Boomerang Family Limited

POWER SEARCH PRICING

SOLUTIONS

boomerang family limited Company Information

Company Number

06525303

Next Accounts

Sep 2025

Directors

Garfield Smith

Shareholders

boomerang media group ltd

Group Structure

View All

Industry

Advertising agencies

Registered Address

the manor house manor park, aldershot, hampshire, GU12 4JU

Website

www.boomerangmedia.co.uk

boomerang family limited Estimated Valuation

£218.5k

Pomanda estimates the enterprise value of BOOMERANG FAMILY LIMITED at £218.5k based on a Turnover of £467.4k and 0.47x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Boomerang Family Limited is a live company located in hampshire, GU12 4JU with a Companies House number of 06525303. It operates in the advertising agencies sector, SIC Code 73110. Founded in March 2008, it's largest shareholder is boomerang media group ltd with a 100% stake. Boomerang Family Limited is a established, micro sized company, Pomanda has estimated its turnover at £467.4k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Boomerang Family Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

3 Regular

7 Weak

Size

annual sales of £467.4k, make it smaller than the average company (£10.2m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (6.5%)

EXPORT

Boomerang Family Limited's latest turnover from December 2023 is estimated at £467.4 thousand and the company has net assets of -£265 thousand. According to their latest financial statements, Boomerang Family Limited has 7 employees and maintains cash reserves of £111.5 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	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	467,416	206,432	238,908	414,411	510,969	580,322	529,791	588,384	565,181	764,391	645,249	629,661	569,080	480,727	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	264,502	113,219	123,873	229,791	287,484	320,526	294,950	309,698	297,843	418,209	357,713	360,334	316,857	263,596	0
Gross Profit	202,914	93,213	115,035	184,620	223,485	259,796	234,840	278,686	267,338	346,183	287,536	269,327	252,223	217,130	0
Admin Expenses	219,897	103,402	102,595	180,268	182,791	243,870	268,613	296,839	240,482	346,016	294,590	304,629	285,480	249,179	138,999
Operating Profit	-16,983	-10,189	12,440	4,352	40,694	15,926	-33,773	-18,153	26,856	167	-7,054	-35,302	-33,257	-32,049	-138,999
Interest Payable	0	0	0	0	17,404	17,404	0	0	0	0	0	0	0	0	0
Interest Receivable	5,002	2,515	106	12	46	268	171	9	4	3	3	14	15	6	5
Pre-Tax Profit	-11,981	-7,674	12,547	4,364	23,336	-1,210	-33,602	-18,144	26,860	170	-7,051	-35,288	-33,242	-32,043	-138,994
Tax	0	0	-2,384	-829	-4,434	0	0	0	-5,372	-36	0	0	0	0	0
Profit After Tax	-11,981	-7,674	10,163	3,535	18,902	-1,210	-33,602	-18,144	21,488	134	-7,051	-35,288	-33,242	-32,043	-138,994
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-11,981	-7,674	10,163	3,535	18,902	-1,210	-33,602	-18,144	21,488	134	-7,051	-35,288	-33,242	-32,043	-138,994
Employee Costs	462,642	194,896	190,749	491,429	536,256	467,595	516,618	550,793	547,493	276,741	216,984	211,999	156,978	154,271	0
Number Of Employees	7	3	3	8	9	8	9	10	10	5	4	4	3	3	0
EBITDA*	-16,814	-10,092	12,496	5,126	45,659	25,296	-19,176	-7,732	32,856	6,167	-694	-25,610	-22,580	-21,727	-138,005

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	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	394	137	234	0	774	5,739	15,109	18,956	3,500	0	0	360	4,052	8,729	9,851
Intangible Assets	0	0	0	0	0	0	6,000	12,000	18,000	24,000	30,000	36,000	42,000	48,000	54,000
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	394	137	234	0	774	5,739	21,109	30,956	21,500	24,000	30,000	36,360	46,052	56,729	63,851
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	18,719	11,728	14,347	6,481	9,050	51,146	18,354	17,430	7,581	93,286	66,114	61,985	55,478	45,306	80,862
Group Debtors	0	0	6,084	39,956	0	0	179,197	127,583	83,333	0	0	0	0	0	0
Misc Debtors	47,831	45,884	57,845	57,561	57,846	0	57,607	58,228	57,278	0	0	0	0	0	0
Cash	111,503	79,056	64,645	20,532	3,074	9,138	62,335	6,004	1,425	0	1,107	0	5,632	324	2,020
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	178,053	136,668	142,921	124,530	69,970	279,544	317,493	209,245	149,617	93,286	67,221	61,985	61,110	45,630	82,882
total assets	178,447	136,805	143,155	124,530	70,744	285,283	338,602	240,201	171,117	117,286	97,221	98,345	107,162	102,359	146,733
Bank overdraft	0	0	0	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	1	28	0	302	1,207	5,000	6,386	8,620	6,884	363,768	343,837	337,910	311,439	273,394	285,725
Group/Directors Accounts	428,658	376,306	369,571	369,925	319,222	0	603,734	465,200	384,302	0	0	0	0	0	0
other short term finances	0	0	0	0	0	515,673	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	14,793	13,495	18,934	9,816	9,363	0	5,222	9,519	4,925	0	0	0	0	0	0
total current liabilities	443,452	389,829	388,505	380,043	329,792	563,233	615,342	483,339	396,111	363,768	343,837	337,910	311,439	273,394	285,725
loans	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
Accruals and Deferred Income	0	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	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	443,452	389,829	388,505	380,043	329,792	563,233	615,342	483,339	396,111	363,768	343,837	337,910	311,439	273,394	285,725
net assets	-265,005	-253,024	-245,350	-255,513	-259,048	-277,950	-276,740	-243,138	-224,994	-246,482	-246,616	-239,565	-204,277	-171,035	-138,992
total shareholders funds	-265,005	-253,024	-245,350	-255,513	-259,048	-277,950	-276,740	-243,138	-224,994	-246,482	-246,616	-239,565	-204,277	-171,035	-138,992

