Boxes And Packaging (manchester) Limited

POWER SEARCH PRICING

SOLUTIONS

boxes and packaging (manchester) limited Company Information

Live

EstablishedMidHigh

Company Number

05562632

Website

www.boxesandpackaging.co.uk

Registered Address

lifford hall lifford lane, kings norton, birmingham, west midlands, B30 3JN

Industry

Packaging activities

Telephone

Next Accounts Due

September 2024

Group Structure

View All

Directors

William Barnett8 Years

Bernard McDonnell8 Years

View All

Shareholders

boxes & packaging (uk) limit 100%

boxes and packaging (manchester) limited Estimated Valuation

£4m

Pomanda estimates the enterprise value of BOXES AND PACKAGING (MANCHESTER) LIMITED at £4m based on Net Assets of £1.6m and 2.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Boxes And Packaging (manchester) Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Boxes And Packaging (manchester) Limited is a live company located in birmingham, B30 3JN with a Companies House number of 05562632. It operates in the packaging activities sector, SIC Code 82920. Founded in September 2005, it's largest shareholder is boxes & packaging (uk) limit with a 100% stake. Boxes And Packaging (manchester) Limited is a established, mid sized company, Pomanda has estimated its turnover at £7.7m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Boxes And Packaging (Manchester) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

4 Strong

2 Regular

6 Weak

Size

annual sales of £7.7m, make it smaller than the average company (£12.8m)

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (5.2%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for boxes and packaging (manchester) limited. Get real-time insights into boxes and packaging (manchester) 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 boxes and packaging (manchester) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BOXES AND PACKAGING (MANCHESTER) LIMITED group structure

Boxes And Packaging (Manchester) Limited has no subsidiary companies.

Ultimate parent company

LOGSON 106 LTD

#0158871

BOXES AND PACKAGING (UK) LIMITED

05562625

2 parents

BOXES AND PACKAGING (MANCHESTER) LIMITED

05562632

BOXES AND PACKAGING (MANCHESTER) LIMITED Shareholders

boxes & packaging (uk) limit

100%

Boxes And Packaging (Manchester) Limited currently has 6 directors. The longest serving directors include Mr William Barnett (Nov 2015) and Mr Bernard McDonnell (Nov 2015).

officer	country	age	start	end	role
Mr William Barnett		47 years	Nov 2015	-	Director
Mr Bernard McDonnell	England	64 years	Nov 2015	-	Director
Mr Gavin Richardson		57 years	Feb 2016	-	Director
Mr Gareth Stell		56 years	Feb 2016	-	Director
Mr Gerard O'Callaghan	England	49 years	Feb 2022	-	Director
Mr David Richardson	England	54 years	Jan 2023	-	Director

EXPORT

Boxes And Packaging (Manchester) Limited's latest turnover from December 2022 is estimated at £7.7 million and the company has net assets of £1.6 million. According to their latest financial statements, Boxes And Packaging (Manchester) Limited has 47 employees and maintains cash reserves of £163.1 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	7,719,755	6,460,610	5,586,115	4,744,432	5,384,089	5,582,765	5,099,364	7,633,115	6,934,401	4,583,026	2,375,450	4,452,635	4,515,723	5,383,090
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	6,600,822	5,488,830	4,729,613	4,069,317	4,568,429	4,553,484	4,132,624	6,123,912	5,554,565	3,659,753	1,912,079	3,618,529	3,711,683	3,996,066
Gross Profit	1,118,933	971,780	856,502	675,114	815,661	1,029,281	966,739	1,509,203	1,379,836	923,273	463,372	834,106	804,040	1,387,024
Admin Expenses	1,258,809	801,077	511,363	292,296	684,905	1,277,969	705,152	1,008,761	892,130	378,085	520,981	794,615	742,833	1,182,389
Operating Profit	-139,876	170,703	345,139	382,818	130,756	-248,688	261,587	500,442	487,706	545,188	-57,609	39,491	61,207	204,635
Interest Payable	0	0	89	98	0	0	0	349	3,771	19,931	38,244	55,850	58,564	11,840
Interest Receivable	5,668	367	141	1,110	2,058	2,433	974	0	0	103	107	141	79	0
Pre-Tax Profit	-134,208	171,070	345,191	383,830	132,814	-246,255	262,561	500,093	483,935	525,361	-95,746	-16,218	2,722	192,795
Tax	0	-32,503	-65,586	-72,928	-25,235	0	-52,512	-91,609	-88,884	-120,833	0	0	-762	-21,000
Profit After Tax	-134,208	138,567	279,605	310,902	107,579	-246,255	210,049	408,484	395,051	404,528	-95,746	-16,218	1,960	171,795
Dividends Paid	0	0	0	0	0	0	0	0	350,000	0	0	0	0	175,000
Retained Profit	-134,208	138,567	279,605	310,902	107,579	-246,255	210,049	408,484	45,051	404,528	-95,746	-16,218	1,960	-3,205
Employee Costs	1,813,812	1,512,701	1,431,830	1,691,729	1,639,917	1,648,251	1,519,342	1,231,378	1,124,702	467,462	288,698	531,510	629,938	1,078,895
Number Of Employees	47	46	48	50	48	49	50	50	26	16	9	17	22	57
EBITDA*	-27,596	264,465	445,768	486,546	233,664	-149,951	354,835	589,220	576,816	630,592	18,121	115,381	112,468	255,584

