Pomanda estimates the enterprise value of BRANCH CAMPUS (LONDON & BIRMINGHAM) LIMITED at £50.9m based on a Turnover of £59.5m and 0.86x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRANCH CAMPUS (LONDON & BIRMINGHAM) LIMITED at £0 based on an EBITDA of £0 and a 3.97x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of BRANCH CAMPUS (LONDON & BIRMINGHAM) LIMITED at £44k based on Net Assets of £20k and 2.2x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Branch Campus (london & Birmingham) Limited is a live company located in belfast, BT1 6DN with a Companies House number of NI614694. It operates in the first-degree level higher education sector, SIC Code 85421. Founded in September 2012, it's largest shareholder is
university of ulster
with a 51% stake. Branch Campus (london & Birmingham) Limited is a established,
large sized company, Pomanda has estimated its turnover at
£59.5m with
rapid
growth in recent years.
Branch Campus (london & Birmingham) Limited Health Check
Pomanda's financial health check has awarded Branch Campus (London & Birmingham) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
3 Strong
1 Regular
2 Weak
Size
annual sales of £59.5m, make it larger than the average company (£2.2m)
Branch Campus (London & Birmingham) Limited's latest turnover from July 2024 is £59.5 million and the company has net assets of £20 thousand. According to their latest financial statements, we estimate that Branch Campus (London & Birmingham) Limited has 589 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Sep 2013
Turnover
59,545,000
38,834,000
25,752,000
20,382,000
7,863,000
3,999,177
2,410,923
3,621,216
4,230,584
5,911,458
3,042,337
12,152,203
Other Income Or Grants
Cost Of Sales
59,523,000
38,810,000
25,745,000
20,374,000
7,855,000
3,984,777
2,396,523
3,606,816
4,216,184
5,897,058
3,027,937
12,137,803
Gross Profit
22,000
24,000
7,000
8,000
8,000
14,400
14,400
14,400
14,400
14,400
14,400
14,400
Admin Expenses
22,000
24,000
7,000
8,000
8,000
14,400
14,400
14,400
14,400
14,400
14,400
14,400
Operating Profit
Interest Payable
Interest Receivable
Pre-Tax Profit
Tax
Profit After Tax
Dividends Paid
Retained Profit
Employee Costs
Number Of Employees
589
442
300
245
92
49
29
43
46
65
38
148
EBITDA*
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Sep 2013
Tangible Assets
Intangible Assets
Investments & Other
34,414,000
36,589,000
Debtors (Due After 1 year)
Total Fixed Assets
34,414,000
36,589,000
Stock & work in progress
Trade Debtors
Group Debtors
29,109,000
1,028,000
517,000
217,410
139,114
178,307
156,064
280,118
440,313
347,143
Misc Debtors
Cash
misc current assets
total current assets
29,109,000
1,028,000
517,000
217,410
139,114
178,307
156,064
280,118
440,313
347,143
total assets
34,414,000
36,589,000
29,109,000
1,028,000
517,000
217,410
139,114
178,307
156,064
280,118
440,313
347,143
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
714,000
953,000
3,677,000
1,000,000
489,000
183,008
104,712
143,905
121,662
245,716
405,911
other short term finances
hp & lease commitments
other current liabilities
33,680,000
35,616,000
25,412,000
8,000
8,000
14,400
14,400
14,400
14,400
14,400
14,400
327,141
total current liabilities
34,394,000
36,569,000
29,089,000
1,008,000
497,000
197,408
119,112
158,305
136,062
260,116
420,311
327,141
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
34,394,000
36,569,000
29,089,000
1,008,000
497,000
197,408
119,112
158,305
136,062
260,116
420,311
327,141
net assets
20,000
20,000
20,000
20,000
20,000
20,002
20,002
20,002
20,002
20,002
20,002
20,002
total shareholders funds
20,000
20,000
20,000
20,000
20,000
20,002
20,002
20,002
20,002
20,002
20,002
20,002
Jul 2024
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Sep 2013
Operating Activities
Operating Profit
Depreciation
Amortisation
Tax
Stock
Debtors
-29,109,000
28,081,000
511,000
299,590
78,296
-39,193
22,243
-124,054
-160,195
93,170
347,143
Creditors
Accruals and Deferred Income
-1,936,000
10,204,000
25,404,000
-6,400
-312,741
327,141
Deferred Taxes & Provisions
Cash flow from operations
-1,936,000
39,313,000
-2,677,000
-511,000
-305,990
-78,296
39,193
-22,243
124,054
160,195
-405,911
-20,002
Investing Activities
capital expenditure
Change in Investments
-2,175,000
36,589,000
cash flow from investments
2,175,000
-36,589,000
Financing Activities
Bank loans
Group/Directors Accounts
-239,000
-2,724,000
2,677,000
511,000
305,992
78,296
-39,193
22,243
-124,054
-160,195
405,911
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-2
20,002
interest
cash flow from financing
-239,000
-2,724,000
2,677,000
511,000
305,990
78,296
-39,193
22,243
-124,054
-160,195
405,911
20,002
cash and cash equivalents
cash
overdraft
change in cash
branch campus (london & birmingham) 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 branch campus (london & birmingham) limited. Get real-time insights into branch campus (london & birmingham) limited's credit score, group structure and payment trends.
Perform a competitor analysis for branch campus (london & birmingham) limited by selecting its closest rivals, whether from the EDUCATION sector, other large companies, companies in BT1 area or any other competitors across 12 key performance metrics.
Branch Campus (London & Birmingham) Limited currently has 7 directors.
The longest serving directors include
Ms Julie Noone (Oct 2014) and
Mr Nicholas Miller (Jan 2020).
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 branch campus (london & birmingham) limited.
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 BRANCH CAMPUS (LONDON & BIRMINGHAM) LIMITED. This can take several minutes, an email will notify you when this has completed.
branch campus (london & birmingham) limitedCompanies House Filings - See Documents
