local boy'z group holding limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of LOCAL BOY'Z GROUP HOLDING LIMITED at £0 based on a Turnover of £0 and 0.49x industry multiple (adjusted for size and gross margin).
local boy'z group holding limitedEstimated Valuation
£2.3m
Pomanda estimates the enterprise value of LOCAL BOY'Z GROUP HOLDING LIMITED at £2.3m based on an EBITDA of £653.2k and a 3.49x industry multiple (adjusted for size and gross margin).
local boy'z group holding limitedEstimated Valuation
£26.9m
Pomanda estimates the enterprise value of LOCAL BOY'Z GROUP HOLDING LIMITED at £26.9m based on Net Assets of £11.4m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Local Boy'z Group Holding LimitedOverview
Local Boy'z Group Holding Limited is a live company located in barnet, EN5 5TZ with a Companies House number of 07016146. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in September 2009, it's largest shareholder is
stephen mucklow
with a 95% stake. Local Boy'z Group Holding Limited is a established,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
Pomanda's financial health check has awarded Local Boy'Z Group Holding Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 1 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
0 Regular
1 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Local Boy'z Group Holding Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (22 weeks)
- - Local Boy'z Group Holding Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.4%, this is a lower level of debt than the average (62.6%)
- - Local Boy'z Group Holding Limited
- - Industry AVG
LOCAL BOY'Z GROUP HOLDING LIMITED financials
EXPORT
Local Boy'Z Group Holding Limited's latest turnover from December 2023 is estimated at 0 and the company has net assets of £11.4 million. According to their latest financial statements, we estimate that Local Boy'Z Group Holding Limited has no employees and maintains cash reserves of £50.6 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
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Turnover
146,704
27,065,534
11,726,182
27,550,037
26,968,538
37,202,146
56,067,344
7,391,188
6,169,142
26,500,947
Other Income Or Grants
Cost Of Sales
92,043
24,430,529
9,567,666
23,276,138
22,747,654
31,910,942
35,655,940
4,759,339
3,917,233
16,430,587
Gross Profit
54,661
2,635,005
2,158,516
4,273,899
4,220,884
5,291,204
20,411,404
2,631,850
2,251,909
10,070,360
Admin Expenses
-653,233
1,723
519,058
2,528,394
2,284,740
3,142,383
3,122,343
3,283,474
-4,330,381
16,026,154
2,641,599
2,257,683
6,016,318
3,000,000
-4,166,667
Operating Profit
653,233
-1,723
-464,397
106,611
-126,224
1,131,516
1,098,541
2,007,730
4,330,381
4,385,250
-9,749
-5,774
4,054,042
-3,000,000
4,166,667
Interest Payable
1,563
4,615
4,448
116
Interest Receivable
1,452
475
6,753
24,422
46,091
776
3,994
3,990
9,749
5,774
12
Pre-Tax Profit
654,685
-1,248
-459,207
126,418
-715,133
1,132,292
1,094,093
2,007,614
4,334,375
4,389,241
4,054,054
-3,000,000
3,000,000
Tax
-163,671
-24,101
26,737
-217,547
-210,527
-401,523
-866,875
-921,741
-1,054,054
Profit After Tax
491,014
-1,248
-459,207
102,317
-688,396
914,745
883,566
1,606,091
3,467,500
3,467,500
3,000,000
-3,000,000
3,000,000
Dividends Paid
Retained Profit
491,014
-1,248
-459,207
102,317
-688,396
914,745
883,566
1,606,091
3,467,500
3,467,500
3,000,000
-3,000,000
3,000,000
Employee Costs
48,760
1,419,340
1,030,223
1,772,356
1,762,216
1,886,949
15,478,014
2,085,754
1,700,953
7,301,194
39,531
Number Of Employees
1
17
22
29
28
28
408
55
46
197
1
EBITDA*
653,233
-1,723
-464,397
120,879
-100,755
1,159,777
1,120,428
2,026,108
4,330,381
4,385,250
-9,749
-5,774
4,054,042
-3,000,000
4,166,667
* 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
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Tangible Assets
23,914
29,194
58,431
54,818
59,159
Intangible Assets
Investments & Other
100
100
100
100
2
1
1
1
2
Debtors (Due After 1 year)
Total Fixed Assets
100
100
100
23,914
29,194
58,431
54,818
59,159
100
2
1
1
1
2
Stock & work in progress
316,800
Trade Debtors
12,321,442
943,709
896,841
1,310,578
1,150,612
6,466,234
1,430,804
695,359
2,995,359
Group Debtors
6,959,992
6,059,992
3,000,000
Misc Debtors
13,224,523
12,387,580
11,274,129
3,428,288
3,721,301
8,855,321
8,153,162
8,143,724
8,083,213
98
Cash
50,599
4,716
22,399
5,379,964
8,687,729
10,634,364
6,538,450
6,181,674
3,026
1,364
1,594,728
2,304,740
4,740
misc current assets
