Pomanda estimates the enterprise value of BOUNDARY GARAGE LIMITED at £92.1k based on a Turnover of £458.7k and 0.2x industry multiple (adjusted for size and gross margin).
boundary garage limitedEstimated Valuation
£181.9k
Pomanda estimates the enterprise value of BOUNDARY GARAGE LIMITED at £181.9k based on an EBITDA of £59.4k and a 3.06x industry multiple (adjusted for size and gross margin).
boundary garage limitedEstimated Valuation
£33.1k
Pomanda estimates the enterprise value of BOUNDARY GARAGE LIMITED at £33.1k based on Net Assets of £11.9k and 2.78x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boundary Garage LimitedOverview
Boundary Garage Limited is a live company located in rossendale, BB4 8RG with a Companies House number of 04617805. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in December 2002, it's largest shareholder is
julie eason
with a 100% stake. Boundary Garage Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£458.7k with
declining
growth in recent years.
Pomanda's financial health check has awarded Boundary Garage 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 £458.7k, make it smaller than the average company (£2.2m)
£458.7k - Boundary Garage Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (9.8%)
-2% - Boundary Garage Limited
9.8% - Industry AVG
Production
with a gross margin of 13.4%, this company has a higher cost of product (22.6%)
13.4% - Boundary Garage Limited
22.6% - Industry AVG
Profitability
an operating margin of 13% make it more profitable than the average company (4.1%)
13% - Boundary Garage Limited
4.1% - Industry AVG
Employees
with 4 employees, this is below the industry average (9)
4 - Boundary Garage Limited
9 - Industry AVG
Pay Structure
on an average salary of £32.6k, the company has an equivalent pay structure (£32.6k)
£32.6k - Boundary Garage Limited
£32.6k - Industry AVG
Efficiency
resulting in sales per employee of £114.7k, this is less efficient (£297.9k)
£114.7k - Boundary Garage Limited
£297.9k - Industry AVG
Debtor Days
it gets paid by customers after 71 days, this is later than average (21 days)
71 days - Boundary Garage Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 63 days, this is slower than average (29 days)
63 days - Boundary Garage Limited
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Boundary Garage Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Boundary Garage Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 88.1%, this is a higher level of debt than the average (67.2%)
88.1% - Boundary Garage Limited
67.2% - Industry AVG
BOUNDARY GARAGE LIMITED financials
EXPORT
Boundary Garage Limited's latest turnover from December 2023 is estimated at £458.7 thousand and the company has net assets of £11.9 thousand. According to their latest financial statements, Boundary Garage Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
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
458,658
391,151
400,931
489,665
397,658
354,843
379,123
447,532
56,895
72,547
198,454
289,742
192,050
169,717
Other Income Or Grants
Cost Of Sales
397,266
339,226
348,238
422,223
340,013
300,025
316,128
370,035
47,024
60,174
164,278
237,713
157,804
137,170
Gross Profit
61,392
51,924
52,694
67,442
57,645
54,818
62,994
77,498
9,871
12,374
34,176
52,029
34,246
32,547
Admin Expenses
1,999
28,809
44,535
31,990
32,136
34,195
50,404
79,080
29,824
29,549
45,735
84,199
79,922
49,124
-14,490
Operating Profit
59,393
23,115
8,159
35,452
25,509
20,623
12,590
-1,582
-19,953
-17,175
-11,559
-32,170
-45,676
-16,577
14,490
Interest Payable
Interest Receivable
Pre-Tax Profit
59,393
23,115
8,159
35,452
25,509
20,623
12,590
-1,582
-19,953
-17,175
-11,559
-32,170
-45,676
-16,577
14,490
Tax
-14,848
-4,392
-1,550
-6,736
-4,847
-3,918
-2,392
-4,057
Profit After Tax
44,545
18,723
6,609
28,716
20,662
16,705
10,198
-1,582
-19,953
-17,175
-11,559
-32,170
-45,676
-16,577
10,433
Dividends Paid
Retained Profit
44,545
18,723
6,609
28,716
20,662
16,705
10,198
-1,582
-19,953
-17,175
-11,559
-32,170
-45,676
-16,577
10,433
Employee Costs
130,384
124,191
119,628
116,703
89,982
58,963
57,459
57,426
27,801
27,768
26,719
52,048
25,665
25,402
Number Of Employees
4
4
4
4
3
2
2
2
1
1
1
2
1
1
EBITDA*
59,393
23,115
8,159
35,452
25,509
20,623
12,590
-1,582
-17,997
-16,340
-10,829
-31,694
-45,158
-15,962
15,001
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
