chamarel home limited
chamarel home limited Company Information
Company Number
06180051
Website
-Registered Address
1st floor 156 cromwell road, london, SW7 4EF
Industry
Other personal service activities n.e.c.
Telephone
-
Next Accounts Due
168 days late
Group Structure
View All
Directors
Rajana Boyrangee17 Years
Shareholders
jamayantee boyrangee & rajana ramsamy boyrangee 100%
chamarel home limited Estimated Valuation
Pomanda estimates the enterprise value of CHAMAREL HOME LIMITED at £362.5k based on a Turnover of £469.7k and 0.77x industry multiple (adjusted for size and gross margin).
chamarel home limited Estimated Valuation
Pomanda estimates the enterprise value of CHAMAREL HOME LIMITED at £616.7k based on an EBITDA of £108.8k and a 5.67x industry multiple (adjusted for size and gross margin).
chamarel home limited Estimated Valuation
Pomanda estimates the enterprise value of CHAMAREL HOME LIMITED at £1.7m based on Net Assets of £562.3k and 2.99x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chamarel Home Limited Overview
Chamarel Home Limited is a live company located in london, SW7 4EF with a Companies House number of 06180051. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in March 2007, it's largest shareholder is jamayantee boyrangee & rajana ramsamy boyrangee with a 100% stake. Chamarel Home Limited is a established, micro sized company, Pomanda has estimated its turnover at £469.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Chamarel Home Limited Health Check
Pomanda's financial health check has awarded Chamarel Home Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
3 Weak
Size
annual sales of £469.7k, make it smaller than the average company (£743k)
£469.7k - Chamarel Home Limited
£743k - Industry AVG
Growth
3 year (CAGR) sales growth of -48%, show it is growing at a slower rate (3.6%)
- Chamarel Home Limited
3.6% - Industry AVG
Production
with a gross margin of 37.3%, this company has a comparable cost of product (39.9%)
37.3% - Chamarel Home Limited
39.9% - Industry AVG
Profitability
an operating margin of 18.9% make it more profitable than the average company (7.2%)
18.9% - Chamarel Home Limited
7.2% - Industry AVG
Employees
with 16 employees, this is similar to the industry average (14)
16 - Chamarel Home Limited
14 - Industry AVG
Pay Structure
on an average salary of £26.5k, the company has an equivalent pay structure (£26.5k)
- Chamarel Home Limited
£26.5k - Industry AVG
Efficiency
resulting in sales per employee of £29.4k, this is less efficient (£65.7k)
£29.4k - Chamarel Home Limited
£65.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Chamarel Home Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Chamarel Home Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chamarel Home Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 114 weeks, this is more cash available to meet short term requirements (70 weeks)
114 weeks - Chamarel Home Limited
70 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 24.4%, this is a lower level of debt than the average (38.6%)
24.4% - Chamarel Home Limited
38.6% - Industry AVG
CHAMAREL HOME LIMITED financials
Chamarel Home Limited's latest turnover from March 2022 is £469.7 thousand and the company has net assets of £562.3 thousand. According to their latest financial statements, Chamarel Home Limited has 16 employees and maintains cash reserves of £47.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | 469,664 | 373,613 | 310,254 | 1,083,846 | 1,189,471 | 1,154,894 | 1,177,484 | 1,051,870 | 502,469 | 253,510 | 262,371 | ||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Cost Of Sales | 294,441 | 229,263 | 208,214 | 760,820 | 900,705 | 852,687 | 759,546 | 696,760 | 314,837 | 138,463 | 141,154 | ||
| Gross Profit | 175,223 | 144,350 | 102,040 | 323,026 | 288,766 | 302,207 | 417,938 | 355,110 | 187,632 | 115,047 | 121,217 | ||
