Braidenhill Farm Wind Limited

POWER SEARCH PRICING

SOLUTIONS

braidenhill farm wind limited Company Information

Live

EstablishedSmallDeclining

Company Number

SC313706

Website

Registered Address

c/o accy busn cnslt ltd, 17 flowerhill street, airdrie, lanarkshire, ML6 6AP

Industry

Production of electricity

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Dale Dunbar15 Years

Julie Dunbar5 Years

View All

Shareholders

julie dunbar & dale dunbar 100%

braidenhill farm wind limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of BRAIDENHILL FARM WIND LIMITED at £1.4m based on a Turnover of £914.5k and 1.49x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Braidenhill Farm Wind Limited is a live company located in airdrie, ML6 6AP with a Companies House number of SC313706. It operates in the production of electricity sector, SIC Code 35110. Founded in December 2006, it's largest shareholder is julie dunbar & dale dunbar with a 100% stake. Braidenhill Farm Wind Limited is a established, small sized company, Pomanda has estimated its turnover at £914.5k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Braidenhill Farm Wind Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

3 Regular

5 Weak

Size

annual sales of £914.5k, make it smaller than the average company (£1.4m)

Growth

3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (7.2%)

EXPORT

Braidenhill Farm Wind Limited's latest turnover from March 2023 is estimated at £914.5 thousand and the company has net assets of £308.1 thousand. According to their latest financial statements, Braidenhill Farm Wind Limited has 2 employees and maintains cash reserves of £46.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	914,515	728,731	767,985	1,130,746	721,416	487,536	206,746	184,465	3,852,515	758,328	1,097,920	937,510	945,841	917,018
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	278,870	264,998	317,734	475,821	289,812	213,224	94,219	76,845	1,895,323	369,013	564,195	518,092	568,239	563,583
Gross Profit	635,645	463,733	450,251	654,925	431,604	274,312	112,527	107,620	1,957,191	389,315	533,725	419,418	377,602	353,435
Admin Expenses	436,761	504,708	492,225	676,485	427,113	288,268	85,056	52,399	1,915,412	392,216	489,695	355,629	377,609	228,815
Operating Profit	198,884	-40,975	-41,974	-21,560	4,491	-13,956	27,471	55,221	41,779	-2,901	44,030	63,789	-7	124,620
Interest Payable	3,844	3,122	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,630	159	13	6	20	27	19	47	131	198	244	274	167	47
Pre-Tax Profit	196,670	-43,938	-43,486	-21,554	4,511	-13,929	27,490	55,268	41,910	-2,703	44,274	64,064	160	124,667
Tax	-37,367	0	0	0	-857	0	-5,498	-11,053	-8,801	0	-10,626	-16,657	-45	-34,907
Profit After Tax	159,303	-43,938	-43,486	-21,554	3,654	-13,929	21,992	44,214	33,109	-2,703	33,648	47,407	115	89,760
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	159,303	-43,938	-43,486	-21,554	3,654	-13,929	21,992	44,214	33,109	-2,703	33,648	47,407	115	89,760
Employee Costs	142,063	126,573	116,667	118,889	116,574	116,300	59,884	56,324	620,828	163,732	225,768	163,983	159,583	165,000
Number Of Employees	2	2	2	2	2	2	1	1	12	3	4	3	3	3
EBITDA*	252,641	6,720	6,180	27,205	52,858	35,094	77,430	106,394	88,099	43,419	91,511	110,883	47,087	170,940

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	352,913	278,545	326,240	374,394	423,159	471,526	520,576	570,535	602,294	648,614	694,934	755,206	802,300	833,894
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	352,913	278,545	326,240	374,394	423,159	471,526	520,576	570,535	602,294	648,614	694,934	755,206	802,300	833,894
Stock & work in progress	54,658	30,469	40,642	31,886	34,412	33,731	37,389	41,608	40,828	44,103	0	0	0	0
Trade Debtors	56,247	56,247	68,565	77,936	49,513	34,300	4,826	6,666	419,835	48,930	82,269	71,669	68,636	80,612
Group Debtors	0	0	0	373,769	466,865	470,152	497,988	455,670	0	0	0	0	0	0
Misc Debtors	45,843	52,343	122,830	0	0	0	0	0	0	0	0	0	0	0
Cash	46,831	29,866	12,588	12,559	17	5,422	5,348	9,565	9,207	43,186	35,823	61,654	48,101	18,706
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	203,579	168,925	244,625	496,150	550,807	543,605	545,551	513,509	469,870	136,219	118,092	133,323	116,737	99,318
total assets	556,492	447,470	570,865	870,544	973,966	1,015,131	1,066,127	1,084,044	1,072,164	784,833	813,026	888,529	919,037	933,212
Bank overdraft	10,000	10,000	10,000	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	42,113	6,316	717	219,595	200,399	144,138	110,669	80,790	349,214	146,667	168,795	175,036	220,510	164,146
Group/Directors Accounts	0	0	0	0	0	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
hp & lease commitments	23,063	86,554	86,554	68,660	68,660	68,660	68,660	68,660	0	0	0	0	0	0
other current liabilities	22,957	16,525	7,527	15,501	28,126	22,690	16,289	14,298	0	0	0	0	0	0
total current liabilities	98,133	119,395	104,798	303,756	297,185	235,488	195,618	163,748	349,214	146,667	168,795	175,036	220,510	164,146
loans	22,500	32,500	40,000	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	73,031	92,050	178,604	275,839	358,613	452,723	529,660	598,320	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	447,217	396,499	472,801	575,711	608,152	678,806
provisions	54,736	54,736	54,736	54,736	60,401	72,807	72,807	75,926	73,897	72,940	0	0	0	0
total long term liabilities	150,267	179,286	273,340	330,575	419,014	525,530	602,467	674,246	521,114	469,439	472,801	575,711	608,152	678,806
total liabilities	248,400	298,681	378,138	634,331	716,199	761,018	798,085	837,994	870,328	616,106	641,596	750,747	828,662	842,952
net assets	308,092	148,789	192,727	236,213	257,767	254,113	268,042	246,050	201,836	168,727	171,430	137,782	90,375	90,260
total shareholders funds	308,092	148,789	192,727	236,213	257,767	254,113	268,042	246,050	201,836	168,727	171,430	137,782	90,375	90,260

