Brannagan & Brown Building Services Ltd.

POWER SEARCH PRICING

SOLUTIONS

brannagan & brown building services ltd. Company Information

Company Number

SC275551

Next Accounts

Aug 2025

Directors

William Brown

David Brannagan

Shareholders

william brown

david brannagan

Group Structure

View All

Industry

Development of building projects

Registered Address

950 dumbarton road, glasgow, G14 9UQ

Website

brannaganbrownbuilders.co.uk

brannagan & brown building services ltd. Estimated Valuation

£92.3k

Pomanda estimates the enterprise value of BRANNAGAN & BROWN BUILDING SERVICES LTD. at £92.3k based on a Turnover of £285.6k and 0.32x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Brannagan & Brown Building Services Ltd. is a live company located in glasgow, G14 9UQ with a Companies House number of SC275551. It operates in the development of building projects sector, SIC Code 41100. Founded in November 2004, it's largest shareholder is william brown with a 50% stake. Brannagan & Brown Building Services Ltd. is a mature, micro sized company, Pomanda has estimated its turnover at £285.6k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brannagan & Brown Building Services Ltd. a 1.5 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 Rating1.5out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £285.6k, make it smaller than the average company (£2.2m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a faster rate (3.9%)

EXPORT

Brannagan & Brown Building Services Ltd.'s latest turnover from November 2023 is estimated at £285.6 thousand and the company has net assets of -£982. According to their latest financial statements, Brannagan & Brown Building Services Ltd. has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Turnover	285,594	240,893	282,166	243,393	136,449	184,065	156,117	150,352	90,287	82,868	58,266	59,225	61,004	47,971
Other Income Or Grants
Cost Of Sales	257,779	217,419	257,546	219,503	122,459	164,764	138,191	132,653	80,182	73,220	52,011	53,066	54,983	43,120
Gross Profit	27,816	23,474	24,620	23,890	13,990	19,301	17,926	17,699	10,105	9,648	6,255	6,159	6,021	4,851
Admin Expenses	38,100	34,493	11,432	30,982	8,633	17,708	-5,359	30,647	5,510	10,385	17,571	-4,859	9,290	28,164	-45,938
Operating Profit	-10,284	-11,019	13,188	-7,092	5,357	1,593	23,285	-12,948	4,595	-737	-11,316	11,018	-3,269	-23,313	45,938
Interest Payable									395	544	366	502	284
Interest Receivable							25	31	60	64	80	69	114	140	57
Pre-Tax Profit	-10,284	-11,019	13,188	-7,092	5,357	1,593	23,310	-12,917	4,260	-1,216	-11,603	10,586	-3,439	-23,173	45,994
Tax			-2,506		-1,018	-303	-4,429		-852			-2,541			-12,878
Profit After Tax	-10,284	-11,019	10,682	-7,092	4,339	1,290	18,881	-12,917	3,408	-1,216	-11,603	8,045	-3,439	-23,173	33,116
Dividends Paid
Retained Profit	-10,284	-11,019	10,682	-7,092	4,339	1,290	18,881	-12,917	3,408	-1,216	-11,603	8,045	-3,439	-23,173	33,116
Employee Costs	142,024	135,342	131,642	129,635	127,941	126,425	124,851	164,516	39,785	37,197	35,656	35,868	34,694	33,599
Number Of Employees	3	3	3	3	3	3	3	4	1	1	1	1	1	1
EBITDA*	-10,284	-11,019	13,188	-7,092	5,357	1,593	23,285	-9,200	7,608	3,281	-10,305	12,365	-2,511	-22,302	47,246

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Tangible Assets	39,224	24,010	24,010	24,010	24,010	26,259	27,980	31,772	33,049	36,062	27,040	28,051	26,284	3,032	4,043
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	39,224	24,010	24,010	24,010	24,010	26,259	27,980	31,772	33,049	36,062	27,040	28,051	26,284	3,032	4,043
Stock & work in progress								2,000	10,000	10,000	11,451	7,500	1,765	1,000	880
Trade Debtors	47,639	47,079	65,873	47,013	16,898	30,010	21,568	2,477			95	7,792	9,734	8,005	22,652
Group Debtors
Misc Debtors
Cash								10,062	14,838	9,030	16,699	15,235	12,361	33,307	22,684
misc current assets
total current assets	47,639	47,079	65,873	47,013	16,898	30,010	21,568	14,539	24,838	19,030	28,245	30,527	23,860	42,312	46,216
total assets	86,863	71,089	89,883	71,023	40,908	56,269	49,548	46,311	57,887	55,092	55,285	58,578	50,144	45,344	50,259
Bank overdraft
Bank loan
Trade Creditors	85,778	59,721	67,495	59,501	21,377	35,517	32,552	47,215	38,874	33,204	39,770	29,321	26,900	21,456	17,141
Group/Directors Accounts														13,943
other short term finances
hp & lease commitments
other current liabilities
total current liabilities	85,778	59,721	67,495	59,501	21,377	35,517	32,552	47,215	38,874	33,204	39,770	29,321	26,900	35,399	17,141
loans										12,156	4,567	6,706	8,738
hp & lease commitments
Accruals and Deferred Income	2,067	2,066	2,067	1,883	2,800	2,799	1,699
other liabilities						5,561	4,195	6,873	13,873	8,000	8,000	8,000	8,000
provisions
total long term liabilities	2,067	2,066	2,067	1,883	2,800	8,360	5,894	6,873	13,873	20,156	12,567	14,706	16,738
total liabilities	87,845	61,787	69,562	61,384	24,177	43,877	38,446	54,088	52,747	53,360	52,337	44,027	43,638	35,399	17,141
net assets	-982	9,302	20,321	9,639	16,731	12,392	11,102	-7,777	5,140	1,732	2,948	14,551	6,506	9,945	33,118
total shareholders funds	-982	9,302	20,321	9,639	16,731	12,392	11,102	-7,777	5,140	1,732	2,948	14,551	6,506	9,945	33,118

