broxwell ltd
broxwell ltd Company Information
Group Structure
View All
Industry
Photocopying, document preparation and other specialised office support activities
Registered Address
361 caledonian road, london, N7 9DQ
Website
www.broxwell.combroxwell ltd Estimated Valuation
Pomanda estimates the enterprise value of BROXWELL LTD at £91.7k based on a Turnover of £180k and 0.51x industry multiple (adjusted for size and gross margin).
broxwell ltd Estimated Valuation
Pomanda estimates the enterprise value of BROXWELL LTD at £0 based on an EBITDA of £-145.9k and a 3.35x industry multiple (adjusted for size and gross margin).
broxwell ltd Estimated Valuation
Pomanda estimates the enterprise value of BROXWELL LTD at £1.3m based on Net Assets of £621.2k and 2.1x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Broxwell Ltd Overview
Broxwell Ltd is a live company located in london, N7 9DQ with a Companies House number of 05156253. It operates in the photocopying, document preparation and other specialised office support activities sector, SIC Code 82190. Founded in June 2004, it's largest shareholder is aseem abbas with a 100% stake. Broxwell Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £180k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Broxwell Ltd Health Check
Pomanda's financial health check has awarded Broxwell Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
4 Weak
Size
annual sales of £180k, make it smaller than the average company (£6.2m)
- Broxwell Ltd
£6.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -66%, show it is growing at a slower rate (3.4%)
- Broxwell Ltd
3.4% - Industry AVG
Production
with a gross margin of 61.7%, this company has a comparable cost of product (61.7%)
- Broxwell Ltd
61.7% - Industry AVG
Profitability
an operating margin of -81.4% make it less profitable than the average company (6.8%)
- Broxwell Ltd
6.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (24)
1 - Broxwell Ltd
24 - Industry AVG
Pay Structure
on an average salary of £83k, the company has an equivalent pay structure (£83k)
- Broxwell Ltd
£83k - Industry AVG
Efficiency
resulting in sales per employee of £180k, this is equally as efficient (£180k)
- Broxwell Ltd
£180k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Broxwell Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Broxwell Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Broxwell Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 115 weeks, this is more cash available to meet short term requirements (29 weeks)
115 weeks - Broxwell Ltd
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.5%, this is a lower level of debt than the average (39.8%)
14.5% - Broxwell Ltd
39.8% - Industry AVG
BROXWELL LTD financials
Broxwell Ltd's latest turnover from June 2023 is estimated at £180 thousand and the company has net assets of £621.2 thousand. According to their latest financial statements, Broxwell Ltd has 1 employee and maintains cash reserves of £230.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 2,628 | 3,285 | 4,107 | 4,107 | 4,107 | 4,107 | 4,784 | 3,520 | 4,183 | 3,782 | 3,577 | 1,805 | 2,964 | 866 |
| Intangible Assets | ||||||||||||||
| Investments & Other | ||||||||||||||
| Debtors (Due After 1 year) | ||||||||||||||
| Total Fixed Assets | 2,628 | 3,285 | 4,107 | 4,107 | 4,107 | 4,107 | 4,784 | 3,520 | 4,183 | 3,782 | 3,577 | 1,805 | 2,964 | 866 |
| Stock & work in progress | ||||||||||||||
| Trade Debtors | 800,553 | 374,191 | 309,792 | 72,160 | 276,859 | 594,318 | 466,957 | 247,492 | 92,633 | 234,137 | 329,275 | |||
| Group Debtors | ||||||||||||||
| Misc Debtors | 477,793 | 499,056 | 458,039 | |||||||||||
| Cash | 230,842 | 282,395 | 339,553 | 698,126 | 900,324 | 908,987 | 721,422 | 23,932 | 100,385 | 102,525 | 41,602 | |||
| misc current assets | 15,000 | 15,000 | 15,000 | |||||||||||
| total current assets | 723,635 | 796,451 | 812,592 | 800,553 | 1,072,317 | 1,210,116 | 981,147 | 998,281 | 594,318 | 466,957 | 271,424 | 193,018 | 336,662 | 370,877 |
| total assets | 726,263 | 799,736 | 816,699 | 804,660 | 1,076,424 | 1,214,223 | 985,931 | 1,001,801 | 598,501 | 470,739 | 275,001 | 194,823 | 339,626 | 371,743 |
