198,544	78,101	78,910
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	245,735	373,461	455,577	171,124	121,903	153,506	433,928	688,554	428,016	198,544	78,101	78,910
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities	183,832	239,801	312,687	374,388	429,514	493,373	556,294	330,649	175,000
provisions	356,000	230,000	191,000	154,000	154,000	137,000	75,000	71,000	86,000	27,000	9,000
total long term liabilities	539,832	469,801	503,687	528,388	583,514	630,373	631,294	401,649	261,000	27,000	9,000
total liabilities	785,567	843,262	959,264	699,512	705,417	783,879	1,065,222	1,090,203	689,016	225,544	87,101	78,910
net assets	1,491,330	1,263,480	948,807	781,477	526,673	312,878	86,833	26,628	35,081	32,485	70,698	22,888
total shareholders funds	1,491,330	1,263,480	948,807	781,477	526,673	312,878	86,833	26,628	35,081	32,485	70,698	22,888

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Operating Activities
Operating Profit	292,688	380,914	206,182	314,430	263,335	278,700	74,040	-8,536	3,161	-38,274	62,065	29,973
Depreciation	72,896	70,214			37,083	38,628	40,237	39,571	26,280	8,642	4,294	2,678
Amortisation			47,613
Tax	-75,950	-73,812	-39,250	-59,769	-50,149	-53,023	-14,122		-649		-14,281	-7,196
Stock
Debtors	102,430	-24,042	157,472	233,074	79,473	21,926	7,218	37,779	35,691	-16,442	48,710
Creditors	-127,726	-82,116	284,453	49,221	-31,603	-280,422	-254,626	260,538	229,472	120,443	-809	78,910
Accruals and Deferred Income
Deferred Taxes & Provisions	126,000	39,000	37,000		17,000	62,000	4,000	-15,000	59,000	18,000	9,000
Cash flow from operations	185,478	358,242	378,526	70,808	156,193	23,957	-157,689	238,794	281,573	125,253	11,559	104,365
Investing Activities
capital expenditure	-261,646	-181,225	-314,500	14,168		10,000	-56,222	-358,556	-459,586	-112,995	-10,039	-100,000
Change in Investments
cash flow from investments	-261,646	-181,225	-314,500	14,168		10,000	-56,222	-358,556	-459,586	-112,995	-10,039	-100,000
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities	-55,969	-72,886	-61,701	-55,126	-63,859	-62,921	225,645	155,649	175,000
share issue												100
interest	11,112	7,571	398	143	610	368	287	83	84	61	26	11
cash flow from financing	-44,857	-65,315	-61,303	-54,983	-63,249	-62,553	225,932	155,732	175,084	61	26	111
cash and cash equivalents
cash	-121,025	111,702	2,723	29,993	92,943	-28,596	12,021	35,970	-2,929	12,319	1,546	4,476
overdraft
change in cash	-121,025	111,702	2,723	29,993	92,943	-28,596	12,021	35,970	-2,929	12,319	1,546	4,476

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for browne power ltd. Get real-time insights into browne power ltd'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 browne power ltd by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in BT82 area or any other competitors across 12 key performance metrics.

BROWNE POWER LTD group structure

Browne Power Ltd has no subsidiary companies.

Ultimate parent company

BROWNE POWER LTD

NI610284

BROWNE POWER LTD Shareholders

mary jacqueline browne	50%
edward jason browne	50%

Browne Power Ltd currently has 2 directors. The longest serving directors include Mrs Mary Browne (Dec 2011) and Mr Edward Browne (Dec 2011).

officer	country	age	start	end	role
Mrs Mary Browne	United Kingdom	57 years	Dec 2011	-	Director
Mr Edward Browne	United Kingdom	60 years	Dec 2011	-	Director

P&L

December 2023

turnover

4.7m

+10%

operating profit

292.7k

gross margin

50%

+8.26%

turnover

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

Balance Sheet

December 2023

net assets

1.5m

+0.18%

total assets

2.3m

+0.08%

cash

151.1k

-0.44%

net assets

Total assets minus all liabilities

Similar Companies

oakdene renewable energy ltd

3.5

corkhill holdings ltd

2.5

drumrusk ltd

baranailt ltd

loughmallon limited

company number

NI610284

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

December 2011

ultimate parent company

None

previous names

N/A

address

99 peacock road, sion mills, strabane, co. tyrone, BT82 9NF

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 browne power ltd.

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 BROWNE POWER LTD. This can take several minutes, an email will notify you when this has completed.

browne power ltd Company Information

browne power ltd Estimated Valuation

browne power ltd Estimated Valuation

browne power ltd Estimated Valuation

Browne Power Ltd Overview

Browne Power Ltd Health Check

BROWNE POWER LTD financials

browne power ltd Credit Report and Business Information

Browne Power Ltd Competitor Analysis

browne power ltd Ownership

browne power ltd directors

browne power ltd company details

browne power ltd Charges & Mortgages

browne power ltd Capital Raised & Share Issues BETA

browne power ltd Companies House Filings - See Documents