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	198,884	-40,975	-41,974	-21,560	4,491	-13,956	27,471	55,221	41,779	-2,901	44,030	63,789	-7	124,620
Depreciation	53,757	47,695	48,154	48,765	48,367	49,050	49,959	51,173	46,320	46,320	47,481	47,094	47,094	46,320
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-37,367	0	0	0	-857	0	-5,498	-11,053	-8,801	0	-10,626	-16,657	-45	-34,907
Stock	24,189	-10,173	8,756	-2,526	681	-3,658	-4,219	780	-3,275	44,103	0	0	0	0
Debtors	-6,500	-82,805	-260,310	-64,673	11,926	1,638	40,478	42,501	370,905	-33,339	10,600	3,033	-11,976	80,612
Creditors	35,797	5,599	-218,878	19,196	56,261	33,469	29,879	-268,424	202,547	-22,128	-6,241	-45,474	56,364	164,146
Accruals and Deferred Income	6,432	8,998	-7,974	-12,625	5,436	6,401	1,991	14,298	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	-5,665	-12,406	0	-3,119	2,029	957	72,940	0	0	0	0
Cash flow from operations	239,814	114,295	30,882	95,310	88,685	76,984	64,424	-200,037	-84,828	83,467	64,044	45,719	115,382	219,567
Investing Activities
capital expenditure	-128,125	0	0	0	0	0	0	-19,414	0	0	12,791	0	-15,500	-880,214
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-128,125	0	0	0	0	0	0	-19,414	0	0	12,791	0	-15,500	-880,214
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	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
Long term loans	-10,000	-7,500	40,000	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	-82,510	-86,554	-79,341	-82,774	-94,110	-76,937	-68,660	666,980	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-447,217	50,718	-76,302	-102,910	-32,441	-70,654	678,806
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	500
interest	-2,214	-2,963	-1,512	6	20	27	19	47	131	198	244	274	167	47
cash flow from financing	-94,724	-97,017	-40,853	-82,768	-94,090	-76,910	-68,641	219,810	50,849	-76,104	-102,666	-32,167	-70,487	679,353
cash and cash equivalents
cash	16,965	17,278	29	12,542	-5,405	74	-4,217	358	-33,979	7,363	-25,831	13,553	29,395	18,706
overdraft	0	0	10,000	0	0	0	0	0	0	0	0	0	0	0
change in cash	16,965	17,278	-9,971	12,542	-5,405	74	-4,217	358	-33,979	7,363	-25,831	13,553	29,395	18,706

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for braidenhill farm wind limited. Get real-time insights into braidenhill farm wind 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 braidenhill farm wind limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other small companies, companies in ML6 area or any other competitors across 12 key performance metrics.

BRAIDENHILL FARM WIND LIMITED group structure

Braidenhill Farm Wind Limited has no subsidiary companies.

Ultimate parent company

BRAIDENHILL FARM WIND LIMITED

SC313706

BRAIDENHILL FARM WIND LIMITED Shareholders

julie dunbar & dale dunbar

100%

Braidenhill Farm Wind Limited currently has 4 directors. The longest serving directors include Mr Dale Dunbar (May 2009) and Mrs Julie Dunbar (Jan 2019).

officer	country	age	start	end	role
Mr Dale Dunbar		56 years	May 2009	-	Director
Mrs Julie Dunbar	Scotland	57 years	Jan 2019	-	Director
Miss Mary Dunbar		30 years	Jan 2023	-	Director
Miss Jane Dunbar		28 years	Jan 2023	-	Director

P&L

March 2023

turnover

914.5k

+25%

operating profit

198.9k

gross margin

69.6%

+9.23%

turnover

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

Balance Sheet

March 2023

net assets

308.1k

+1.07%

total assets

556.5k

+0.24%

cash

46.8k

+0.57%

net assets

Total assets minus all liabilities

Similar Companies

evra energy limited

cello solar ltd

blackhouse wind farm limited

4.5

harperrig wind ltd

windline (peattie) limited

company number

SC313706

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

December 2006

ultimate parent company

None

previous names

N/A

address

c/o accy busn cnslt ltd, 17 flowerhill street, airdrie, lanarkshire, ML6 6AP

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 5 charges/mortgages relating to braidenhill farm wind limited. Currently there are 4 open charges and 1 have been satisfied in the past.

braidenhill farm wind limited Company Information

braidenhill farm wind limited Estimated Valuation

braidenhill farm wind limited Estimated Valuation

braidenhill farm wind limited Estimated Valuation

Braidenhill Farm Wind Limited Overview

Braidenhill Farm Wind Limited Health Check

BRAIDENHILL FARM WIND LIMITED financials

braidenhill farm wind limited Credit Report and Business Information

Braidenhill Farm Wind Limited Competitor Analysis

braidenhill farm wind limited Ownership

braidenhill farm wind limited directors

braidenhill farm wind limited company details

braidenhill farm wind limited Charges & Mortgages

braidenhill farm wind limited Companies House Filings - See Documents