boyce school of motoring limitedEstimated Valuation
£28.6k
Pomanda estimates the enterprise value of BOYCE SCHOOL OF MOTORING LIMITED at £28.6k based on a Turnover of £58.8k and 0.49x industry multiple (adjusted for size and gross margin).
boyce school of motoring limitedEstimated Valuation
£27k
Pomanda estimates the enterprise value of BOYCE SCHOOL OF MOTORING LIMITED at £27k based on an EBITDA of £8.4k and a 3.2x industry multiple (adjusted for size and gross margin).
boyce school of motoring limitedEstimated Valuation
£32.2k
Pomanda estimates the enterprise value of BOYCE SCHOOL OF MOTORING LIMITED at £32.2k based on Net Assets of £16.4k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boyce School Of Motoring LimitedOverview
Boyce School Of Motoring Limited is a live company located in london, N9 7BE with a Companies House number of 05381947. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 2005, it's largest shareholder is
bassey okung
with a 100% stake. Boyce School Of Motoring Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£58.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Boyce School Of Motoring Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £58.8k, make it smaller than the average company (£848.9k)
£58.8k - Boyce School Of Motoring Limited
£848.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 34%, show it is growing at a faster rate (8.2%)
34% - Boyce School Of Motoring Limited
8.2% - Industry AVG
Production
with a gross margin of 19.1%, this company has a higher cost of product (40%)
19.1% - Boyce School Of Motoring Limited
40% - Industry AVG
Profitability
an operating margin of 14.3% make it more profitable than the average company (5.8%)
14.3% - Boyce School Of Motoring Limited
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Boyce School Of Motoring Limited
14 - Industry AVG
Pay Structure
on an average salary of £29k, the company has an equivalent pay structure (£29k)
£29k - Boyce School Of Motoring Limited
£29k - Industry AVG
Efficiency
resulting in sales per employee of £58.8k, this is less efficient (£73.3k)
£58.8k - Boyce School Of Motoring Limited
£73.3k - Industry AVG
Debtor Days
it gets paid by customers after 75 days, this is later than average (28 days)
75 days - Boyce School Of Motoring Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 198 days, this is slower than average (37 days)
198 days - Boyce School Of Motoring Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Boyce School Of Motoring Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Boyce School Of Motoring Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 61.1%, this is a higher level of debt than the average (38%)
61.1% - Boyce School Of Motoring Limited
38% - Industry AVG
BOYCE SCHOOL OF MOTORING LIMITED financials
EXPORT
Boyce School Of Motoring Limited's latest turnover from March 2024 is estimated at £58.8 thousand and the company has net assets of £16.4 thousand. According to their latest financial statements, Boyce School Of Motoring Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
58,793
50,783
39,064
24,243
19,100
21,974
31,121
43,244
40,922
12,081
12,698
7,997
46,227
Other Income Or Grants
Cost Of Sales
47,548
40,966
31,849
20,023
15,390
17,811
24,934
34,033
32,223
9,447
9,950
6,170
35,492
Gross Profit
11,245
9,817
7,216
4,220
3,710
4,163
6,188
9,211
8,699
2,635
2,748
1,828
10,735
Admin Expenses
2,818
5,082
4,831
6,208
-288
2,518
5,442
3,230
3,894
3,607
-8,321
901
-2,549
10,854
10,398
Operating Profit
8,427
4,735
2,385
-1,988
3,998
1,645
746
-3,230
5,317
5,092
8,321
1,734
5,297
-9,026
337
Interest Payable
Interest Receivable
6
11
4
1
1
Pre-Tax Profit
8,427
4,735
2,385
-1,988
3,998
1,651
757
-3,226
5,135
4,799
8,321
1,734
5,297
-9,025
338
Tax
-2,107
-900
-453
-760
-314
-144
-879
-774
-1,914
-416
-1,377
-94
Profit After Tax
6,320
3,835
1,932
-1,988
3,238
1,337
613
-3,226
4,256
4,025
6,407
1,318
3,920
-9,025
243
Dividends Paid
Retained Profit
6,320
3,835
1,932
-1,988
3,238
1,337
613
-3,226
4,256
4,025
6,407
1,318
3,920
-9,025
243
Employee Costs
29,002
28,262
27,136
25,436
24,902
24,778
23,980
12,200
11,400
24,714
24,575
24,258
24,597
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
8,427
