broclan retail limited Company Information
Company Number
NI622955
Website
-Registered Address
50/52 brookmount road, omagh, co. tyrone, BT78 5HY
Industry
Other food service activities
Telephone
02882249517
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
pauline sweeney 50%
neil sweeney 50%
broclan retail limited Estimated Valuation
Pomanda estimates the enterprise value of BROCLAN RETAIL LIMITED at £427k based on a Turnover of £1.2m and 0.36x industry multiple (adjusted for size and gross margin).
broclan retail limited Estimated Valuation
Pomanda estimates the enterprise value of BROCLAN RETAIL LIMITED at £574.4k based on an EBITDA of £165.4k and a 3.47x industry multiple (adjusted for size and gross margin).
broclan retail limited Estimated Valuation
Pomanda estimates the enterprise value of BROCLAN RETAIL LIMITED at £1.3m based on Net Assets of £498.3k and 2.55x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Broclan Retail Limited Overview
Broclan Retail Limited is a live company located in co. tyrone, BT78 5HY with a Companies House number of NI622955. It operates in the other food services sector, SIC Code 56290. Founded in February 2014, it's largest shareholder is pauline sweeney with a 50% stake. Broclan Retail Limited is a established, small sized company, Pomanda has estimated its turnover at £1.2m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Broclan Retail Limited Health Check
Pomanda's financial health check has awarded Broclan Retail Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
![Health Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
4 Strong
![positive_score](/assets/images/scoreRate1.png)
2 Regular
![positive_score](/assets/images/scoreRate0.png)
6 Weak
![size](/assets/images/scoreRate0.png)
Size
annual sales of £1.2m, make it smaller than the average company (£1.5m)
- Broclan Retail Limited
£1.5m - Industry AVG
![growth](/assets/images/scoreRate0.png)
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (6.3%)
- Broclan Retail Limited
6.3% - Industry AVG
![production](/assets/images/scoreRate0.png)
Production
with a gross margin of 14.5%, this company has a higher cost of product (25.3%)
- Broclan Retail Limited
25.3% - Industry AVG
![profitability](/assets/images/scoreRate2.png)
Profitability
an operating margin of 8.4% make it more profitable than the average company (2.7%)
- Broclan Retail Limited
2.7% - Industry AVG
![employees](/assets/images/scoreRate2.png)
Employees
with 73 employees, this is above the industry average (17)
73 - Broclan Retail Limited
17 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £23k, the company has an equivalent pay structure (£23k)
- Broclan Retail Limited
£23k - Industry AVG
![efficiency](/assets/images/scoreRate0.png)
Efficiency
resulting in sales per employee of £16.3k, this is less efficient (£67.1k)
- Broclan Retail Limited
£67.1k - Industry AVG
![debtordays](/assets/images/scoreRate2.png)
Debtor Days
it gets paid by customers after 11 days, this is earlier than average (29 days)
- Broclan Retail Limited
29 days - Industry AVG
![creditordays](/assets/images/scoreRate2.png)
Creditor Days
its suppliers are paid after 95 days, this is slower than average (33 days)
- Broclan Retail Limited
33 days - Industry AVG
![stockdays](/assets/images/scoreRate0.png)
Stock Days
it holds stock equivalent to 42 days, this is more than average (11 days)
- Broclan Retail Limited
11 days - Industry AVG
![cashbalance](/assets/images/scoreRate0.png)
Cash Balance
has cash to cover current liabilities for 10 weeks, this is less cash available to meet short term requirements (22 weeks)
10 weeks - Broclan Retail Limited
22 weeks - Industry AVG
![debtlevel](/assets/images/scoreRate1.png)
Debt Level
it has a ratio of liabilities to total assets of 67.3%, this is a similar level of debt than the average (70.7%)
67.3% - Broclan Retail Limited
70.7% - Industry AVG
BROCLAN RETAIL LIMITED financials
![ms excel logo](/assets/images/ms_excel_logo.png)
Broclan Retail Limited's latest turnover from June 2023 is estimated at £1.2 million and the company has net assets of £498.3 thousand. According to their latest financial statements, Broclan Retail Limited has 73 employees and maintains cash reserves of £124.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||
Other Income Or Grants | |||||||||
Cost Of Sales | |||||||||
Gross Profit | 803,230 | 715,042 | |||||||
Admin Expenses | 692,748 | 694,146 | |||||||
Operating Profit | 110,482 | 20,896 | |||||||
Interest Payable | 0 | 0 | |||||||
Interest Receivable | 0 | 0 | |||||||
Pre-Tax Profit | 110,482 | 20,896 | |||||||
Tax | -29,054 | -6,071 | |||||||
Profit After Tax | 81,428 | 14,825 | |||||||
Dividends Paid | 4,000 | 8,000 | |||||||
Retained Profit | 77,428 | 6,825 | |||||||
Employee Costs | |||||||||
Number Of Employees | 73 | 107 | 80 | 61 | 54 | 50 | |||
EBITDA* | 164,596 | 83,117 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 966,334 | 915,602 | 952,794 | 954,812 | 983,489 | 958,718 | 1,000,394 | 923,342 | 1,035,195 |
Intangible Assets | 276,500 | 298,000 | 319,500 | 341,000 | 362,500 | 384,000 | 405,500 | 427,000 | 408,500 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,242,834 | 1,213,602 | 1,272,294 | 1,295,812 | 1,345,989 | 1,342,718 | 1,405,894 | 1,350,342 | 1,443,695 |
