Royvon Dog Training Limited

POWER SEARCH PRICING

SOLUTIONS

royvon dog training limited Company Information

Live

MatureMicroHealthy

Company Number

04680541

Next Accounts

Sep 2025

Industry

Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

Directors

Darren James

Hannah James

Shareholders

darren james

hannah james

Group Structure

View All

Contact

Registered Address

sandy cottage portsmouth road, esher, surrey, KT10 9AW

Website

www.royvon.co.uk

royvon dog training limited Estimated Valuation

£636.2k

Pomanda estimates the enterprise value of ROYVON DOG TRAINING LIMITED at £636.2k based on an EBITDA of £144.8k and a 4.39x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Royvon Dog Training Limited is a live company located in surrey, KT10 9AW with a Companies House number of 04680541. It operates in the activities of other holding companies n.e.c. sector, SIC Code 64209. Founded in February 2003, it's largest shareholder is darren james with a 83.3% stake. Royvon Dog Training Limited is a mature, micro sized company, Pomanda has estimated its turnover at £324.4k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Royvon Dog Training 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

2 Regular

6 Weak

Size

annual sales of £324.4k, make it smaller than the average company (£19m)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (10.6%)

EXPORT

Royvon Dog Training Limited's latest turnover from December 2023 is estimated at £324.4 thousand and the company has net assets of £267.9 thousand. According to their latest financial statements, Royvon Dog Training Limited has 3 employees and maintains cash reserves of £761.2 thousand 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	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	324,420	303,901	274,286	263,509	529,955	461,856	361,007	721,821	715,195	621,844	734,743	354,612	441,816	613,917
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	206,696	193,831	178,180	172,842	345,900	306,343	238,602	475,641	481,030	423,658	505,723	239,834	297,657	417,231
Gross Profit	117,724	110,070	96,106	90,667	184,054	155,513	122,406	246,180	234,165	198,186	229,020	114,778	144,159	196,686
Admin Expenses	-5,085	280,684	110,671	-361,278	125,100	98,606	56,255	156,541	293,251	203,352	200,417	44,481	104,574	182,174
Operating Profit	122,809	-170,614	-14,565	451,945	58,954	56,907	66,151	89,639	-59,086	-5,166	28,603	70,297	39,585	14,512
Interest Payable	34,335	34,257	25,618	37,552	54,806	55,007	56,440	61,462	33,773	0	0	0	0	0
Interest Receivable	40,795	23,628	1,129	200	240	109	317	173	343	495	622	566	243	70
Pre-Tax Profit	129,269	-181,243	-39,054	414,593	4,389	2,010	10,028	28,350	-92,516	-4,671	29,225	70,863	39,828	14,582
Tax	-32,317	0	0	-78,773	-834	-382	-1,905	-5,670	0	0	-6,722	-17,007	-10,355	-4,083
Profit After Tax	96,952	-181,243	-39,054	335,820	3,555	1,628	8,123	22,680	-92,516	-4,671	22,503	53,856	29,473	10,499
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	96,952	-181,243	-39,054	335,820	3,555	1,628	8,123	22,680	-92,516	-4,671	22,503	53,856	29,473	10,499
Employee Costs	134,017	125,655	119,222	115,594	226,533	180,886	137,806	269,900	270,978	162,424	194,446	97,184	130,587	162,608
Number Of Employees	3	3	3	3	6	5	4	8	8	5	6	3	4	5
EBITDA*	144,757	-148,310	7,703	484,860	58,954	90,741	100,510	124,412	-4,869	35,792	75,915	103,064	74,174	50,834