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
9,965
11,349
13,209
6,968
8,370
5,315
6,218
7,546
8,751
4,730
4,082
2,612
2,838
3,356
2,715
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
9,965
11,349
13,209
6,968
8,370
5,315
6,218
7,546
8,751
4,730
4,082
2,612
2,838
3,356
2,715
Stock & work in progress
20,438
26,395
24,745
31,945
34,940
40,040
43,732
Trade Debtors
89,887
46,726
44,863
84,634
30,601
20,535
18,305
20,247
125
92
131
2,844
6,275
6,487
Group Debtors
Misc Debtors
356
Cash
misc current assets
542
570
142
433
400
total current assets
89,887
46,726
44,863
84,634
30,957
21,077
18,875
20,389
20,996
26,887
24,876
31,945
37,784
46,315
50,219
total assets
99,852
58,075
58,072
91,602
39,327
26,392
25,093
27,935
29,747
31,617
28,958
34,557
40,622
49,671
52,934
Bank overdraft
Bank loan
Trade Creditors
69,574
75,582
93,553
101,733
112,110
125,426
136,506
151,522
118,895
111,005
87,362
48,140
32,432
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
69,574
75,582
93,553
101,733
112,110
125,426
136,506
151,522
118,895
111,005
87,362
48,140
32,432
loans
hp & lease commitments
Accruals and Deferred Income
18,379
15,139
15,888
10,847
13,911
12,648
10,672
8,219
7,703
5,610
5,276
other liabilities
37,000
154,203
136,636
2,264
5,078
7,673
10,067
provisions
total long term liabilities
18,379
15,139
15,888
47,847
13,911
8,322
12,648
10,672
162,422
144,339
5,610
7,540
5,078
7,673
10,067
total liabilities
87,953
90,721
109,441
149,580
126,021
133,748
149,154
162,194
162,422
144,339
124,505
118,545
92,440
55,813
42,499
net assets
11,899
-32,646
-51,369
-57,978
-86,694
-107,356
-124,061
-134,259
-132,675
-112,722
-95,547
-83,988
-51,818
-6,142
10,435
total shareholders funds
11,899
-32,646
-51,369
-57,978
-86,694
-107,356
-124,061
-134,259
-132,675
-112,722
-95,547
-83,988
-51,818
-6,142
10,435
Dec 2023
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
59,393
23,115
8,159
35,452
25,509
20,623
12,590
-1,582
-19,953
-17,175
-11,559
-32,170
-45,676
-16,577
14,490
Depreciation
1,956
835
730
476
518
615
511
Amortisation
Tax
-14,848
-4,392
-1,550
-6,736
-4,847
-3,918
-2,392
-4,057
Stock
-20,438
-5,957
1,650
-7,200
-2,995
-5,100
-3,692
43,732
Debtors
43,161
1,863
-39,771
53,677
10,422
2,230
-1,942
20,122
33
-39
131
-2,844
-3,431
-212
6,487
Creditors
-6,008
-17,971
-8,180
-10,377
-13,316
-11,080
-15,016
151,522
-118,895
7,890
23,643
39,222
15,708
32,432
Accruals and Deferred Income
3,240
-749
5,041
-3,064
13,911
-12,648
1,976
2,453
516
2,093
334
5,276
Deferred Taxes & Provisions
Cash flow from operations
-1,384
-1,860
43,241
-38,402
10,835
-9,253
-900
152,709
-11,557
-134,753
4,464
3,064
2,595
3,650
-6,843
Investing Activities
capital expenditure
1,384
1,860
-6,241
1,402
-3,055
903
1,328
1,205
-5,977
-1,483
-2,200
-250
-1,256
-3,226
Change in Investments
cash flow from investments
1,384
1,860
-6,241
1,402
-3,055
903
1,328
1,205
-5,977
-1,483
-2,200
-250
-1,256
-3,226
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-37,000
37,000
-154,203
17,567
136,636
-2,264
-2,814
-2,595
-2,394
10,067
share issue
-2
2
interest
cash flow from financing
-37,000
37,000
-154,205
17,567
136,636
-2,264
-2,814
-2,595
-2,394
10,069
cash and cash equivalents
cash
overdraft
change in cash
boundary garage 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 boundary garage limited. Get real-time insights into boundary garage limited's credit score, group structure and payment trends.
Perform a competitor analysis for boundary garage limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in BB4 area or any other competitors across 12 key performance metrics.
boundary garage limited Ownership
BOUNDARY GARAGE LIMITED group structure
Boundary Garage Limited has no subsidiary companies.
Ultimate parent company
BOUNDARY GARAGE LIMITED
04617805
BOUNDARY GARAGE LIMITED Shareholders
The sole shareholder of Boundary Garage Limited is Julie Eason.
julie eason
100%
boundary garage limited directors
Boundary Garage Limited currently has 1 director, Ms Angela Eason serving since Oct 2011.
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 boundary garage limited.
boundary garage 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 BOUNDARY GARAGE LIMITED. This can take several minutes, an email will notify you when this has completed.
boundary garage limitedCompanies House Filings - See Documents