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	398,759	480,354	547,695	581,901	652,935	726,106	753,713	699,973	786,425	750,439	311,265	725,200	573,086	574,808
Intangible Assets	7,409	9,879	12,349	14,819	17,289	19,759	22,229	24,698	27,168	29,638	0	34,578	37,048	39,518
Investments & Other	0	0	0	0	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	0	0	0	100,685
Total Fixed Assets	406,168	490,233	560,044	596,720	670,224	745,865	775,942	724,671	813,593	780,077	311,265	759,778	610,134	715,011
Stock & work in progress	443,396	376,117	274,709	319,000	261,913	267,642	252,953	288,300	289,513	235,839	107,124	249,295	223,435	186,447
Trade Debtors	2,637,479	2,239,481	1,890,066	1,546,731	1,675,764	1,746,020	1,465,101	1,550,046	1,425,323	1,384,697	731,198	1,479,987	1,451,729	997,480
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	84,910	0	0	0	155,151	142,941	0	0	0	0	160,882
Cash	163,096	160,778	133,211	149,086	146,961	401,837	571,460	207,997	25,293	23,527	17,752	25,062	31,476	89
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	3,243,971	2,776,376	2,297,986	2,099,727	2,084,638	2,415,499	2,289,514	2,201,494	1,883,070	1,644,063	856,074	1,754,344	1,706,640	1,344,898
total assets	3,650,139	3,266,609	2,858,030	2,696,447	2,754,862	3,161,364	3,065,456	2,926,165	2,696,663	2,424,140	1,167,339	2,514,122	2,316,774	2,059,909
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	19,722
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	2,014,014	1,483,093	1,222,278	857,995	1,691,374	2,197,374	1,840,830	871,249	842,191	1,110,485	630,185	1,207,358	1,094,815	692,385
Group/Directors Accounts	0	0	0	0	0	0	0	667,049	667,049	0	0	0	0	0
other short term finances	0	0	0	2,915	0	0	0	0	228,770	208,954	404,294	772,432	946,044	809,969
hp & lease commitments	0	0	0	0	0	0	0	0	0	14,871	0	81,708	0	102,063
other current liabilities	0	0	0	470,828	0	0	0	367,164	331,947	0	0	0	0	237,162
total current liabilities	2,014,014	1,483,093	1,222,278	1,331,738	1,691,374	2,197,374	1,840,830	1,905,462	2,069,957	1,334,310	1,034,479	2,061,498	2,040,859	1,861,301
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	26,234
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	101,329	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	517,049	30,446	117,049	25,549	0
provisions	49,453	62,636	53,439	62,001	71,682	79,763	94,144	100,270	114,757	105,883	40,044	76,130	76,032	0
total long term liabilities	49,453	62,636	53,439	62,001	71,682	79,763	94,144	100,270	114,757	622,932	70,490	294,508	101,581	26,234
total liabilities	2,063,467	1,545,729	1,275,717	1,393,739	1,763,056	2,277,137	1,934,974	2,005,732	2,184,714	1,957,242	1,104,969	2,356,006	2,142,440	1,887,535
net assets	1,586,672	1,720,880	1,582,313	1,302,708	991,806	884,227	1,130,482	920,433	511,949	466,898	62,370	158,116	174,334	172,374
total shareholders funds	1,586,672	1,720,880	1,582,313	1,302,708	991,806	884,227	1,130,482	920,433	511,949	466,898	62,370	158,116	174,334	172,374

