Brand Services Limited

POWER SEARCH PRICING

SOLUTIONS

brand services limited Company Information

Live

EstablishedSmallDeclining

Company Number

05603916

Website

Registered Address

252 brecknock road, tufnell park, london, N19 5BQ

Industry

Manufacture of women's outerwear, other than leather clothes and workwear

Telephone

02077000325

Next Accounts Due

September 2024

Group Structure

View All

Directors

John Preston18 Years

Ludmilla Pavel18 Years

Shareholders

ludmilla pavel 33.3%

roland marcel guenin 33.3%

View All

brand services limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of BRAND SERVICES LIMITED at £2.3m based on a Turnover of £2.9m and 0.78x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Brand Services Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Brand Services Limited is a live company located in london, N19 5BQ with a Companies House number of 05603916. It operates in the manufacture of other women's outerwear sector, SIC Code 14132. Founded in October 2005, it's largest shareholder is ludmilla pavel with a 33.3% stake. Brand Services Limited is a established, small sized company, Pomanda has estimated its turnover at £2.9m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Brand Services Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

2 Strong

4 Regular

6 Weak

Size

annual sales of £2.9m, make it smaller than the average company (£12.5m)

Growth

3 year (CAGR) sales growth of -25%, show it is growing at a slower rate (-4%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for brand services limited. Get real-time insights into brand 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 brand services limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BRAND SERVICES LIMITED group structure

Brand Services Limited has no subsidiary companies.

Ultimate parent company

BRAND SERVICES LIMITED

05603916

BRAND SERVICES LIMITED Shareholders

ludmilla pavel	33.33%
roland marcel guenin	33.33%
john preston	33.33%

Brand Services Limited currently has 2 directors. The longest serving directors include Mr John Preston (Oct 2005) and Ms Ludmilla Pavel (Oct 2005).

officer	country	age	start	end	role
Mr John Preston	England	66 years	Oct 2005	-	Director
Ms Ludmilla Pavel		62 years	Oct 2005	-	Director

EXPORT

Brand Services Limited's latest turnover from December 2022 is estimated at £2.9 million and the company has net assets of £354.1 thousand. According to their latest financial statements, Brand Services Limited has 13 employees and maintains cash reserves of £1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	2,929,826	4,346,869	6,423,663	7,004,378	3,563,286	2,820,899	2,198,255	2,015,355	2,007,305	2,979,094	2,543,099	2,093,800	2,062,893	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,265,335	3,487,774	5,603,548	5,769,623	2,982,074	2,315,792	1,748,970	1,632,339	1,608,778	2,286,105	1,984,950	1,645,057	1,599,337	0
Gross Profit	664,491	859,095	820,114	1,234,756	581,212	505,108	449,284	383,016	398,527	692,989	558,148	448,743	463,557	0
Admin Expenses	805,368	763,348	476,076	1,206,264	573,024	487,260	419,320	340,397	354,168	661,442	569,488	421,725	418,844	93,763
Operating Profit	-140,877	95,747	344,038	28,492	8,188	17,848	29,964	42,619	44,359	31,547	-11,340	27,018	44,713	-93,763
Interest Payable	0	1,244	2,240	2,108	1,740	3,024	3,344	1,192	0	0	0	0	0	0
Interest Receivable	37,746	3,168	816	866	2	1	1	1	1	3	5	253	257	7
Pre-Tax Profit	-103,131	97,670	342,614	27,249	6,451	14,825	26,621	41,429	44,361	31,551	-11,335	27,270	44,969	-93,756
Tax	0	-18,557	-65,097	-5,177	-1,226	-2,817	-5,324	-8,286	-9,316	-7,257	0	-7,090	-12,591	0
Profit After Tax	-103,131	79,113	277,517	22,072	5,225	12,008	21,297	33,143	35,045	24,294	-11,335	20,180	32,378	-93,756
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-103,131	79,113	277,517	22,072	5,225	12,008	21,297	33,143	35,045	24,294	-11,335	20,180	32,378	-93,756
Employee Costs	297,857	269,978	286,667	258,000	261,842	203,394	226,576	196,274	193,883	282,936	276,204	198,728	256,396	0
Number Of Employees	13	12	10	9	9	8	7	6	6	9	9	7	8	0
EBITDA*	-124,640	111,260	355,655	40,407	17,598	27,562	42,788	53,720	53,812	35,999	-10,784	28,047	46,141	-92,658

