Xmc International Limited

POWER SEARCH PRICING

SOLUTIONS

xmc international limited Company Information

Dissolved

Company Number

05421675

Next Accounts

Jan 2025

Industry

Wholesale of watches and jewellery

Directors

Chun Chui

Shareholders

chun wai chui

xanthoula metalinou

Group Structure

View All

Contact

Registered Address

46 vivian avenue, hendon central, london, NW4 3XP

Website

xmcinternationallimited.co.uk

xmc international limited Estimated Valuation

£4.7m

Pomanda estimates the enterprise value of XMC INTERNATIONAL LIMITED at £4.7m based on Net Assets of £2.7m and 1.75x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Xmc International Limited is a dissolved company that was located in london, NW4 3XP with a Companies House number of 05421675. It operated in the wholesale of watches and jewellery sector, SIC Code 46480. Founded in April 2005, it's largest shareholder was chun wai chui with a 50% stake. The last turnover for Xmc International Limited was estimated at £4.2m.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Xmc International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

4 Weak

Size

annual sales of £4.2m, make it smaller than the average company (£8m)

Growth

3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (-2.8%)

EXPORT

Xmc International Limited's latest turnover from June 2019 is estimated at £4.2 million and the company has net assets of £2.7 million. According to their latest financial statements, Xmc International Limited has 1 employee and maintains cash reserves of £1.1 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	4,218,427	8,159,968	4,117,274	1,264,334	6,242,199	4,973,351	3,092,663	2,938,074	1,754,324	1,733,397
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,767,264	5,838,988	2,878,598	854,009	4,336,204	3,277,220	2,409,001	2,253,724	1,295,085	1,169,788
Gross Profit	1,451,163	2,320,980	1,238,677	410,325	1,905,995	1,696,131	683,662	684,350	459,239	563,609
Admin Expenses	718,140	1,909,518	680,847	-151,374	1,592,443	1,720,250	361,041	0	0	356,067
Operating Profit	733,023	411,462	557,830	561,699	313,552	-24,119	322,621	684,350	459,239	207,542
Interest Payable	16	16	15	8	0	0	31	123	322	0
Interest Receivable	8,889	5,368	1,189	220	139	361	0	0	0	41
Pre-Tax Profit	741,896	416,815	559,004	561,911	313,691	-23,758	322,590	328,100	247,272	207,583
Tax	-140,960	-79,195	-106,211	-112,382	-62,738	0	-65,112	-67,282	-50,438	-58,123
Profit After Tax	600,936	337,620	452,793	449,529	250,953	-23,758	257,478	260,818	196,834	149,460
Dividends Paid	0	0	0	0	0	0	100,000	80,000	60,000	0
Retained Profit	600,936	337,620	452,793	449,529	250,953	-23,758	157,478	180,818	136,834	149,460
Employee Costs	39,029	828,416	35,553	208,688	893,697	761,210	148,463	101,139	321,901	290,469
Number Of Employees	1	23	1	6	25	22	14	12	8	7
EBITDA*	733,023	411,462	557,830	561,699	313,552	-24,119	329,946	690,987	464,802	210,888

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	0	0	0	0	0	0	21,974	19,910	16,688	10,040
Intangible Assets	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	0	0	0	0	0	0	21,974	19,910	16,688	10,040
Stock & work in progress	277,361	0	0	0	0	0	438,100	265,625	56,850	49,850
Trade Debtors	1,588,244	1,060,726	1,219,046	316,366	1,312,884	935,449	993,343	813,778	600,289	361,610
Group Debtors	0	0	0	0	0	0	0	0	0	0
Misc Debtors	55,796	73,402	81,056	1,286,889	0	0	87,488	4,808	3,417	0
Cash	1,093,311	1,277,108	870,220	80,816	7,092	48,620	95,791	66,336	24,818	16,495
misc current assets	0	0	0	0	0	0	0	0	0	0
total current assets	3,014,712	2,411,236	2,170,322	1,684,071	1,319,976	984,069	1,614,722	1,150,547	685,374	427,955
total assets	3,014,712	2,411,236	2,170,322	1,684,071	1,319,976	984,069	1,636,696	1,170,457	702,062	437,995
Bank overdraft	240	240	240	240	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0
Trade Creditors	3,080	0	893	7,230	468,091	383,137	400,189	251,437	25,626	288,435
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	318,629	319,169	414,982	375,187	0	0	611,817	451,808	390,042	0
total current liabilities	321,949	319,409	416,115	382,657	468,091	383,137	1,012,006	703,245	415,668	288,435
loans	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0
total liabilities	321,949	319,409	416,115	382,657	468,091	383,137	1,012,006	703,245	415,668	288,435
net assets	2,692,763	2,091,827	1,754,207	1,301,414	851,885	600,932	624,690	467,212	286,394	149,560
total shareholders funds	2,692,763	2,091,827	1,754,207	1,301,414	851,885	600,932	624,690	467,212	286,394	149,560

