W J Brown Mechanical Services Limited

POWER SEARCH PRICING

SOLUTIONS

w j brown mechanical services limited Company Information

Live

MatureMicroDeclining

Company Number

SC133395

Next Accounts

Sep 2025

Industry

Repair of machinery

Directors

James Craig

Jacqueline Brown

View All

Shareholders

william j.d brown

mrs jacqueline brown

Group Structure

View All

Contact

Registered Address

rowdenbrae terryvale, dunecht westhill, aberdeenshire, AB32 7BS

Website

w-j-brown-mechanical-services-ltd.business.site

w j brown mechanical services limited Estimated Valuation

£127.7k

Pomanda estimates the enterprise value of W J BROWN MECHANICAL SERVICES LIMITED at £127.7k based on Net Assets of £31.2k and 4.1x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

W J Brown Mechanical Services Limited is a live company located in aberdeenshire, AB32 7BS with a Companies House number of SC133395. It operates in the repair of machinery sector, SIC Code 33120. Founded in August 1991, it's largest shareholder is william j.d brown with a 50% stake. W J Brown Mechanical Services Limited is a mature, micro sized company, Pomanda has estimated its turnover at £217.8k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded W J Brown Mechanical Services Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

3 Regular

7 Weak

Size

annual sales of £217.8k, make it smaller than the average company (£10.7m)

Growth

3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (6.4%)

EXPORT

W J Brown Mechanical Services Limited's latest turnover from December 2023 is estimated at £217.8 thousand and the company has net assets of £31.2 thousand. According to their latest financial statements, W J Brown Mechanical Services Limited has 2 employees and maintains cash reserves of £8.9 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	Dec 2011	Dec 2010	Dec 2009
Turnover	217,772	282,810	339,613	369,918	393,629	381,173	445,785	372,321	510,006	448,210	635,137	380,191	170,897	210,699	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	154,529	197,726	236,724	263,763	267,845	258,147	283,733	231,871	350,881	320,300	446,627	261,711	109,763	129,386	0
Gross Profit	63,242	85,084	102,889	106,155	125,784	123,027	162,052	140,450	159,125	127,910	188,510	118,480	61,135	81,313	0
Admin Expenses	87,285	98,095	91,518	106,438	132,820	140,706	138,781	109,950	112,577	125,627	191,061	103,011	71,323	79,192	-394
Operating Profit	-24,043	-13,011	11,371	-283	-7,036	-17,679	23,271	30,500	46,548	2,283	-2,551	15,469	-10,188	2,121	394
Interest Payable	0	0	0	0	0	0	0	338	351	0	0	0	0	0	0
Interest Receivable	493	568	49	16	103	75	76	28	2	3	44	43	0	0	0
Pre-Tax Profit	-23,550	-12,443	11,420	-267	-6,933	-17,604	23,347	30,190	46,199	2,286	-2,507	15,512	-10,188	2,121	394
Tax	0	0	-2,170	0	0	0	-4,436	-6,038	-9,240	-480	0	-3,723	0	-594	-110
Profit After Tax	-23,550	-12,443	9,250	-267	-6,933	-17,604	18,911	24,152	36,959	1,806	-2,507	11,789	-10,188	1,527	284
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-23,550	-12,443	9,250	-267	-6,933	-17,604	18,911	24,152	36,959	1,806	-2,507	11,789	-10,188	1,527	284
Employee Costs	95,351	130,989	167,040	166,160	176,167	172,800	166,644	153,870	152,508	113,962	112,500	73,992	36,035	68,210	0
Number Of Employees	2	3	4	4	4	4	4	4	4	3	3	2	1	2	0
EBITDA*	-16,541	-4,292	21,808	10,730	2,419	-7,025	32,672	38,620	53,851	8,438	2,266	19,145	-6,866	6,424	4,100