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	37,294	51,376	24,261	25,952	33,738	12,285	19,599	20,142	24,950	31,084	10,693	1,351	3,747	4,765
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	89,492	0	0
Total Fixed Assets	37,294	51,376	24,261	25,952	33,738	12,285	19,599	20,142	24,950	31,084	10,693	90,843	3,747	4,765
Stock & work in progress	478,110	291,846	811,210	596,032	473,918	218,967	320,051	235,722	157,306	192,001	180,612	203,079	182,557	81,088
Trade Debtors	244,883	460,532	751,942	832,756	294,007	455,146	225,200	197,138	223,244	334,557	236,157	118,419	137,525	441,948
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	585,148	723,738	249,639	163,588	462,742	209,170	283,450	187,564	0	0	0	0	36,169	0
Cash	1,023,650	1,133,261	1,400,747	230,502	354	273	297	250	258	258	1,024	1,028	99,996	2,615
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,331,791	2,609,377	3,213,538	1,822,878	1,231,021	883,556	828,998	620,674	380,808	526,816	417,793	322,526	456,247	525,651
total assets	2,369,085	2,660,753	3,237,799	1,848,830	1,264,759	895,841	848,597	640,816	405,758	557,900	428,486	413,369	459,994	530,416
Bank overdraft	3	3	39,796	33,659	28,813	22,731	70,330	36,674	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	599,504	730,945	627,838	807,392	702,552	387,076	397,885	307,166	389,178	571,431	481,016	454,564	521,369	552,311
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	71,858
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	2,932	5,590	5,250	0	4,397	5,374	0	0	0	0	0	0
other current liabilities	1,408,438	1,463,687	2,184,552	893,772	435,989	412,777	314,736	247,253	0	0	0	0	0	0
total current liabilities	2,007,945	2,194,635	2,855,118	1,740,413	1,172,604	822,584	787,348	596,467	389,178	571,431	481,016	454,564	521,369	624,169
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	2,932	8,523	0	0	4,397	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	9,771	14,705	0	0	0	0
provisions	7,087	8,934	4,610	4,931	5,150	0	0	0	0	0	0	0	0	0
total long term liabilities	7,087	8,934	4,610	7,863	13,673	0	0	4,397	9,771	14,705	0	0	0	0
total liabilities	2,015,032	2,203,569	2,859,728	1,748,276	1,186,277	822,584	787,348	600,864	398,949	586,136	481,016	454,564	521,369	624,169
net assets	354,053	457,184	378,071	100,554	78,482	73,257	61,249	39,952	6,809	-28,236	-52,530	-41,195	-61,375	-93,753
total shareholders funds	354,053	457,184	378,071	100,554	78,482	73,257	61,249	39,952	6,809	-28,236	-52,530	-41,195	-61,375	-93,753

	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	-140,877	95,747	344,038	28,492	8,188	17,848	29,964	42,619	44,359	31,547	-11,340	27,018	44,713	-93,763
Depreciation	16,237	15,513	11,617	11,915	9,410	9,714	12,824	11,101	9,453	4,452	556	1,029	1,428	1,105
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-18,557	-65,097	-5,177	-1,226	-2,817	-5,324	-8,286	-9,316	-7,257	0	-7,090	-12,591	0
Stock	186,264	-519,364	215,178	122,114	254,951	-101,084	84,329	78,416	-34,695	11,389	-22,467	20,522	101,469	81,088
Debtors	-354,239	182,689	5,237	239,595	92,433	155,666	123,948	161,458	-111,313	98,400	28,246	34,217	-268,254	441,948
Creditors	-131,441	103,107	-179,554	104,840	315,476	-10,809	90,719	-82,012	-182,253	90,415	26,452	-66,805	-30,942	552,311
Accruals and Deferred Income	-55,249	-720,865	1,290,780	457,783	23,212	98,041	67,483	247,253	0	0	0	0	0	0
Deferred Taxes & Provisions	-1,847	4,324	-321	-219	5,150	0	0	0	0	0	0	0	0	0
Cash flow from operations	-145,202	-184,056	1,181,048	235,925	12,826	57,395	-12,611	-29,199	8,251	9,368	9,889	-100,587	169,393	-63,383
Investing Activities
capital expenditure	-2,155	-42,628	-9,926	-4,129	-30,863	-2,400	-12,281	-6,293	-3,319	-24,843	-9,898	1,367	-410	-5,870
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-2,155	-42,628	-9,926	-4,129	-30,863	-2,400	-12,281	-6,293	-3,319	-24,843	-9,898	1,367	-410	-5,870
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	-71,858	71,858
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	-2,932	-5,590	-5,251	13,773	-4,397	-5,374	9,771	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-9,771	-4,934	14,705	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	3
interest	37,746	1,924	-1,424	-1,242	-1,738	-3,023	-3,343	-1,191	1	3	5	253	257	7
cash flow from financing	37,746	-1,008	-7,014	-6,493	12,035	-7,420	-8,717	-1,191	-4,933	14,708	5	253	-71,601	71,868
cash and cash equivalents
cash	-109,611	-267,486	1,170,245	230,148	81	-24	47	-8	0	-766	-4	-98,968	97,381	2,615
overdraft	0	-39,793	6,137	4,846	6,082	-47,599	33,656	36,674	0	0	0	0	0	0
change in cash	-109,611	-227,693	1,164,108	225,302	-6,001	47,575	-33,609	-36,682	0	-766	-4	-98,968	97,381	2,615

P&L

December 2022

turnover

2.9m

-33%

operating profit

-140.9k

gross margin

22.7%

+14.76%

turnover

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

Balance Sheet

December 2022

net assets

354.1k

-0.23%

total assets

2.4m

-0.11%

cash

-0.1%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

fluxe limited

1.5

miss ruby ltd

2.5

prompt suppliers ltd

john zack retail limited

2.5

henry poole and company (savile row) limited

3.5

company number

05603916

Type

Private limited with Share Capital

industry

14132 - Manufacture of women's outerwear, other than leather clothes and workwear

incorporation date

October 2005

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

c b global ltd. (January 2008)

incorporated

address

252 brecknock road, tufnell park, london, N19 5BQ

last accounts submitted

December 2022

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 brand services limited.

brand services limited Company Information

brand services limited Estimated Valuation

brand services limited Estimated Valuation

brand services limited Estimated Valuation

Brand Services Limited AI Business Plan

Brand Services Limited Overview

Brand Services Limited Health Check

brand services limited Credit Report and Business Information

Brand Services Limited Competitor Analysis

brand services limited Ownership

brand services limited directors

BRAND SERVICES LIMITED financials

brand services limited company details

brand services limited Charges & Mortgages

brand services limited Companies House Filings - See Documents