32,578
28,816
16,740
total current assets
13,275,122
12,392,296
11,296,528
28,089,686
19,729,531
20,419,104
16,031,006
15,492,750
8,086,239
6,467,598
3,025,532
3,000,099
3,000,099
3,000,098
total assets
13,275,222
12,392,396
11,296,628
28,113,600
19,758,725
20,477,535
16,085,824
15,551,909
8,086,339
6,467,600
3,025,533
3,000,100
3,000,100
3,000,100
Bank overdraft
Bank loan
Trade Creditors
8,697,208
4,407,396
3,660,903
3,449,835
3,529,171
25,433
Group/Directors Accounts
921,651
964,131
178,829
1,662,854
1,618,739
other short term finances
hp & lease commitments
other current liabilities
985,460
551,168
239,454
6,365,986
4,108,736
4,885,643
1,619,745
1,890,060
total current liabilities
1,907,111
1,515,299
418,283
16,726,048
8,516,132
8,546,546
5,069,580
5,419,231
1,618,739
25,433
loans
50,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
50,000
total liabilities
1,907,111
1,515,299
418,283
16,776,048
8,516,132
8,546,546
5,069,580
5,419,231
1,618,739
25,433
net assets
11,368,111
10,877,097
10,878,345
11,337,552
11,242,593
11,930,989
11,016,244
10,132,678
6,467,600
6,467,600
3,000,100
3,000,100
3,000,100
3,000,100
total shareholders funds
11,368,111
10,877,097
10,878,345
11,337,552
11,242,593
11,930,989
11,016,244
10,132,678
6,467,600
6,467,600
3,000,100
3,000,100
3,000,100
3,000,100
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Feb 2015
Feb 2014
Feb 2013
Feb 2012
Feb 2011
Feb 2010
Operating Activities
Operating Profit
653,233
-1,723
-464,397
106,611
-126,224
1,131,516
1,098,541
2,007,730
4,330,381
4,385,250
-9,749
-5,774
4,054,042
-3,000,000
4,166,667
Depreciation
14,268
25,469
28,261
21,887
18,378
Amortisation
Tax
-163,671
-24,101
26,737
-217,547
-210,527
-401,523
-866,875
-921,741
-1,054,054
Stock
-316,800
316,800
Debtors
836,943
1,113,451
-11,435,593
11,984,720
972,840
288,422
169,404
1,211,123
6,652,409
5,035,430
735,445
-2,300,000
2,995,359
-3,000,098
3,000,098
Creditors
-8,697,208
4,289,812
746,493
211,068
-79,336
3,529,171
-25,433
-25,433
25,433
Accruals and Deferred Income
434,292
311,714
-6,126,532
2,257,250
-776,907
3,265,898
-270,315
1,890,060
Deferred Taxes & Provisions
Cash flow from operations
86,911
-803,460
-3,852,544
-5,024,080
-1,394,072
4,130,774
390,846
5,832,693
-3,214,336
-1,597,354
-719,761
2,294,226
4,629
98
1,166,569
Investing Activities
capital expenditure
23,914
-31,874
-17,546
53,403
Change in Investments
100
-100
99
1
1
-2
2
cash flow from investments
23,814
-31,874
-17,546
53,503
-99
-1
-1
2
-2
Financing Activities
Bank loans
Group/Directors Accounts
-42,480
785,302
-1,484,025
1,662,854
-1,618,739
1,618,739
Other Short Term Loans
Long term loans
-50,000
50,000
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-7,358
2,058,987
100
-100
100
interest
1,452
475
5,190
19,807
46,091
776
-4,448
-116
3,994
3,990
9,749
5,774
12
cash flow from financing
-41,028
785,777
-1,528,835
1,725,303
46,091
776
-4,448
440,132
1,622,733
3,990
9,749
5,774
112
-100
100
cash and cash equivalents
cash
45,883
-17,683
-5,357,565
-3,307,765
-1,946,635
4,095,914
356,776
6,178,648
-1,591,702
-1,593,364
-710,012
2,300,000
4,740
overdraft
change in cash
45,883
-17,683
-5,357,565
-3,307,765
-1,946,635
4,095,914
356,776
6,178,648
-1,591,702
-1,593,364
-710,012
2,300,000
4,740
local boy'z group holding limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for local boy'z group holding limited. Get real-time insights into local boy'z group holding limited's credit score, group structure and payment trends.
Local Boy'z Group Holding Limited Competitor Analysis
Perform a competitor analysis for local boy'z group holding limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other established companies, companies in EN5 area or any other competitors across 12 key performance metrics.
local boy'z group holding limited Ownership
LOCAL BOY'Z GROUP HOLDING LIMITED group structure
Local Boy'Z Group Holding Limited has 2 subsidiary companies.
local boy'z group holding 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 1 charges/mortgages relating to local boy'z group holding limited. Currently there are 0 open charges and 1 have been satisfied in the past.
local boy'z group holding limited Capital Raised & Share Issues BETA
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 LOCAL BOY'Z GROUP HOLDING LIMITED. This can take several minutes, an email will notify you when this has completed.
local boy'z group holding limitedCompanies House Filings - See Documents
