Pomanda estimates the enterprise value of BRYMER LEGAL LIMITED at £180.5k based on a Turnover of £395.2k and 0.46x industry multiple (adjusted for size and gross margin).
brymer legal limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of BRYMER LEGAL LIMITED at £0 based on an EBITDA of £-26.5k and a 2.79x industry multiple (adjusted for size and gross margin).
brymer legal limitedEstimated Valuation
£121.5k
Pomanda estimates the enterprise value of BRYMER LEGAL LIMITED at £121.5k based on Net Assets of £69.9k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brymer Legal LimitedOverview
Brymer Legal Limited is a live company located in edinburgh, EH3 7PX with a Companies House number of SC360203. It operates in the solicitors sector, SIC Code 69102. Founded in May 2009, it's largest shareholder is
stewart brymer
with a 97.1% stake. Brymer Legal Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£395.2k with
declining
growth in recent years.
Pomanda's financial health check has awarded Brymer Legal 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
1 Regular
7 Weak
Size
annual sales of £395.2k, make it smaller than the average company (£1.3m)
£395.2k - Brymer Legal Limited
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (7.6%)
-4% - Brymer Legal Limited
7.6% - Industry AVG
Production
with a gross margin of 40.4%, this company has a higher cost of product (68.9%)
40.4% - Brymer Legal Limited
68.9% - Industry AVG
Profitability
an operating margin of -6.7% make it less profitable than the average company (10%)
-6.7% - Brymer Legal Limited
10% - Industry AVG
Employees
with 3 employees, this is below the industry average (21)
3 - Brymer Legal Limited
21 - Industry AVG
Pay Structure
on an average salary of £40.9k, the company has an equivalent pay structure (£40.9k)
£40.9k - Brymer Legal Limited
£40.9k - Industry AVG
Efficiency
resulting in sales per employee of £131.7k, this is more efficient (£73.3k)
£131.7k - Brymer Legal Limited
£73.3k - Industry AVG
Debtor Days
it gets paid by customers after 285 days, this is later than average (65 days)
285 days - Brymer Legal Limited
65 days - Industry AVG
Creditor Days
its suppliers are paid after 381 days, this is slower than average (28 days)
381 days - Brymer Legal Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brymer Legal Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brymer Legal Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77.9%, this is a higher level of debt than the average (50.5%)
77.9% - Brymer Legal Limited
50.5% - Industry AVG
BRYMER LEGAL LIMITED financials
EXPORT
Brymer Legal Limited's latest turnover from June 2024 is estimated at £395.2 thousand and the company has net assets of £69.9 thousand. According to their latest financial statements, Brymer Legal Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
395,170
367,963
495,473
444,003
406,968
365,592
583,137
587,220
101,131
129,508
216,680
207,447
120,967
136,086
73,340
Other Income Or Grants
Cost Of Sales
235,523
222,060
303,480
284,079
259,421
223,278
366,751
334,183
57,406
79,113
137,355
134,936
74,752
77,532
40,972
Gross Profit
159,647
145,904
191,993
159,924
147,547
142,314
216,386
253,037
43,724
50,395
79,325
72,511
46,215
58,554
32,368
Admin Expenses
186,154
192,013
200,259
186,859
131,435
109,941
239,333
180,702
94,509
-40,728
75,405
78,975
34,038
12,319
-19,954
Operating Profit
-26,507
-46,109
-8,266
-26,935
16,112
32,373
-22,947
72,335
-50,785
91,123
3,920
-6,464
12,177
46,235
52,322
Interest Payable
Interest Receivable
197
765
446
484
721
448
217
81
Pre-Tax Profit
-26,507
-46,109
-8,266
-26,935
16,112
32,373
-22,947
72,532
-50,020
91,569
4,404
-5,743
12,625
46,451
52,403
Tax
-3,061
-6,151
-13,781
-18,314
-925
-3,030
-12,077
-14,673
Profit After Tax
-26,507
-46,109
-8,266
-26,935
13,051
26,222
-22,947
58,751
-50,020
73,255
3,479
-5,743
9,595
34,374
37,730
Dividends Paid
Retained Profit
-26,507
-46,109
-8,266
-26,935
13,051
26,222
-22,947
58,751
-50,020
73,255
3,479
-5,743
9,595
34,374
37,730
Employee Costs
122,564
117,589
105,687
99,546
100,616
101,848
225,272
214,819
61,035
60,822
