Pomanda estimates the enterprise value of KHAN BOXING LIMITED at £330.6k based on a Turnover of £511.8k and 0.65x industry multiple (adjusted for size and gross margin).
khan boxing limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of KHAN BOXING LIMITED at £0 based on an EBITDA of £-43.1k and a 2.9x industry multiple (adjusted for size and gross margin).
khan boxing limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of KHAN BOXING LIMITED at £0 based on Net Assets of £-392k and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Khan Boxing LimitedOverview
Khan Boxing Limited is a live company located in harrow, HA1 3AW with a Companies House number of 05385776. It operates in the operation of sports facilities sector, SIC Code 93110. Founded in March 2005, it's largest shareholder is
amir iqbal khan
with a 100% stake. Khan Boxing Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£511.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Khan Boxing 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 £511.8k, make it smaller than the average company (£731.9k)
£511.8k - Khan Boxing Limited
£731.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 68%, show it is growing at a faster rate (12.8%)
68% - Khan Boxing Limited
12.8% - Industry AVG
Production
with a gross margin of 35.4%, this company has a higher cost of product (56.9%)
35.4% - Khan Boxing Limited
56.9% - Industry AVG
Profitability
an operating margin of -8.4% make it less profitable than the average company (2.3%)
-8.4% - Khan Boxing Limited
2.3% - Industry AVG
Employees
with 7 employees, this is below the industry average (25)
7 - Khan Boxing Limited
25 - Industry AVG
Pay Structure
on an average salary of £19k, the company has an equivalent pay structure (£19k)
£19k - Khan Boxing Limited
£19k - Industry AVG
Efficiency
resulting in sales per employee of £73.1k, this is more efficient (£42.9k)
£73.1k - Khan Boxing Limited
£42.9k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is later than average (7 days)
21 days - Khan Boxing Limited
7 days - Industry AVG
Creditor Days
its suppliers are paid after 460 days, this is slower than average (42 days)
460 days - Khan Boxing Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Khan Boxing Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Khan Boxing Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1422.7%, this is a higher level of debt than the average (38.9%)
1422.7% - Khan Boxing Limited
38.9% - Industry AVG
KHAN BOXING LIMITED financials
EXPORT
Khan Boxing Limited's latest turnover from March 2024 is estimated at £511.8 thousand and the company has net assets of -£392 thousand. According to their latest financial statements, we estimate that Khan Boxing Limited has 7 employees 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
511,752
440,775
730,440
107,473
127,456
306,894
204,667
2,854,546
2,205,190
2,504,584
2,014,107
1,811,571
2,959,646
3,591,929
982,137
Other Income Or Grants
Cost Of Sales
330,537
292,378
513,029
75,513
84,843
199,125
132,396
1,840,012
1,417,633
1,655,062
1,343,008
1,241,369
2,008,845
2,416,999
623,149
Gross Profit
181,215
148,397
217,411
31,960
42,614
107,769
72,271
1,014,534
787,557
849,522
671,099
570,202
950,801
1,174,930
358,989
Admin Expenses
224,276
84,571
513,619
105,646
41,019
170,603
230,710
1,053,136
792,489
851,547
672,683
559,601
822,052
1,196,102
145,553
Operating Profit
-43,061
63,826
-296,208
-73,686
1,595
-62,834
-158,439
-38,602
-4,932
-2,025
-1,584
10,601
128,749
-21,172
213,436
Interest Payable
Interest Receivable
14
12
21
25
23
53
62
223
207
Pre-Tax Profit
-43,061
63,826
-296,208
-73,686
1,595
-62,834
-158,425
-38,590
-4,911
-2,000
-1,561
10,654
128,811
-20,949
213,643
Tax
-12,127
-303
-2,557
-33,491
-59,820
Profit After Tax
-43,061
51,699
-296,208
-73,686
1,292
-62,834
-158,425
-38,590
-4,911
-2,000
-1,561
8,097
95,320
-20,949
153,823
Dividends Paid
Retained Profit
-43,061
51,699
-296,208
-73,686
1,292
-62,834
-158,425
-38,590
-4,911
-2,000
-1,561
8,097
95,320
-20,949
153,823
Employee Costs
133,215
125,530
203,674
32,271
32,277
81,280
64,098
732,375
532,127
591,027
542,680
476,563
787,999
977,346
292,692
Number Of Employees
7
7
12