* 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	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	115,689	122,191	121,762	111,354	117,487	115,011	122,023	110,553	110,191	102,139	86,969	29,093	24,021	27,343	26,083
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	387	0	0	0	0	0	0	0	0	0
Total Fixed Assets	115,689	122,191	121,762	111,354	117,487	115,398	122,023	110,553	110,191	102,139	86,969	29,093	24,021	27,343	26,083
Stock & work in progress	15,000	15,000	13,850	13,850	13,850	13,850	13,750	13,500	13,000	12,375	12,150	11,975	12,000	12,000	10,350
Trade Debtors	32,383	43,549	54,310	60,646	73,436	74,149	116,179	71,450	103,632	55,031	89,746	54,392	21,688	30,960	27,682
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	294	288	262	138	138	0	0	0	0	0	0
Cash	8,891	9,876	22,609	16,451	15,350	12,090	7,837	22,420	0	958	309	17,170	0	0	0
misc current assets	0	1,118	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	56,274	69,543	90,769	90,947	102,930	100,377	138,028	107,508	116,770	68,364	102,205	83,537	33,688	42,960	38,032
total assets	171,963	191,734	212,531	202,301	220,417	215,775	260,051	218,061	226,961	170,503	189,174	112,630	57,709	70,303	64,115
Bank overdraft	0	0	0	0	0	0	0	0	10,815	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	19,910	19,058	22,583	30,590	27,942	19,593	22,852	21,535	38,936	160,657	179,800	107,517	66,084	68,490	63,829
Group/Directors Accounts	105,586	99,586	94,586	85,586	95,882	105,142	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	3,995	0	0	0	0	0	0	0	0	0	0
other current liabilities	8,860	11,077	19,591	18,388	15,661	16,949	144,483	124,807	128,981	0	0	0	0	0	0
total current liabilities	134,356	129,721	136,760	134,564	143,480	141,684	167,335	146,342	178,732	160,657	179,800	107,517	66,084	68,490	63,829
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	8,000	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	0
other liabilities	110	147	196	0	0	0	618	824	1,099	0	0	0	0	0	0
provisions	6,309	7,128	8,394	9,545	10,391	8,496	9,363	7,071	7,458	7,133	8,467	1,699	0	0	0
total long term liabilities	6,419	7,275	8,590	9,545	18,391	8,496	9,981	7,895	8,557	7,133	8,467	1,699	0	0	0
total liabilities	140,775	136,996	145,350	144,109	161,871	150,180	177,316	154,237	187,289	167,790	188,267	109,216	66,084	68,490	63,829
net assets	31,188	54,738	67,181	58,192	58,546	65,595	82,735	63,824	39,672	2,713	907	3,414	-8,375	1,813	286
total shareholders funds	31,188	54,738	67,181	58,192	58,546	65,595	82,735	63,824	39,672	2,713	907	3,414	-8,375	1,813	286