88,341
90,205
61,865
63,462
62,907
Number Of Employees
3
3
3
3
3
3
7
7
2
2
3
3
2
2
2
EBITDA*
-26,507
-46,109
-8,266
-26,935
16,112
32,373
-22,947
72,335
-49,893
91,919
4,696
-5,358
13,314
47,075
52,974
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
6,728
6,982
8,124
3,826
1,187
1,786
1,637
2,091
3,089
2,230
1,916
979
2,085
1,896
1,970
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,728
6,982
8,124
3,826
1,187
1,786
1,637
2,091
3,089
2,230
1,916
979
2,085
1,896
1,970
Stock & work in progress
13,378
11,833
10,150
9,306
13,254
10,000
7,768
Trade Debtors
309,538
312,423
454,870
358,223
333,102
299,090
255,496
260,155
43,584
58,779
103,625
86,441
48,664
54,342
29,911
Group Debtors
Misc Debtors
3,860
Cash
157,569
148,311
30,142
163,427
125,008
54,296
32,362
misc current assets
5,000
total current assets
309,538
312,423
454,870
358,223
333,102
299,090
255,496
260,155
219,531
222,783
143,917
259,174
186,926
118,638
70,041
total assets
316,266
319,405
462,994
362,049
334,289
300,876
257,133
262,246
222,620
225,013
145,833
260,153
189,011
120,534
72,011
Bank overdraft
Bank loan
Trade Creditors
246,336
222,968
320,448
211,237
156,542
136,180
118,659
100,825
119,230
71,775
65,913
183,899
70,766
39,518
33,767
Group/Directors Accounts
36,027
8,433
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
246,336
222,968
320,448
211,237
156,542
136,180
118,659
100,825
119,230
71,775
65,913
183,899
106,793
47,951
33,767
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
417
379
414
provisions
618
446
383
196
total long term liabilities
618
446
383
196
417
379
414
total liabilities
246,336
222,968
320,448
211,237
156,542
136,180
118,659
100,825
119,848
72,221
66,296
184,095
107,210
48,330
34,181
net assets
69,930
96,437
142,546
150,812
177,747
164,696
138,474
161,421
102,772
152,792
79,537
76,058
81,801
72,204
37,830
total shareholders funds
69,930
96,437
142,546
150,812
177,747
164,696
138,474
161,421
102,772
152,792
79,537
76,058
81,801
72,204
37,830
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-26,507
-46,109
-8,266
-26,935
16,112
32,373
-22,947
72,335
-50,785
91,123
3,920
-6,464
12,177
46,235
52,322
Depreciation
892
796
776
1,106
1,137
840
652
Amortisation
Tax
-3,061
-6,151
-13,781
-18,314
-925
-3,030
-12,077
-14,673
Stock
-13,378
1,545
1,683
844
-3,948
3,254
2,232
7,768
Debtors
-2,885
-142,447
96,647
25,121
34,012
43,594
-4,659
216,571
-19,055
-40,986
17,184
37,777
-5,678
24,431
29,911
Creditors
23,368
-97,480
109,211
54,695
20,362
17,521
17,834
-18,405
47,455
5,862
-117,986
113,133
31,248
5,751
33,767
Accruals and Deferred Income
Deferred Taxes & Provisions
-618
172
63
187
196
Cash flow from operations
-254
-1,142
4,298
2,639
-599
149
-454
-163,662
15,244
118,833
-132,056
74,142
43,956
14,086
34,389
Investing Activities
capital expenditure
254
1,142
-4,298
-2,639
599
-149
454
998
-1,751
-1,110
-1,713
-1,326
-766
-2,622
Change in Investments
cash flow from investments
254
1,142
-4,298
-2,639
599
-149
454
998
-1,751
-1,110
-1,713
-1,326
-766
-2,622
Financing Activities
Bank loans
Group/Directors Accounts
-36,027
27,594
8,433
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-417
38
-35
414
share issue
-102
2
100
interest
197
765
446
484
721
448
217
81
cash flow from financing
95
765
446
484
-35,723
28,082
8,615
595
cash and cash equivalents
cash
-157,569
9,258
118,169
-133,285
38,419
70,712
21,934
32,362
overdraft
change in cash
-157,569
9,258
118,169
-133,285
38,419
70,712
21,934
32,362
brymer legal 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 brymer legal limited. Get real-time insights into brymer legal limited's credit score, group structure and payment trends.
Perform a competitor analysis for brymer legal limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.
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 brymer legal limited.
brymer legal limited Capital Raised & Share Issues BETA
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 BRYMER LEGAL LIMITED. This can take several minutes, an email will notify you when this has completed.
brymer legal limitedCompanies House Filings - See Documents