* 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	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	387,391	409,339	431,643	453,911	903,378	936,670	970,695	1,003,543	1,038,316	1,092,533	1,135,242	660,991	690,258	719,848
Intangible Assets	0	0	0	0	0	0	0	0	0	0	3,500	7,000	10,500	14,000
Investments & Other	57,408	57,408	83,926	106	106	106	6	6	6	4	4	4	4	4
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	444,799	466,747	515,569	454,017	903,484	936,776	970,701	1,003,549	1,038,322	1,092,537	1,138,746	667,995	700,762	733,852
Stock & work in progress	0	0	0	0	0	0	0	0	0	5,500	0	0	0	0
Trade Debtors	0	0	0	0	0	0	0	0	0	78,236	90,753	651	41,222	80,119
Group Debtors	22,278	13,842	15,004	73,278	72,363	104,911	0	0	25,296	0	0	0	0	0
Misc Debtors	222,568	214,793	176,390	108,741	160,427	103,609	175,185	176,211	84,934	0	0	0	0	0
Cash	761,174	792,921	557,263	345,728	53,393	10,660	18,510	108,284	30,476	106,649	91,247	157,355	69,062	28,163
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,006,020	1,021,556	748,657	527,747	286,183	219,180	193,695	284,495	140,706	190,385	182,000	158,006	110,284	108,282
total assets	1,450,819	1,488,303	1,264,226	981,764	1,189,667	1,155,956	1,164,396	1,288,044	1,179,028	1,282,922	1,320,746	826,001	811,046	842,134
Bank overdraft	54,272	48,900	45,332	68,684	71,451	144,854	123,845	123,650	104,158	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	627	1,529	1,640	4,432	4,848	12,460	5,780	17,943	2,730	193,476	143,745	154,971	126,697	127,583
Group/Directors Accounts	846,664	949,326	488,853	135,532	307,365	248,842	270,295	274,668	89,984	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	0	0	0	0	0	0	0	0	2,313	0	0	0	0	0
other current liabilities	54,860	36,858	29,964	22,357	19,008	21,928	29,092	25,684	25,394	0	0	0	0	0
total current liabilities	956,423	1,036,613	565,789	231,005	402,672	428,084	429,012	441,945	224,579	193,476	143,745	154,971	126,697	127,583
loans	226,491	280,737	346,241	359,509	731,565	675,997	685,137	803,975	935,005	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	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	0	971,154	1,051,955	569,336	634,781	693,134
provisions	0	0	0	0	0	0	0	0	0	6,332	8,415	7,566	9,296	10,618
total long term liabilities	226,491	280,737	346,241	359,509	731,565	675,997	685,137	803,975	935,005	977,486	1,060,370	576,902	644,077	703,752
total liabilities	1,182,914	1,317,350	912,030	590,514	1,134,237	1,104,081	1,114,149	1,245,920	1,159,584	1,170,962	1,204,115	731,873	770,774	831,335
net assets	267,905	170,953	352,196	391,250	55,430	51,875	50,247	42,124	19,444	111,960	116,631	94,128	40,272	10,799
total shareholders funds	267,905	170,953	352,196	391,250	55,430	51,875	50,247	42,124	19,444	111,960	116,631	94,128	40,272	10,799

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	122,809	-170,614	-14,565	451,945	58,954	56,907	66,151	89,639	-59,086	-5,166	28,603	70,297	39,585	14,512
Depreciation	21,948	22,304	22,268	32,915	0	33,834	34,359	34,773	54,217	37,458	43,812	29,267	31,089	32,822
Amortisation	0	0	0	0	0	0	0	0	0	3,500	3,500	3,500	3,500	3,500
Tax	-32,317	0	0	-78,773	-834	-382	-1,905	-5,670	0	0	-6,722	-17,007	-10,355	-4,083
Stock	0	0	0	0	0	0	0	0	-5,500	5,500	0	0	0	0
Debtors	16,211	37,241	9,375	-50,771	24,270	33,335	-1,026	65,981	31,994	-12,517	90,102	-40,571	-38,897	80,119
Creditors	-902	-111	-2,792	-416	-7,612	6,680	-12,163	15,213	-190,746	49,731	-11,226	28,274	-886	127,583
Accruals and Deferred Income	18,002	6,894	7,607	3,349	-2,920	-7,164	3,408	290	25,394	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	-6,332	-2,083	849	-1,730	-1,322	10,618
Cash flow from operations	113,329	-178,768	3,143	459,791	23,318	56,540	90,876	68,264	-203,047	90,457	-31,286	153,172	100,508	104,833
Investing Activities
capital expenditure	0	0	0	416,552	33,292	191	-1,511	0	0	5,251	-518,063	0	-1,499	-770,170
Change in Investments	0	-26,518	83,820	0	0	100	0	0	2	0	0	0	0	4
cash flow from investments	0	26,518	-83,820	416,552	33,292	91	-1,511	0	-2	5,251	-518,063	0	-1,499	-770,174
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-102,662	460,473	353,321	-171,833	58,523	-21,453	-4,373	184,684	89,984	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	-54,246	-65,504	-13,268	-372,056	55,568	-9,140	-118,838	-131,030	935,005	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	-2,313	2,313	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	-971,154	-80,801	482,619	-65,445	-58,353	693,134
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	300
interest	6,460	-10,629	-24,489	-37,352	-54,566	-54,898	-56,123	-61,289	-33,430	495	622	566	243	70
cash flow from financing	-150,448	384,340	315,564	-581,241	59,525	-85,491	-179,334	-9,948	22,718	-80,306	483,241	-64,879	-58,110	693,504
cash and cash equivalents
cash	-31,747	235,658	211,535	292,335	42,733	-7,850	-89,774	77,808	-76,173	15,402	-66,108	88,293	40,899	28,163
overdraft	5,372	3,568	-23,352	-2,767	-73,403	21,009	195	19,492	104,158	0	0	0	0	0
change in cash	-37,119	232,090	234,887	295,102	116,136	-28,859	-89,969	58,316	-180,331	15,402	-66,108	88,293	40,899	28,163