Stock & work in progress | 117,191 | 82,341 | 92,041 | 106,451 | 162,903 | 120,564 | 112,104 | 89,993 | 89,116 |
Trade Debtors | 36,723 | 35,017 | 10,695 | 5,821 | 36,976 | 32,610 | 3,312 | 2,332 | 25,642 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 27,568 | 59,088 | 0 |
Cash | 124,779 | 140,296 | 198,132 | 177,921 | 47,588 | 67,083 | 59,122 | 41,695 | 38,152 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 278,693 | 257,654 | 300,868 | 290,193 | 247,467 | 220,257 | 202,106 | 193,108 | 152,910 |
total assets | 1,521,527 | 1,471,256 | 1,573,162 | 1,586,005 | 1,593,456 | 1,562,975 | 1,608,000 | 1,543,450 | 1,596,605 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 128,739 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 265,805 | 489,461 | 529,174 | 533,727 | 499,782 | 849,555 | 297,473 | 298,837 | 832,602 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 293,752 | 316,756 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 344,109 | 0 | 0 | 0 | 0 | 0 | 150,855 | 158,323 | 0 |
total current liabilities | 609,914 | 489,461 | 529,174 | 533,727 | 499,782 | 849,555 | 870,819 | 773,916 | 832,602 |
loans | 271,094 | 529,934 | 0 | 0 | 0 | 0 | 570,045 | 630,791 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 142,187 | 0 | 647,208 | 762,225 | 881,049 | 507,620 | 0 | 0 | 688,186 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 413,281 | 529,934 | 647,208 | 762,225 | 881,049 | 507,620 | 570,045 | 630,791 | 688,186 |
total liabilities | 1,023,195 | 1,019,395 | 1,176,382 | 1,295,952 | 1,380,831 | 1,357,175 | 1,440,864 | 1,404,707 | 1,520,788 |
net assets | 498,332 | 451,861 | 396,780 | 290,053 | 212,625 | 205,800 | 167,136 | 138,743 | 75,817 |
total shareholders funds | 498,332 | 451,861 | 396,780 | 290,053 | 212,625 | 205,800 | 167,136 | 138,743 | 75,817 |
Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | |
---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||
Operating Profit | 110,482 | 20,896 | |||||||
Depreciation | 44,524 | 42,431 | 30,267 | 32,614 | 40,721 | 44,043 | 67,991 | 80,087 | 108,381 |
Amortisation | 21,500 | 21,500 | 21,500 | 21,500 | 21,500 | 21,500 | 21,500 | 21,500 | 21,500 |
Tax | -29,054 | -6,071 | |||||||
Stock | 34,850 | -9,700 | -14,410 | -56,452 | 42,339 | 8,460 | 22,111 | 877 | 89,116 |
Debtors | 1,706 | 24,322 | 4,874 | -31,155 | 4,366 | 1,730 | -30,540 | 35,778 | 25,642 |
Creditors | -223,656 | -39,713 | -4,553 | 33,945 | -349,773 | 552,082 | -1,364 | -533,765 | 832,602 |
Accruals and Deferred Income | 344,109 | 0 | 0 | 0 | 0 | -150,855 | -7,468 | 158,323 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 257,094 | -319,432 | |||||||
Investing Activities | |||||||||
capital expenditure | |||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||
Financing Activities | |||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | -293,752 | -23,004 | 316,756 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -258,840 | 529,934 | 0 | 0 | 0 | -570,045 | -60,746 | 630,791 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 142,187 | -647,208 | -115,017 | -118,824 | 373,429 | 507,620 | 0 | -688,186 | 688,186 |
share issue | |||||||||
interest | 0 | 0 | |||||||
cash flow from financing | -118,824 | 373,429 | |||||||
cash and cash equivalents | |||||||||
cash | -15,517 | -57,836 | 20,211 | 130,333 | -19,495 | 7,961 | 17,427 | 3,543 | 38,152 |
overdraft | 0 | 0 | 0 | 0 | 0 | -128,739 | 128,739 | 0 | 0 |
change in cash | -15,517 | -57,836 | 20,211 | 130,333 | -19,495 | 136,700 | -111,312 | 3,543 | 38,152 |
broclan retail limited Credit Report and Business Information
Broclan Retail Limited Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for broclan retail limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
broclan retail limited Ownership
BROCLAN RETAIL LIMITED group structure
Broclan Retail Limited has no subsidiary companies.
Ultimate parent company
BROCLAN RETAIL LIMITED
NI622955
broclan retail limited directors
Broclan Retail Limited currently has 2 directors. The longest serving directors include Mrs Pauline Sweeney (Feb 2014) and Mr Neil Sweeney (Feb 2014).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mrs Pauline Sweeney | United Kingdom | 60 years | Feb 2014 | - | Director |
Mr Neil Sweeney | N Ireland | 64 years | Feb 2014 | - | Director |
P&L
June 2023turnover
1.2m
-21%
operating profit
99.4k
0%
gross margin
14.5%
+9.81%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
498.3k
+0.1%
total assets
1.5m
+0.03%
cash
124.8k
-0.11%
net assets
Total assets minus all liabilities
broclan retail limited company details
company number
NI622955
Type
Private limited with Share Capital
industry
56290 - Other food service activities
incorporation date
February 2014
age
10
accounts
Unaudited Abridged
ultimate parent company
previous names
N/A
incorporated
UK
address
50/52 brookmount road, omagh, co. tyrone, BT78 5HY
last accounts submitted
June 2023
broclan retail 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 did not find charges/mortgages relating to broclan retail limited.
![charges](/assets/images/company_charges.png)
broclan retail limited Companies House Filings - See Documents
date | description | view/download |
---|