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-24,043	-13,011	11,371	-283	-7,036	-17,679	23,271	30,500	46,548	2,283	-2,551	15,469	-10,188	2,121	394
Depreciation	7,502	8,719	10,437	11,013	9,455	10,654	9,401	8,120	7,303	6,155	4,817	3,676	3,322	4,303	3,706
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-2,170	0	0	0	-4,436	-6,038	-9,240	-480	0	-3,723	0	-594	-110
Stock	0	1,150	0	0	0	100	250	500	625	225	175	-25	0	1,650	10,350
Debtors	-11,166	-10,761	-6,336	-13,084	-1,094	-41,617	44,853	-32,182	48,739	-34,715	35,354	32,704	-9,272	3,278	27,682
Creditors	852	-3,525	-8,007	2,648	8,349	-3,259	1,317	-17,401	-121,721	-19,143	72,283	41,433	-2,406	4,661	63,829
Accruals and Deferred Income	-2,217	-8,514	1,203	2,727	-1,288	-127,534	19,676	-4,174	128,981	0	0	0	0	0	0
Deferred Taxes & Provisions	-819	-1,266	-1,151	-846	1,895	-867	2,292	-387	325	-1,334	6,768	1,699	0	0	0
Cash flow from operations	-7,559	-7,986	18,019	28,343	12,469	-97,168	6,418	42,302	2,832	21,971	45,788	25,875	0	5,563	29,787
Investing Activities
capital expenditure	-1,000	-9,148	-20,845	-4,880	-11,931	-3,642	-20,871	-8,482	-15,355	-21,325	-62,693	-8,748	0	-5,563	-29,789
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,000	-9,148	-20,845	-4,880	-11,931	-3,642	-20,871	-8,482	-15,355	-21,325	-62,693	-8,748	0	-5,563	-29,789
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	6,000	5,000	9,000	-10,296	-9,260	105,142	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	0	0	0	-11,995	11,995	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-37	-49	196	0	0	-618	-206	-275	1,099	0	0	0	0	0	0
share issue	0	0	-261	-87	-116	464	0	0	0	0	0	0	0	0	2
interest	493	568	49	16	103	75	76	-310	-349	3	44	43	0	0	0
cash flow from financing	6,456	5,519	8,984	-22,362	2,722	105,063	-130	-585	750	3	44	43	0	0	2
cash and cash equivalents
cash	-985	-12,733	6,158	1,101	3,260	4,253	-14,583	22,420	-958	649	-16,861	17,170	0	0	0
overdraft	0	0	0	0	0	0	0	-10,815	10,815	0	0	0	0	0	0
change in cash	-985	-12,733	6,158	1,101	3,260	4,253	-14,583	33,235	-11,773	649	-16,861	17,170	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for w j brown mechanical services limited. Get real-time insights into w j brown mechanical services 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 w j brown mechanical services limited by selecting its closest rivals, whether from the MANUFACTURING sector, other micro companies, companies in AB32 area or any other competitors across 12 key performance metrics.

W J BROWN MECHANICAL SERVICES LIMITED group structure

W J Brown Mechanical Services Limited has no subsidiary companies.

Ultimate parent company

W J BROWN MECHANICAL SERVICES LIMITED

SC133395

W J BROWN MECHANICAL SERVICES LIMITED Shareholders

william j.d brown	50%
mrs jacqueline brown	50%

W J Brown Mechanical Services Limited currently has 3 directors. The longest serving directors include Mr James Craig (Oct 1991) and Ms Jacqueline Brown (Nov 1991).

officer	country	age	start	end	role
Mr James Craig	United Kingdom	79 years	Oct 1991	-	Director
Ms Jacqueline Brown		60 years	Nov 1991	-	Director
Mr William Brown		60 years	Nov 1991	-	Director

P&L

December 2023

turnover

217.8k

-23%

operating profit

-24k

gross margin

29.1%

-3.47%

turnover

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

Balance Sheet

December 2023

net assets

31.2k

-0.43%

total assets

172k

-0.1%

cash

8.9k

-0.1%

net assets

Total assets minus all liabilities

Similar Companies

aberdeen sewing machines ltd

balfab ltd

1.5

finnie plant services ltd

burnside garden machinery ltd.

mchugh electrical ltd

3.5

company number

SC133395

Type

Private limited with Share Capital

industry

33120 - Repair of machinery

incorporation date

August 1991

ultimate parent company

None

previous names

w.j. brown agricultural services limited (October 2013)

centresmart limited (December 1991)

address

rowdenbrae terryvale, dunecht westhill, aberdeenshire, AB32 7BS

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 w j brown mechanical services limited. Currently there are 1 open charges and 0 have been satisfied in the past.

w j brown mechanical services limited Company Information

w j brown mechanical services limited Estimated Valuation

w j brown mechanical services limited Estimated Valuation

w j brown mechanical services limited Estimated Valuation

W J Brown Mechanical Services Limited Overview

W J Brown Mechanical Services Limited Health Check

W J BROWN MECHANICAL SERVICES LIMITED financials

w j brown mechanical services limited Credit Report and Business Information

W J Brown Mechanical Services Limited Competitor Analysis

w j brown mechanical services limited Ownership

w j brown mechanical services limited directors

w j brown mechanical services limited company details

w j brown mechanical services limited Charges & Mortgages

w j brown mechanical services limited Companies House Filings - See Documents