| Admin Expenses | 86,649 | 98,292 | 113,497 | 188,131 | 277,005 | 284,337 | 208,945 | 177,198 | 86,018 | 59,356 | 82,806 | ||
| Operating Profit | 88,574 | 46,058 | -11,457 | 134,895 | 11,761 | 17,870 | 208,993 | 177,912 | 101,614 | 55,691 | 38,411 | ||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 28,282 | 28,416 | 20,534 | 729 | |||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | ||
| Pre-Tax Profit | 88,574 | 160,249 | -17,350 | 134,895 | 11,761 | 17,870 | 208,993 | 149,630 | 73,198 | 35,158 | 37,682 | ||
| Tax | -34,051 | -8,214 | 0 | -31,697 | -18,743 | -6,582 | -42,245 | -24,155 | -10,745 | -7,855 | -7,782 | ||
| Profit After Tax | 54,523 | 152,035 | -17,350 | 103,198 | -6,982 | 11,288 | 166,748 | 125,475 | 62,453 | 27,303 | 29,900 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Retained Profit | 54,523 | 152,035 | -17,350 | 103,198 | -6,982 | 11,288 | 166,748 | 125,475 | 62,453 | 27,303 | 29,900 | ||
| Employee Costs | 644,052 | 288,636 | |||||||||||
| Number Of Employees | 16 | 16 | 16 | 50 | 55 | ||||||||
| EBITDA* | 108,810 | 53,357 | -4,657 | 158,208 | 35,074 | 41,079 | 232,201 | 201,245 | 117,332 | 70,234 | 51,854 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 258,893 | 222,739 | 219,911 | 399,205 | 764,016 | 780,529 | 796,343 | 780,418 | 693,426 | 665,860 | 230,744 | 229,551 | 232,567 |
| Intangible Assets | 68,000 | 74,800 | 81,600 | 0 | 95,200 | 102,000 | 108,800 | 115,600 | 122,400 | 129,200 | 136,000 | 142,800 | 149,600 |
| Investments & Other | 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 | 1,478 | 0 |
| Total Fixed Assets | 326,893 | 297,539 | 301,511 | 399,205 | 859,216 | 882,529 | 905,143 | 896,018 | 815,826 | 795,060 | 366,744 | 373,829 | 382,167 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 403,709 | 0 | 0 | 0 | 0 | 0 | 2,241 | 31,514 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 369,782 | 367,506 | 389,068 | 0 | 361,180 | 265,730 | 235,397 | 324,027 | 145,385 | 0 | 0 | 0 | 912 |
| Cash | 47,061 | 122,478 | 47,298 | 0 | 6,986 | 54,497 | 53,615 | 80,070 | 69,586 | 74,045 | 4,189 | 8,063 | 5,116 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 416,843 | 489,984 | 436,366 | 403,709 | 368,166 | 320,227 | 289,012 | 404,097 | 214,971 | 76,286 | 35,703 | 8,063 | 6,028 |
| total assets | 743,736 | 787,523 | 737,877 | 802,914 | 1,227,382 | 1,202,756 | 1,194,155 | 1,300,115 | 1,030,797 | 871,346 | 402,447 | 381,892 | 388,195 |
| Bank overdraft | 0 | 0 | 48,717 | 0 | 12,952 | 8,849 | 5,983 | 6,199 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 95,998 | 0 | 0 | 0 | 0 | 54,981 | 0 | 0 | 17,044 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,853 |
| other short term finances | 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 |
| other current liabilities | 21,351 | 101,001 | 85,052 | 0 | 147,807 | 178,677 | 115,389 | 198,891 | 93,883 | 84,599 | 17,617 | 0 | 12,057 |
| total current liabilities | 21,351 | 101,001 | 133,769 | 95,998 | 160,759 | 187,526 | 121,372 | 205,090 | 148,864 | 84,599 | 17,617 | 17,044 | 55,910 |
| loans | 160,094 | 134,474 | 159,095 | 0 | 0 | 0 | 694,595 | 628,125 | 0 | 0 | 0 | 0 | 276,378 |
| hp & lease commitments | 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 |
| other liabilities | 0 | 0 | 0 | 244,553 | 592,218 | 644,024 | 0 | 0 | 581,781 | 612,070 | 272,606 | 279,927 | 10,551 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 160,094 | 134,474 | 159,095 | 244,553 | 592,218 | 644,024 | 694,595 | 628,125 | 581,781 | 612,070 | 272,606 | 279,927 | 286,929 |
| total liabilities | 181,445 | 235,475 | 292,864 | 340,551 | 752,977 | 831,550 | 815,967 | 833,215 | 730,645 | 696,669 | 290,223 | 296,971 | 342,839 |
| net assets | 562,291 | 552,048 | 445,013 | 462,363 | 474,405 | 371,206 | 378,188 | 466,900 | 300,152 | 174,677 | 112,224 | 84,921 | 45,356 |