	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	733,023	411,462	557,830	561,699	313,552	-24,119	322,621	684,350	459,239	207,542
Depreciation	0	0	0	0	0	0	7,325	6,637	5,563	3,346
Amortisation	0	0	0	0	0	0	0	0	0	0
Tax	-140,960	-79,195	-106,211	-112,382	-62,738	0	-65,112	-67,282	-50,438	-58,123
Stock	277,361	0	0	0	0	-438,100	172,475	208,775	7,000	49,850
Debtors	509,912	-165,974	-303,153	290,371	377,435	-145,382	262,245	214,880	242,096	361,610
Creditors	3,080	-893	-6,337	-460,861	84,954	-17,052	148,752	225,811	-262,809	288,435
Accruals and Deferred Income	-540	-95,813	39,795	375,187	0	-611,817	160,009	61,766	390,042	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-192,670	401,535	788,230	73,272	-41,667	-69,506	138,875	487,627	292,501	29,740
Investing Activities
capital expenditure	0	0	0	0	0	21,974	-9,389	-9,859	-12,211	-13,386
Change in Investments	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	0	21,974	-9,389	-9,859	-12,211	-13,386
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	100
interest	8,873	5,352	1,174	212	139	361	-31	-123	-322	41
cash flow from financing	8,873	5,352	1,174	212	139	361	-31	-123	-322	141
cash and cash equivalents
cash	-183,797	406,888	789,404	73,724	-41,528	-47,171	29,455	41,518	8,323	16,495
overdraft	0	0	0	240	0	0	0	0	0	0
change in cash	-183,797	406,888	789,404	73,484	-41,528	-47,171	29,455	41,518	8,323	16,495

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for xmc international limited. Get real-time insights into xmc international 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 xmc international limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in NW4 area or any other competitors across 12 key performance metrics.

XMC INTERNATIONAL LIMITED group structure

Xmc International Limited has no subsidiary companies.

Ultimate parent company

XMC INTERNATIONAL LIMITED

05421675

XMC INTERNATIONAL LIMITED Shareholders

chun wai chui	50%
xanthoula metalinou	50%

Xmc International Limited currently has 1 director, Mr Chun Chui serving since Apr 2005.

officer	country	age	start	end	role
Mr Chun Chui		46 years	Apr 2005	-	Director

P&L

June 2019

turnover

4.2m

-48%

operating profit

733k

gross margin

34.5%

+20.94%

turnover

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

Balance Sheet

June 2019

net assets

2.7m

+0.29%

total assets

+0.25%

cash

1.1m

-0.14%

net assets

Total assets minus all liabilities

Similar Companies

aeon jewelry limited

jemrex limited

zeon limited

vivid gems international limited

2.5

prestige diamonds (uk) ltd

company number

05421675

Type

Private limited with Share Capital

industry

46480 - Wholesale of watches and jewellery

incorporation date

April 2005

ultimate parent company

None

previous names

N/A

address

46 vivian avenue, hendon central, london, NW4 3XP

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 xmc international limited.

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 XMC INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.

xmc international limited Company Information

xmc international limited Estimated Valuation

xmc international limited Estimated Valuation

xmc international limited Estimated Valuation

Xmc International Limited Overview

Xmc International Limited Health Check

XMC INTERNATIONAL LIMITED financials

xmc international limited Credit Report and Business Information

Xmc International Limited Competitor Analysis

xmc international limited Ownership

xmc international limited directors

xmc international limited company details

xmc international limited Charges & Mortgages

xmc international limited Capital Raised & Share Issues BETA

xmc international limited Companies House Filings - See Documents