Boxerdome Limited

POWER SEARCH PRICING

SOLUTIONS

boxerdome limited Company Information

Live

EstablishedSmallHealthy

Company Number

05964139

Website

Registered Address

2nd floor bank house, 7 st. johns road, harrow, middx, HA1 2EY

Industry

Wholesale of watches and jewellery

Telephone

02088614443

Next Accounts Due

July 2025

Group Structure

View All

Directors

Pankaj Rajani6 Years

Rupal Patel6 Years

Shareholders

bhavna mehra 50%

rupal jayesh patel 50%

boxerdome limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of BOXERDOME LIMITED at £1.2m based on an EBITDA of £364.1k and a 3.27x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Boxerdome Limited is a live company located in harrow, HA1 2EY with a Companies House number of 05964139. It operates in the wholesale of watches and jewellery sector, SIC Code 46480. Founded in October 2006, it's largest shareholder is bhavna mehra with a 50% stake. Boxerdome Limited is a established, small sized company, Pomanda has estimated its turnover at £3.2m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Boxerdome Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

4 Regular

4 Weak

Size

annual sales of £3.2m, make it smaller than the average company (£12.3m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (4.9%)

EXPORT

Boxerdome Limited's latest turnover from October 2023 is estimated at £3.2 million and the company has net assets of £252.9 thousand. According to their latest financial statements, Boxerdome Limited has 3 employees and maintains cash reserves of £657.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	3,235,512	3,198,016	2,910,222	2,811,969	1,497,648	1,396,715	190,942	0	149,896	49,874	67,642	60,468	42,905	55,837	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,132,243	2,118,708	1,902,106	1,805,818	963,676	997,089	133,326	0	104,422	32,939	45,215	39,245	27,728	37,682	0
Gross Profit	1,103,270	1,079,308	1,008,116	1,006,151	533,972	399,626	57,616	0	45,474	16,935	22,426	21,223	15,177	18,155	0
Admin Expenses	741,127	1,026,452	991,100	764,787	649,529	381,467	57,330	431	46,219	17,695	24,407	22,295	16,481	-7,588	22,554
Operating Profit	362,143	52,856	17,016	241,364	-115,557	18,159	286	-431	-745	-760	-1,981	-1,072	-1,304	25,743	-22,554
Interest Payable	3,290	49,170	71,629	64,382	31,017	0	0	0	0	0	0	0	0	0	0
Interest Receivable	30,979	9,468	232	310	1,750	402	77	15	35	41	51	57	62	52	18
Pre-Tax Profit	389,832	13,153	-54,380	177,293	-144,824	18,560	363	-416	-710	-719	-1,930	-1,015	-1,242	25,794	-22,536
Tax	-97,458	-2,499	0	-33,686	0	-3,526	-69	0	0	0	0	0	0	-7,222	0
Profit After Tax	292,374	10,654	-54,380	143,607	-144,824	15,034	294	-416	-710	-719	-1,930	-1,015	-1,242	18,572	-22,536
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	292,374	10,654	-54,380	143,607	-144,824	15,034	294	-416	-710	-719	-1,930	-1,015	-1,242	18,572	-22,536
Employee Costs	142,150	86,883	73,305	76,594	117,087	37,930	35,586	0	35,748	34,279	38,469	37,380	41,020	40,570	0
Number Of Employees	3	2	2	2	3	1	1	0	1	1	1	1	1	1	0
EBITDA*	364,060	55,609	21,134	245,997	-114,049	18,534	286	-431	-745	-760	-1,899	-906	-1,139	25,909	-22,471

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	6,312	6,921	8,858	11,804	2,640	749	0	0	0	0	0	82	248	413	579
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	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	0	0
Total Fixed Assets	6,312	6,921	8,858	11,804	2,640	749	0	0	0	0	0	82	248	413	579
Stock & work in progress	2,707,874	1,322,722	1,011,959	1,807,771	503,232	463,654	183,463	0	0	0	0	0	0	0	0
Trade Debtors	54,400	332,581	472,120	199,531	196,476	240,357	0	0	0	90	235	235	235	534	50,865
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	142,677	31,160	125,597	144,931	378,894	0	0	0	0	0	0	0	0	0	0
Cash	657,315	581,856	259,713	204,840	415,725	51,046	56,038	5,614	6,504	7,500	8,980	11,234	11,410	13,412	7,303
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	3,562,266	2,268,319	1,869,389	2,357,073	1,494,327	755,057	239,501	5,614	6,504	7,590	9,215	11,469	11,645	13,946	58,168
total assets	3,568,578	2,275,240	1,878,247	2,368,877	1,496,967	755,806	239,501	5,614	6,504	7,590	9,215	11,551	11,893	14,359	58,747
Bank overdraft	10,750	10,125	10,049	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	866,816	889,348	522,558	950,759	185,801	282,927	38	0	15,984	16,360	17,266	17,672	16,999	18,223	0
Group/Directors Accounts	0	84,983	84,083	30,354	30,124	30,464	15,002	13,130	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	803,562	184,529	165,137	191,705	501,399	436,983	234,063	2,380	0	0	0	0	0	0	0
total current liabilities	1,681,128	1,168,985	781,827	1,172,818	717,324	750,374	249,103	15,510	15,984	16,360	17,266	17,672	16,999	18,223	0
loans	13,705	25,245	1,146,585	1,191,844	919,035	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	1,620,882	1,120,521	0	0	0	0	0	0	0	0	0	0	0	0	81,183
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	1,634,587	1,145,766	1,146,585	1,191,844	919,035	0	0	0	0	0	0	0	0	0	81,183
total liabilities	3,315,715	2,314,751	1,928,412	2,364,662	1,636,359	750,374	249,103	15,510	15,984	16,360	17,266	17,672	16,999	18,223	81,183
net assets	252,863	-39,511	-50,165	4,215	-139,392	5,432	-9,602	-9,896	-9,480	-8,770	-8,051	-6,121	-5,106	-3,864	-22,436
total shareholders funds	252,863	-39,511	-50,165	4,215	-139,392	5,432	-9,602	-9,896	-9,480	-8,770	-8,051	-6,121	-5,106	-3,864	-22,436

