Pomanda estimates the enterprise value of BRAE PROPERTY GROUP LIMITED at £46.8k based on a Turnover of £102.2k and 0.46x industry multiple (adjusted for size and gross margin).
brae property group limitedEstimated Valuation
£109.8k
Pomanda estimates the enterprise value of BRAE PROPERTY GROUP LIMITED at £109.8k based on an EBITDA of £28.9k and a 3.8x industry multiple (adjusted for size and gross margin).
brae property group limitedEstimated Valuation
£101.9k
Pomanda estimates the enterprise value of BRAE PROPERTY GROUP LIMITED at £101.9k based on Net Assets of £35.6k and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Brae Property Group LimitedOverview
Brae Property Group Limited is a live company located in west lothian, EH49 6BP with a Companies House number of SC404506. It operates in the architectural activities sector, SIC Code 71111. Founded in August 2011, it's largest shareholder is
stephen miles
with a 50% stake. Brae Property Group Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£102.2k with
high
growth in recent years.
Pomanda's financial health check has awarded Brae Property Group Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £102.2k, make it smaller than the average company (£649.5k)
£102.2k - Brae Property Group Limited
£649.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (3.5%)
21% - Brae Property Group Limited
3.5% - Industry AVG
Production
with a gross margin of 36.8%, this company has a higher cost of product (48.3%)
36.8% - Brae Property Group Limited
48.3% - Industry AVG
Profitability
an operating margin of 28.3% make it more profitable than the average company (8.1%)
28.3% - Brae Property Group Limited
8.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (11)
1 - Brae Property Group Limited
11 - Industry AVG
Pay Structure
on an average salary of £48.5k, the company has an equivalent pay structure (£48.5k)
£48.5k - Brae Property Group Limited
£48.5k - Industry AVG
Efficiency
resulting in sales per employee of £102.2k, this is more efficient (£84.3k)
£102.2k - Brae Property Group Limited
£84.3k - Industry AVG
Debtor Days
it gets paid by customers after 184 days, this is later than average (85 days)
184 days - Brae Property Group Limited
85 days - Industry AVG
Creditor Days
its suppliers are paid after 71 days, this is slower than average (26 days)
71 days - Brae Property Group Limited
26 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Brae Property Group Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Brae Property Group Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 31.9%, this is a lower level of debt than the average (51.2%)
31.9% - Brae Property Group Limited
51.2% - Industry AVG
BRAE PROPERTY GROUP LIMITED financials
EXPORT
Brae Property Group Limited's latest turnover from August 2023 is estimated at £102.2 thousand and the company has net assets of £35.6 thousand. According to their latest financial statements, Brae Property Group Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Turnover
102,168
57,842
60,352
57,532
56,610
58,268
4,761
7,854
3,548
698
6,417
Other Income Or Grants
Cost Of Sales
64,583
37,021
43,003
39,108
37,575
37,886
3,034
5,006
2,203
434
4,075
Gross Profit
37,585
20,821
17,348
18,424
19,035
20,382
1,727
2,848
1,345
263
2,342
Admin Expenses
8,710
18,163
25,162
-3,140
15,168
21,048
1,224
-46
3,007
1,333
204
2,305
Operating Profit
28,875
2,658
-7,814
21,564
3,867
-666
-1,224
1,773
-159
12
59
37
Interest Payable
305
305
Interest Receivable
18
20
24
20
9
5
5
7
2
Pre-Tax Profit
28,875
2,658
-8,101
21,279
3,891
-646
-1,215
1,778
-154
19
61
37
Tax
-7,219
-505
-4,043
-739
-355
-4
-14
-9
Profit After Tax
21,656
2,153
-8,101
17,236
3,152
-646
-1,215
1,422
-154
15
47
28
Dividends Paid
Retained Profit
21,656
2,153
-8,101
17,236
3,152
-646
-1,215
1,422
-154
15
47
28
Employee Costs
48,520
44,922
44,724
45,805
43,253
45,530
45,810
44,323
44,596
43,735
41,673