2
2
5
4
45
34
38
32
28
46
57
17
EBITDA*
-43,061
63,826
-296,208
-73,686
1,595
-62,834
-158,439
-20,183
14,301
15,468
15,135
26,297
133,885
-16,036
218,281
* 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
10,085
21,401
36,398
54,817
67,422
68,776
85,495
23,968
29,104
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
10,085
21,401
36,398
54,817
67,422
68,776
85,495
23,968
29,104
Stock & work in progress
Trade Debtors
29,636
29,375
64,074
7,626
10,707
29,751
19,693
182,340
197,697
217,362
187,822
155,050
239,807
310,926
52,573
Group Debtors
Misc Debtors
7,010
2,812
Cash
5,545
4,442
4,079
6,072
2,997
18,252
6,517
82,861
misc current assets
18,489
total current assets
29,636
29,375
64,074
7,626
10,707
29,751
19,693
194,895
204,951
221,441
193,894
158,047
258,059
317,443
153,923
total assets
29,636
29,375
64,074
7,626
10,707
39,836
41,094
231,293
259,768
288,863
262,670
243,542
282,027
346,547
153,923
Bank overdraft
Bank loan
Trade Creditors
417,340
376,018
461,206
110,550
39,945
70,366
8,790
15,903
56,033
27,840
7,151
53,733
213,573
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
41,964
15,946
total current liabilities
417,340
376,018
461,206
110,550
39,945
70,366
8,790
41,964
31,849
56,033
27,840
7,151
53,733
213,573
loans
hp & lease commitments
Accruals and Deferred Income
4,290
2,290
3,500
1,500
1,500
1,500
1,500
other liabilities
provisions
total long term liabilities
4,290
2,290
3,500
1,500
1,500
1,500
1,500
total liabilities
421,630
378,308
464,706
112,050
41,445
71,866
10,290
41,964
31,849
56,033
27,840
7,151
53,733
213,573
net assets
-391,994
-348,933
-400,632
-104,424
-30,738
-32,030
30,804
189,329
227,919
232,830
234,830
236,391
228,294
132,974
153,923
total shareholders funds
-391,994
-348,933
-400,632
-104,424
-30,738
-32,030
30,804
189,329
227,919
232,830
234,830
236,391
228,294
132,974
153,923
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
-43,061
63,826
-296,208
-73,686
1,595
-62,834
-158,439
-38,602
-4,932
-2,025
-1,584
10,601
128,749
-21,172
213,436
Depreciation
18,419
19,233
17,493
16,719
15,696
5,136
5,136
4,845
Amortisation
Tax
-12,127
-303
-2,557
-33,491
-59,820
Stock
Debtors
261
-34,699
56,448
-3,081
-19,044
10,058
-169,657
-11,159
-16,853
29,540
32,772
-84,757
-71,119
258,353
52,573
Creditors
41,322
-85,188
350,656
70,605
-30,421
61,576
8,790
-15,903
-40,130
28,193
20,689
-46,582
-159,840
213,573
Accruals and Deferred Income
2,000
-1,210
2,000
-40,464
26,018
15,946
Deferred Taxes & Provisions
Cash flow from operations
-10,085
-11,316
-20,456
1,091
6,970
14,121
3,052
61,915
11,673
-60,816
105,888
Investing Activities
capital expenditure
10,085
11,316
14,997
-6,628
-16,139
-77,223
-34,240
-4,845
Change in Investments
cash flow from investments
10,085
11,316
14,997
-6,628
-16,139
-77,223
-34,240
-4,845
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
-100
100
interest
14
12
21
25
23
53
62
223
207
cash flow from financing
-86
12
21
25
23
53
62
223
307
cash and cash equivalents
cash
-5,545
1,103
363
-1,993
3,075
-15,255
11,735
-76,344
82,861
overdraft
change in cash
-5,545
1,103
363
-1,993
3,075
-15,255
11,735
-76,344
82,861
khan boxing 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 khan boxing limited. Get real-time insights into khan boxing limited's credit score, group structure and payment trends.
Perform a competitor analysis for khan boxing limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in HA1 area or any other competitors across 12 key performance metrics.
khan boxing limited Ownership
KHAN BOXING LIMITED group structure
Khan Boxing Limited has no subsidiary companies.
Ultimate parent company
KHAN BOXING LIMITED
05385776
KHAN BOXING LIMITED Shareholders
The sole shareholder of Khan Boxing Limited is Amir Iqbal Khan.
amir iqbal khan
100%
khan boxing limited directors
Khan Boxing Limited currently has 1 director, Mr Amir Khan serving since Mar 2005.
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 khan boxing limited.
khan boxing 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 KHAN BOXING LIMITED. This can take several minutes, an email will notify you when this has completed.
khan boxing limitedCompanies House Filings - See Documents