	Nov 2023	Nov 2022	Nov 2021	Nov 2020	Nov 2019	Nov 2018	Nov 2017	Nov 2016	Nov 2015	Nov 2014	Nov 2013	Nov 2012	Nov 2011	Nov 2010	Nov 2009
Operating Activities
Operating Profit	-10,284	-11,019	13,188	-7,092	5,357	1,593	23,285	-12,948	4,595	-737	-11,316	11,018	-3,269	-23,313	45,938
Depreciation								3,748	3,013	4,018	1,011	1,347	758	1,011	1,308
Amortisation
Tax			-2,506		-1,018	-303	-4,429		-852			-2,541			-12,878
Stock							-2,000	-8,000		-1,451	3,951	5,735	765	120	880
Debtors	560	-18,794	18,860	30,115	-13,112	8,442	19,091	2,477		-95	-7,697	-1,942	1,729	-14,647	22,652
Creditors	26,057	-7,774	7,994	38,124	-14,140	2,965	-14,663	8,341	5,670	-6,566	10,449	2,421	5,444	4,315	17,141
Accruals and Deferred Income	1	-1	184	-917	1	1,100	1,699
Deferred Taxes & Provisions
Cash flow from operations	15,214				3,312	-3,087	-11,199	4,664	12,426	-1,739	3,890	8,452	439	-3,460	27,977
Investing Activities
capital expenditure	-15,214				2,249	1,721	3,792	-2,471		-13,040		-3,114	-24,010		-5,351
Change in Investments
cash flow from investments	-15,214				2,249	1,721	3,792	-2,471		-13,040		-3,114	-24,010		-5,351
Financing Activities
Bank loans
Group/Directors Accounts													-13,943	13,943
Other Short Term Loans
Long term loans									-12,156	7,589	-2,139	-2,032	8,738
Hire Purchase and Lease Commitments
other long term liabilities					-5,561	1,366	-2,678	-7,000	5,873				8,000
share issue							-2								2
interest							25	31	-335	-480	-286	-433	-170	140	57
cash flow from financing					-5,561	1,366	-2,655	-6,969	-6,618	7,109	-2,425	-2,465	2,625	14,083	59
cash and cash equivalents
cash							-10,062	-4,776	5,808	-7,669	1,464	2,874	-20,946	10,623	22,684
overdraft
change in cash							-10,062	-4,776	5,808	-7,669	1,464	2,874	-20,946	10,623	22,684

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brannagan & brown building services ltd.. Get real-time insights into brannagan & brown building services 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 brannagan & brown building services ltd. by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in G14 area or any other competitors across 12 key performance metrics.

BRANNAGAN & BROWN BUILDING SERVICES LTD. group structure

Brannagan & Brown Building Services Ltd. has no subsidiary companies.

Ultimate parent company

BRANNAGAN & BROWN BUILDING SERVICES LTD.

SC275551

BRANNAGAN & BROWN BUILDING SERVICES LTD. Shareholders

william brown	50%
david brannagan	50%

Brannagan & Brown Building Services Ltd. currently has 2 directors. The longest serving directors include Mr William Brown (Nov 2004) and Mr David Brannagan (Nov 2004).

officer	country	age	start	end	role
Mr William Brown		55 years	Nov 2004	-	Director
Mr David Brannagan		55 years	Nov 2004	-	Director

P&L

November 2023

turnover

285.6k

+19%

operating profit

-10.3k

gross margin

9.8%

-0.05%

turnover

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

Balance Sheet

November 2023

net assets

-982

-1.11%

total assets

86.9k

+0.22%

cash

net assets

Total assets minus all liabilities

Similar Companies

airbles road properties limited

warrington property maintenance limited

4.5

j b m properties limited

3.5

sg joinery/glass specialists ltd

1.5

setsquare 3 limited

1.5

company number

SC275551

Type

Private limited with Share Capital

industry

41100 - Development of building projects

incorporation date

November 2004

ultimate parent company

None

previous names

N/A

address

950 dumbarton road, glasgow, G14 9UQ

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 brannagan & brown building services 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 BRANNAGAN & BROWN BUILDING SERVICES LTD.. This can take several minutes, an email will notify you when this has completed.

brannagan & brown building services ltd. Company Information

brannagan & brown building services ltd. Estimated Valuation

brannagan & brown building services ltd. Estimated Valuation

brannagan & brown building services ltd. Estimated Valuation

Brannagan & Brown Building Services Ltd. Overview

Brannagan & Brown Building Services Ltd. Health Check

BRANNAGAN & BROWN BUILDING SERVICES LTD. financials

brannagan & brown building services ltd. Credit Report and Business Information

Brannagan & Brown Building Services Ltd. Competitor Analysis

brannagan & brown building services ltd. Ownership

brannagan & brown building services ltd. directors

brannagan & brown building services ltd. company details

brannagan & brown building services ltd. Charges & Mortgages

brannagan & brown building services ltd. Capital Raised & Share Issues BETA

brannagan & brown building services ltd. Companies House Filings - See Documents