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for royvon dog training limited. Get real-time insights into royvon dog training 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 royvon dog training limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other micro companies, companies in KT10 area or any other competitors across 12 key performance metrics.

ROYVON DOG TRAINING LIMITED group structure

Royvon Dog Training Limited has 5 subsidiary companies.

Ultimate parent company

ROYVON DOG TRAINING LIMITED

04680541

5 subsidiaries

ROYVON DOG HOTELS & TRAINING (SURREY) LIMITED

05534765

ROYVON DOG HOTELS & TRAINING (MERTHYR) LIMITED

09097186

ROYVON DOG HOTELS & TRAINING (COVENTRY) LIMITED

05393679

ROYVON PALS4PETS LIMITED

11344298

ROYVON PLAYHOUSE - BRIDGEND LTD

15352369

ROYVON DOG TRAINING LIMITED Shareholders

darren james	83.33%
hannah james	16.67%

Royvon Dog Training Limited currently has 2 directors. The longest serving directors include Mr Darren James (Feb 2003) and Mrs Hannah James (Mar 2015).

officer	country	age	start	end	role
Mr Darren James	United Kingdom	53 years	Feb 2003	-	Director
Mrs Hannah James	United Kingdom	43 years	Mar 2015	-	Director

P&L

December 2023

turnover

324.4k

+7%

operating profit

122.8k

gross margin

36.3%

+0.19%

turnover

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

Balance Sheet

December 2023

net assets

267.9k

+0.57%

total assets

1.5m

-0.03%

cash

761.2k

-0.04%

net assets

Total assets minus all liabilities

Similar Companies

ekoton group limited

atlantic energy group (aeg) limited

caribbean energy group (ceg) limited

duke media limited

action holdings limited

company number

04680541

Type

Private limited with Share Capital

industry

64209 - Activities of other holding companies (not including agricultural, production, construction, distribution and financial services holding companies) n.e.c.

incorporation date

February 2003

ultimate parent company

None

previous names

N/A

address

sandy cottage portsmouth road, esher, surrey, KT10 9AW

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 royvon dog training limited. Currently there are 5 open charges and 0 have been satisfied in the past.

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 ROYVON DOG TRAINING LIMITED. This can take several minutes, an email will notify you when this has completed.

royvon dog training limited Company Information

royvon dog training limited Estimated Valuation

royvon dog training limited Estimated Valuation

royvon dog training limited Estimated Valuation

Royvon Dog Training Limited Overview

Royvon Dog Training Limited Health Check

ROYVON DOG TRAINING LIMITED financials

royvon dog training limited Credit Report and Business Information

Royvon Dog Training Limited Competitor Analysis

royvon dog training limited Ownership

royvon dog training limited directors

royvon dog training limited company details

royvon dog training limited Charges & Mortgages

royvon dog training limited Capital Raised & Share Issues BETA

royvon dog training limited Companies House Filings - See Documents