| total shareholders funds | 562,291 | 552,048 | 445,013 | 462,363 | 474,405 | 371,206 | 378,188 | 466,900 | 300,152 | 174,677 | 112,224 | 84,921 | 45,356 |
| 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 | 88,574 | 46,058 | -11,457 | 134,895 | 11,761 | 17,870 | 208,993 | 177,912 | 101,614 | 55,691 | 38,411 | ||
| Depreciation | 13,436 | 499 | 0 | 16,513 | 16,513 | 16,409 | 16,408 | 16,533 | 8,918 | 7,743 | 6,643 | 6,643 | |
| Amortisation | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | 6,800 | |
| Tax | -34,051 | -8,214 | 0 | -31,697 | -18,743 | -6,582 | -42,245 | -24,155 | -10,745 | -7,855 | -7,782 | ||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 2,276 | -21,562 | -14,641 | 42,529 | 95,450 | 30,333 | -88,630 | 178,642 | 143,144 | -29,273 | 30,036 | 566 | 912 |
| Creditors | 0 | 0 | -95,998 | 95,998 | 0 | 0 | 0 | -54,981 | 54,981 | 0 | -17,044 | 17,044 | 0 |
| Accruals and Deferred Income | -79,650 | 15,949 | 85,052 | -147,807 | -30,870 | 63,288 | -83,502 | 105,008 | 9,284 | 66,982 | 17,617 | -12,057 | 12,057 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | -7,167 | 82,654 | -962 | 191 | 49,286 | 39,625 | 61,341 | 98,211 | 202,842 | 32,916 | 55,217 | ||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43,853 | 43,853 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 25,620 | -24,621 | 159,095 | 0 | 0 | -694,595 | 66,470 | 628,125 | 0 | 0 | 0 | -276,378 | 276,378 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | -244,553 | -347,665 | -51,806 | 644,024 | 0 | -581,781 | -30,289 | 339,464 | -7,321 | 269,376 | 10,551 |
| share issue | |||||||||||||
| interest | 0 | 0 | 0 | 0 | 0 | 0 | -28,282 | -28,416 | -20,533 | -729 | |||
| cash flow from financing | -18,660 | -69,621 | -85,458 | -51,805 | -50,571 | 46,344 | -58,571 | 311,048 | -27,854 | 345,509 | |||
| cash and cash equivalents | |||||||||||||
| cash | -75,417 | 75,180 | 47,298 | -6,986 | -47,511 | 882 | -26,455 | 10,484 | -4,459 | 69,856 | -3,874 | 2,947 | 5,116 |
| overdraft | 0 | -48,717 | 48,717 | -12,952 | 4,103 | 2,866 | -216 | 6,199 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -75,417 | 123,897 | -1,419 | 5,966 | -51,614 | -1,984 | -26,239 | 4,285 | -4,459 | 69,856 | -3,874 | 2,947 | 5,116 |
chamarel home limited Credit Report and Business Information
Chamarel Home Limited Competitor Analysis
Perform a competitor analysis for chamarel home limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
chamarel home limited Ownership
CHAMAREL HOME LIMITED group structure
Chamarel Home Limited has no subsidiary companies.
Ultimate parent company
CHAMAREL HOME LIMITED
06180051
chamarel home limited directors
Chamarel Home Limited currently has 1 director, Mr Rajana Boyrangee serving since Mar 2007.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Rajana Boyrangee | 69 years | Mar 2007 | - | Director |
P&L
March 2022turnover
469.7k
+26%
operating profit
88.6k
+92%
gross margin
37.4%
-3.44%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
562.3k
+0.02%
total assets
743.7k
-0.06%
cash
47.1k
-0.62%
net assets
Total assets minus all liabilities
Similar Companies
chamarel home limited company details
company number
06180051
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
March 2007
age
17
accounts
Total Exemption Full
ultimate parent company
previous names
chamarel care limited (January 2008)
incorporated
UK
address
1st floor 156 cromwell road, london, SW7 4EF
last accounts submitted
March 2022
chamarel home 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 found 5 charges/mortgages relating to chamarel home limited. Currently there are 5 open charges and 0 have been satisfied in the past.
chamarel home limited Companies House Filings - See Documents
| date | description | view/download |
|---|