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-139,876	170,703	345,139	382,818	130,756	-248,688	261,587	500,442	487,706	545,188	-57,609	39,491	61,207	204,635
Depreciation	109,810	91,292	98,159	101,258	100,438	96,267	90,779	86,308	86,640	82,934	73,260	73,420	48,791	48,479
Amortisation	2,470	2,470	2,470	2,470	2,470	2,470	2,469	2,470	2,470	2,470	2,470	2,470	2,470	2,470
Tax	0	-32,503	-65,586	-72,928	-25,235	0	-52,512	-91,609	-88,884	-120,833	0	0	-762	-21,000
Stock	67,279	101,408	-44,291	57,087	-5,729	14,689	-35,347	-1,213	53,674	128,715	-142,171	25,860	36,988	186,447
Debtors	397,998	349,415	258,425	-44,123	-70,256	280,919	-240,096	136,933	183,567	653,499	-748,789	28,258	192,682	1,259,047
Creditors	530,921	260,815	364,283	-833,379	-506,000	356,544	969,581	29,058	-268,294	480,300	-577,173	112,543	402,430	692,385
Accruals and Deferred Income	0	0	-470,828	470,828	0	0	-367,164	35,217	331,947	0	0	0	-237,162	237,162
Deferred Taxes & Provisions	-13,183	9,197	-8,562	-9,681	-8,081	-14,381	-6,126	-14,487	8,874	65,839	-36,086	98	76,032	0
Cash flow from operations	24,865	51,151	50,941	28,422	-229,667	-103,396	1,174,057	411,679	323,218	273,684	295,822	173,904	123,336	-281,363
Investing Activities
capital expenditure	-28,215	-23,951	-63,953	-30,224	-27,267	-68,660	-144,519	0	0	-554,216	372,783	-225,534	-47,069	-2,231
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-28,215	-23,951	-63,953	-30,224	-27,267	-68,660	-144,519	0	0	-554,216	372,783	-225,534	-47,069	-2,231
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	-667,049	0	667,049	0	0	0	0	0
Other Short Term Loans	0	0	-2,915	2,915	0	0	0	-228,770	19,816	-195,340	-368,138	-173,612	136,075	809,969
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	-26,234	26,234
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	-14,871	14,871	-183,037	183,037	-102,063	102,063
other long term liabilities	0	0	0	0	0	0	0	0	-517,049	486,603	-86,603	91,500	25,549	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	175,579
interest	5,668	367	52	1,012	2,058	2,433	974	-349	-3,771	-19,828	-38,137	-55,709	-58,485	-11,840
cash flow from financing	5,668	367	-2,863	3,927	2,058	2,433	-666,075	-229,119	151,174	286,306	-675,915	45,216	-25,158	1,102,005
cash and cash equivalents
cash	2,318	27,567	-15,875	2,125	-254,876	-169,623	363,463	182,704	1,766	5,775	-7,310	-6,414	31,387	89
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	-19,722	19,722
change in cash	2,318	27,567	-15,875	2,125	-254,876	-169,623	363,463	182,704	1,766	5,775	-7,310	-6,414	51,109	-19,633

P&L

December 2022

turnover

7.7m

+19%

operating profit

-139.9k

gross margin

14.5%

-3.64%

turnover

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

Balance Sheet

December 2022

net assets

1.6m

-0.08%

total assets

3.7m

+0.12%

cash

163.1k

+0.01%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

boxes and packaging (oxford) limited

3.5

boxes and packaging (birmingham) limited

1.5

boxes and packaging (bristol) limited

central pharma contract packing limited

holrose limited

3.5

company number

05562632

Type

Private limited with Share Capital

industry

82920 - Packaging activities

incorporation date

September 2005

age

accounts

Audited Abridged

ultimate parent company

LOGSON 106 LTD

previous names

hallco 1214 limited (September 2005)

incorporated

address

lifford hall lifford lane, kings norton, birmingham, west midlands, B30 3JN

last accounts submitted

December 2022

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 4 charges/mortgages relating to boxes and packaging (manchester) limited. Currently there are 3 open charges and 1 have been satisfied in the past.

boxes and packaging (manchester) limited Company Information

boxes and packaging (manchester) limited Estimated Valuation

boxes and packaging (manchester) limited Estimated Valuation

boxes and packaging (manchester) limited Estimated Valuation

Boxes And Packaging (manchester) Limited AI Business Plan

Boxes And Packaging (manchester) Limited Overview

Boxes And Packaging (manchester) Limited Health Check

boxes and packaging (manchester) limited Credit Report and Business Information

Boxes And Packaging (manchester) Limited Competitor Analysis

boxes and packaging (manchester) limited Ownership

boxes and packaging (manchester) limited directors

BOXES AND PACKAGING (MANCHESTER) LIMITED financials

boxes and packaging (manchester) limited company details

boxes and packaging (manchester) limited Charges & Mortgages

boxes and packaging (manchester) limited Companies House Filings - See Documents