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	362,143	52,856	17,016	241,364	-115,557	18,159	286	-431	-745	-760	-1,981	-1,072	-1,304	25,743	-22,554
Depreciation	1,917	2,753	4,118	4,633	1,508	375	0	0	0	0	82	166	165	166	83
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-97,458	-2,499	0	-33,686	0	-3,526	-69	0	0	0	0	0	0	-7,222	0
Stock	1,385,152	310,763	-795,812	1,304,539	39,578	280,191	183,463	0	0	0	0	0	0	0	0
Debtors	-166,664	-233,976	253,255	-230,908	335,013	240,357	0	0	-90	-145	0	0	-299	-50,331	50,865
Creditors	-22,532	366,790	-428,201	764,958	-97,126	282,889	38	-15,984	-376	-906	-406	673	-1,224	18,223	0
Accruals and Deferred Income	619,033	19,392	-26,568	-309,694	64,416	202,920	231,683	2,380	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-355,385	362,505	108,922	-406,056	-521,350	-19,731	48,475	-14,035	-1,031	-1,521	-2,305	-233	-2,064	87,241	-73,336
Investing Activities
capital expenditure	-1,308	-816	-1,172	-13,797	-3,399	-1,124	0	0	0	0	0	0	0	0	-662
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,308	-816	-1,172	-13,797	-3,399	-1,124	0	0	0	0	0	0	0	0	-662
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-84,983	900	53,729	230	-340	15,462	1,872	13,130	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-11,540	-1,121,340	-45,259	272,809	919,035	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	0	0	0	0	0
other long term liabilities	500,361	1,120,521	0	0	0	0	0	0	0	0	0	0	0	-81,183	81,183
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	27,689	-39,702	-71,397	-64,072	-29,267	402	77	15	35	41	51	57	62	52	18
cash flow from financing	431,527	-39,621	-62,927	208,967	889,428	15,864	1,949	13,145	35	41	51	57	62	-81,131	81,301
cash and cash equivalents
cash	75,459	322,143	54,873	-210,885	364,679	-4,992	50,424	-890	-996	-1,480	-2,254	-176	-2,002	6,109	7,303
overdraft	625	76	10,049	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	74,834	322,067	44,824	-210,885	364,679	-4,992	50,424	-890	-996	-1,480	-2,254	-176	-2,002	6,109	7,303

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for boxerdome limited. Get real-time insights into boxerdome 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 boxerdome limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in HA1 area or any other competitors across 12 key performance metrics.

BOXERDOME LIMITED group structure

Boxerdome Limited has no subsidiary companies.

Ultimate parent company

BOXERDOME LIMITED

05964139

BOXERDOME LIMITED Shareholders

bhavna mehra	50%
rupal jayesh patel	50%

Boxerdome Limited currently has 2 directors. The longest serving directors include Mr Pankaj Rajani (Jan 2018) and Ms Rupal Patel (Feb 2018).

officer	country	age	start	end	role
Mr Pankaj Rajani		61 years	Jan 2018	-	Director
Ms Rupal Patel	United Kingdom	52 years	Feb 2018	-	Director

P&L

October 2023

turnover

3.2m

+1%

operating profit

362.1k

gross margin

34.1%

+1.04%

turnover

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

Balance Sheet

October 2023

net assets

252.9k

-7.4%

total assets

3.6m

+0.57%

cash

657.3k

+0.13%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

m & l sheet metal limited

carbomet ltd

tony jarvis limited

brookfield stainless ltd

3.5

stelstocks limited

1.5

company number

05964139

Type

Private limited with Share Capital

industry

46480 - Wholesale of watches and jewellery

incorporation date

October 2006

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

October 2023

address

2nd floor bank house, 7 st. johns road, harrow, middx, HA1 2EY

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 boxerdome limited.

boxerdome limited Company Information

boxerdome limited Estimated Valuation

boxerdome limited Estimated Valuation

boxerdome limited Estimated Valuation

Boxerdome Limited Overview

Boxerdome Limited Health Check

BOXERDOME LIMITED financials

boxerdome limited Credit Report and Business Information

Boxerdome Limited Competitor Analysis

boxerdome limited Ownership

boxerdome limited directors

boxerdome limited company details

boxerdome limited Charges & Mortgages

boxerdome limited Companies House Filings - See Documents