	Dec 2023	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	-16,983	-10,189	12,440	4,352	40,694	15,926	-33,773	-18,153	26,856	167	-7,054	-35,302	-33,257	-32,049	-138,999
Depreciation	169	97	56	774	4,965	9,370	8,597	4,421	0	0	360	3,692	4,677	4,322	994
Amortisation	0	0	0	0	0	0	6,000	6,000	6,000	6,000	6,000	6,000	6,000	6,000	0
Tax	0	0	-2,384	-829	-4,434	0	0	0	-5,372	-36	0	0	0	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	8,938	-20,664	-25,722	37,102	15,750	-204,012	51,917	55,049	54,906	27,172	4,129	6,507	10,172	-35,556	80,862
Creditors	-27	28	-302	-905	-3,793	-1,386	-2,234	1,736	-356,884	19,931	5,927	26,471	38,045	-12,331	285,725
Accruals and Deferred Income	1,298	-5,439	9,118	453	9,363	-5,222	-4,297	4,594	4,925	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	-24,481	5,161	44,650	-33,257	31,045	222,700	-77,624	-56,451	-379,381	-1,110	1,104	-5,646	5,293	1,498	66,858
Investing Activities
capital expenditure	-426	0	-290	0	0	6,000	-4,750	-19,877	-3,500	0	0	0	0	-3,200	-64,845
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-426	0	-290	0	0	6,000	-4,750	-19,877	-3,500	0	0	0	0	-3,200	-64,845
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	52,352	6,735	-354	50,703	319,222	-603,734	138,534	80,898	384,302	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	-515,673	515,673	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2
interest	5,002	2,515	106	12	-17,358	-17,136	171	9	4	3	3	14	15	6	5
cash flow from financing	57,354	9,250	-248	50,715	-213,809	-105,197	138,705	80,907	384,306	3	3	14	15	6	7
cash and cash equivalents
cash	32,447	14,411	44,113	17,458	-6,064	-53,197	56,331	4,579	1,425	-1,107	1,107	-5,632	5,308	-1,696	2,020
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	32,447	14,411	44,113	17,458	-6,064	-53,197	56,331	4,579	1,425	-1,107	1,107	-5,632	5,308	-1,696	2,020

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for boomerang family limited. Get real-time insights into boomerang family 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 boomerang family limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in GU12 area or any other competitors across 12 key performance metrics.

BOOMERANG FAMILY LIMITED group structure

Boomerang Family Limited has no subsidiary companies.

Ultimate parent company

BOOMERANG MEDIA GROUP LIMITED

05728639

1 parent

BOOMERANG FAMILY LIMITED

06525303

BOOMERANG FAMILY LIMITED Shareholders

boomerang media group ltd

100%

Boomerang Family Limited currently has 1 director, Mr Garfield Smith serving since Jun 2008.

officer	country	age	start	end	role
Mr Garfield Smith	United Kingdom	63 years	Jun 2008	-	Director

P&L

December 2023

turnover

467.4k

+126%

operating profit

-17k

gross margin

43.5%

-3.86%

turnover

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

Balance Sheet

December 2023

net assets

-265k

+0.05%

total assets

178.4k

+0.3%

cash

111.5k

+0.41%

net assets

Total assets minus all liabilities

Similar Companies

michael daines limited

the brand marquee limited

1.5

exclusively thames valley limited

hot pickle limited

sarah keates limited

company number

06525303

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

March 2008

ultimate parent company

BOOMERANG MEDIA GROUP LIMITED

previous names

avenue shelfco 53 limited (July 2008)

address

the manor house manor park, aldershot, hampshire, GU12 4JU

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 2 charges/mortgages relating to boomerang family limited. Currently there are 1 open charges and 1 have been satisfied in the past.

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

boomerang family limited Company Information

boomerang family limited Estimated Valuation

boomerang family limited Estimated Valuation

boomerang family limited Estimated Valuation

Boomerang Family Limited Overview

Boomerang Family Limited Health Check

BOOMERANG FAMILY LIMITED financials

boomerang family limited Credit Report and Business Information

Boomerang Family Limited Competitor Analysis

boomerang family limited Ownership

boomerang family limited directors

boomerang family limited company details

boomerang family limited Charges & Mortgages

boomerang family limited Capital Raised & Share Issues BETA

boomerang family limited Companies House Filings - See Documents