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
28,875
2,658
-6,987
22,392
3,958
-575
-1,224
1,773
-159
12
59
37
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Tangible Assets
598
1,634
1,474
2,301
183
274
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
598
1,634
1,474
2,301
183
274
Stock & work in progress
Trade Debtors
51,650
25,026
25,700
2,552
102
2,095
Group Debtors
Misc Debtors
Cash
35,317
4,907
1,518
3,853
3,408
372
1,755
934
misc current assets
total current assets
51,650
25,026
25,700
35,317
4,907
1,518
3,853
3,408
2,924
1,755
1,036
2,095
total assets
52,248
26,660
27,174
37,618
5,090
1,792
3,853
3,408
2,924
1,755
1,036
2,095
Bank overdraft
Bank loan
Trade Creditors
12,591
7,243
8,030
1,950
2,888
1,565
861
1,967
Group/Directors Accounts
2,406
369
1,513
other short term finances
140
hp & lease commitments
other current liabilities
5,325
2,070
780
3,610
total current liabilities
12,591
7,243
8,030
7,871
2,439
2,293
3,610
1,950
2,888
1,565
861
1,967
loans
9,860
hp & lease commitments
Accruals and Deferred Income
other liabilities
4,064
5,480
7,360
provisions
total long term liabilities
4,064
5,480
7,360
9,860
total liabilities
16,655
12,723
15,390
17,731
2,439
2,293
3,610
1,950
2,888
1,565
861
1,967
net assets
35,593
13,937
11,784
19,887
2,651
-501
243
1,458
36
190
175
128
total shareholders funds
35,593
13,937
11,784
19,887
2,651
-501
243
1,458
36
190
175
128
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Aug 2016
Aug 2015
Aug 2014
Aug 2013
Aug 2012
Operating Activities
Operating Profit
28,875
2,658
-7,814
21,564
3,867
-666
-1,224
1,773
-159
12
59
37
Depreciation
827
828
91
91
Amortisation
Tax
-7,219
-505
-4,043
-739
-355
-4
-14
-9
Stock
Debtors
26,624
-674
25,700
-2,552
2,552
-102
-1,993
2,095
Creditors
5,348
-787
8,030
-1,950
-938
1,323
704
-1,106
1,967
Accruals and Deferred Income
-5,325
3,255
1,290
-2,830
3,610
Deferred Taxes & Provisions
Cash flow from operations
380
2,040
-29,982
21,604
4,509
-3,405
436
3,032
-1,388
814
932
-100
Investing Activities
capital expenditure
1,036
-160
-2,946
-365
Change in Investments
cash flow from investments
1,036
-160
-2,946
-365
Financing Activities
Bank loans
Group/Directors Accounts
-2,406
2,037
-1,144
1,513
Other Short Term Loans
-140
140
Long term loans
-9,860
9,860
Hire Purchase and Lease Commitments
other long term liabilities
-1,416
-1,880
7,360
share issue
-2
-98
100
interest
-287
-285
24
20
9
5
5
7
2
cash flow from financing
-1,416
-1,880
-5,335
11,752
-1,120
1,435
9
5
5
7
2
100
cash and cash equivalents
cash
-35,317
30,410
3,389
-2,335
445
3,036
-1,383
821
934
overdraft
change in cash
-35,317
30,410
3,389
-2,335
445
3,036
-1,383
821
934
brae property group 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 brae property group limited. Get real-time insights into brae property group limited's credit score, group structure and payment trends.
Perform a competitor analysis for brae property group limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in EH49 area or any other competitors across 12 key performance metrics.
brae property group limited Ownership
BRAE PROPERTY GROUP LIMITED group structure
Brae Property Group Limited has no subsidiary companies.
Ultimate parent company
BRAE PROPERTY GROUP LIMITED
SC404506
BRAE PROPERTY GROUP LIMITED Shareholders
The largest shareholders in Brae Property Group Limited include Stephen Miles and Isabel Miles.
stephen miles
50%
isabel miles
50%
brae property group limited directors
Brae Property Group Limited currently has 1 director, Mr Stephen Miles serving since Aug 2011.
51 priory road, linlithgow, west lothian, EH49 6BP
Bank
-
Legal Advisor
-
brae property group 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 brae property group limited.
brae property group 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 BRAE PROPERTY GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
brae property group limitedCompanies House Filings - See Documents