4,735
2,385
-1,988
3,998
1,645
4,365
-1,733
6,814
5,388
9,803
3,253
5,345
-8,961
423
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
30,000
3,490
7,090
10,781
14,400
6,885
8,382
2,667
2,963
5,927
146
194
259
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
30,000
3,490
7,090
10,781
14,400
6,885
8,382
2,667
2,963
5,927
146
194
259
Stock & work in progress
Trade Debtors
12,227
15,711
11,395
4,587
2,315
3,083
274
1
9,777
Group Debtors
Misc Debtors
Cash
1,578
2,854
58
985
12
352
misc current assets
1,840
total current assets
12,227
15,711
11,395
4,587
2,315
3,083
3,418
2,854
58
985
274
13
10,129
total assets
42,227
15,711
11,395
8,077
9,405
13,864
17,818
9,739
8,440
3,652
2,963
6,201
146
207
10,388
Bank overdraft
Bank loan
Trade Creditors
25,810
5,504
5,114
3,747
3,087
5,192
4,084
774
9,645
4,908
8,889
10,045
Group/Directors Accounts
5,100
other short term finances
hp & lease commitments
11,617
other current liabilities
3,458
2,509
total current liabilities
25,810
5,504
5,114
3,747
3,087
5,192
15,075
7,609
4,084
774
9,645
4,908
8,889
10,045
loans
hp & lease commitments
Accruals and Deferred Income
110
other liabilities
19
5,592
provisions
total long term liabilities
110
19
5,592
total liabilities
25,810
5,614
5,133
3,747
3,087
10,784
15,075
7,609
4,084
774
9,645
4,908
8,889
10,045
net assets
16,417
10,097
6,262
4,330
6,318
3,080
2,743
2,130
4,356
2,878
2,963
-3,444
-4,762
-8,682
343
total shareholders funds
16,417
10,097
6,262
4,330
6,318
3,080
2,743
2,130
4,356
2,878
2,963
-3,444
-4,762
-8,682
343
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
8,427
4,735
2,385
-1,988
3,998
1,645
746
-3,230
5,317
5,092
8,321
1,734
5,297
-9,026
337
Depreciation
3,619
1,497
1,497
296
1,482
1,519
48
65
86
Amortisation
Tax
-2,107
-900
-453
-760
-314
-144
-879
-774
-1,914
-416
-1,377
-94
Stock
Debtors
-3,484
4,316
6,808
2,272
-768
3,083
-274
274
-1
-9,776
9,777
Creditors
20,306
390
1,367
660
-2,105
5,192
-4,084
3,310
774
-9,645
4,737
-3,981
-1,156
10,045
Accruals and Deferred Income
-110
110
-3,458
949
2,509
Deferred Taxes & Provisions
Cash flow from operations
30,000
19
-3,509
-3,600
1,901
-18
5,170
-3,308
9,245
5,388
-1,482
7,300
-12
-341
597
Investing Activities
capital expenditure
-30,000
3,490
3,600
3,691
3,619
-11,134
-7,212
1,482
-7,300
-345
Change in Investments
cash flow from investments
-30,000
3,490
3,600
3,691
3,619
-11,134
-7,212
1,482
-7,300
-345
Financing Activities
Bank loans
Group/Directors Accounts
-5,100
5,100
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
-11,617
11,617
other long term liabilities
-19
19
-5,592
5,592
share issue
-1,000
1,000
-2,778
-4,110
100
interest
6
11
4
1
1
cash flow from financing
-19
19
-5,592
-7,019
6,528
6,104
-2,778
-4,110
1
101
cash and cash equivalents
cash
-1,578
-1,276
2,796
-927
985
-12
-340
352
overdraft
change in cash
-1,578
-1,276
2,796
-927
985
-12
-340
352
boyce school of motoring 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 boyce school of motoring limited. Get real-time insights into boyce school of motoring limited's credit score, group structure and payment trends.
Boyce School Of Motoring Limited Competitor Analysis
Perform a competitor analysis for boyce school of motoring limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in N 9 area or any other competitors across 12 key performance metrics.
boyce school of motoring limited Ownership
BOYCE SCHOOL OF MOTORING LIMITED group structure
Boyce School Of Motoring Limited has no subsidiary companies.
Ultimate parent company
BOYCE SCHOOL OF MOTORING LIMITED
05381947
BOYCE SCHOOL OF MOTORING LIMITED Shareholders
The sole shareholder of Boyce School Of Motoring Limited is Bassey Okung.
bassey okung
100%
boyce school of motoring limited directors
Boyce School Of Motoring Limited currently has 1 director, Mr Bassey Okung serving since Mar 2005.
boyce school of motoring 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 boyce school of motoring limited.
boyce school of motoring 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 BOYCE SCHOOL OF MOTORING LIMITED. This can take several minutes, an email will notify you when this has completed.
boyce school of motoring limitedCompanies House Filings - See Documents