| Bank overdraft | ||||||||||||||
| Bank loan | ||||||||||||||
| Trade Creditors | 1,773 | 137,150 | 234,834 | 146,767 | 340,354 | 280,061 | 270,343 | 143,303 | 159,271 | 246,769 | 339,702 | |||
| Group/Directors Accounts | ||||||||||||||
| other short term finances | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| other current liabilities | 104,145 | 43,899 | 49,017 | |||||||||||
| total current liabilities | 104,145 | 43,899 | 49,017 | 1,773 | 137,150 | 234,834 | 146,767 | 340,354 | 280,061 | 270,343 | 143,303 | 159,271 | 246,769 | 339,702 |
| loans | ||||||||||||||
| hp & lease commitments | ||||||||||||||
| Accruals and Deferred Income | ||||||||||||||
| other liabilities | ||||||||||||||
| provisions | 957 | 957 | 957 | 957 | 957 | 957 | 957 | |||||||
| total long term liabilities | 957 | 957 | 957 | 957 | 957 | 957 | 957 | |||||||
| total liabilities | 105,102 | 44,856 | 49,974 | 2,730 | 138,107 | 235,791 | 147,724 | 340,354 | 280,061 | 270,343 | 143,303 | 159,271 | 246,769 | 339,702 |
| net assets | 621,161 | 754,880 | 766,725 | 801,930 | 938,317 | 978,432 | 838,207 | 661,447 | 318,440 | 200,396 | 131,698 | 35,552 | 92,857 | 32,041 |
| total shareholders funds | 621,161 | 754,880 | 766,725 | 801,930 | 938,317 | 978,432 | 838,207 | 661,447 | 318,440 | 200,396 | 131,698 | 35,552 | 92,857 | 32,041 |
| 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 | ||||||||||||||
| Depreciation | 657 | 822 | 677 | 767 | 663 | 95 | 1,159 | 874 | 1,457 | |||||
| Amortisation | ||||||||||||||
| Tax | ||||||||||||||
| Stock | ||||||||||||||
| Debtors | -21,263 | 41,017 | -342,514 | 426,362 | 64,399 | 237,632 | -204,699 | -317,459 | 127,361 | 219,465 | 154,859 | -141,504 | -95,138 | 329,275 |
| Creditors | -1,773 | -135,377 | -97,684 | 88,067 | -193,587 | 60,293 | 9,718 | 127,040 | -15,968 | -87,498 | -92,933 | 339,702 | ||
| Accruals and Deferred Income | 60,246 | -5,118 | 49,017 | |||||||||||
| Deferred Taxes & Provisions | 957 | |||||||||||||
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | ||||||||||||||
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | ||||||||||||||
| Group/Directors Accounts | ||||||||||||||
| Other Short Term Loans | ||||||||||||||
| Long term loans | ||||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||||
| other long term liabilities | ||||||||||||||
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -51,553 | -57,158 | 339,553 | -698,126 | -202,198 | -8,663 | 187,565 | 721,422 | -23,932 | -76,453 | -2,140 | 60,923 | 41,602 | |
| overdraft | ||||||||||||||
| change in cash | -51,553 | -57,158 | 339,553 | -698,126 | -202,198 | -8,663 | 187,565 | 721,422 | -23,932 | -76,453 | -2,140 | 60,923 | 41,602 |
broxwell ltd Credit Report and Business Information
Broxwell Ltd Competitor Analysis
Perform a competitor analysis for broxwell ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in N 7 area or any other competitors across 12 key performance metrics.
broxwell ltd Ownership
BROXWELL LTD group structure
Broxwell Ltd has no subsidiary companies.
Ultimate parent company
BROXWELL LTD
05156253
broxwell ltd directors
Broxwell Ltd currently has 1 director, Mr Aseem Abbas serving since May 2005.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Aseem Abbas | England | 59 years | May 2005 | - | Director |
P&L
June 2023turnover
180k
+20%
operating profit
-146.5k
0%
gross margin
61.8%
-16.92%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
621.2k
-0.18%
total assets
726.3k
-0.09%
cash
230.8k
-0.18%
net assets
Total assets minus all liabilities
broxwell ltd company details
company number
05156253
Type
Private limited with Share Capital
industry
82190 - Photocopying, document preparation and other specialised office support activities
incorporation date
June 2004
age
21
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
361 caledonian road, london, N7 9DQ
Bank
-
Legal Advisor
-
broxwell ltd 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 broxwell ltd.
broxwell ltd 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 BROXWELL LTD. This can take several minutes, an email will notify you when this has completed.
broxwell ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
