univox networks ltd.
univox networks ltd. Company Information
Group Structure
View All
Industry
Agents involved in the sale of a variety of goods
Registered Address
13 john princes street, 2nd floor, london, W1G 0JR
Website
-univox networks ltd. Estimated Valuation
Pomanda estimates the enterprise value of UNIVOX NETWORKS LTD. at £37.7k based on a Turnover of £115.7k and 0.33x industry multiple (adjusted for size and gross margin).
univox networks ltd. Estimated Valuation
Pomanda estimates the enterprise value of UNIVOX NETWORKS LTD. at £2.2k based on an EBITDA of £614 and a 3.56x industry multiple (adjusted for size and gross margin).
univox networks ltd. Estimated Valuation
Pomanda estimates the enterprise value of UNIVOX NETWORKS LTD. at £9.8k based on Net Assets of £5.5k and 1.76x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Univox Networks Ltd. Overview
Univox Networks Ltd. is a live company located in london, W1G 0JR with a Companies House number of 07899327. It operates in the agents involved in the sale of a variety of goods sector, SIC Code 46190. Founded in January 2012, it's largest shareholder is formico inc. with a 100% stake. Univox Networks Ltd. is a established, micro sized company, Pomanda has estimated its turnover at £115.7k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Univox Networks Ltd. Health Check
Pomanda's financial health check has awarded Univox Networks Ltd. a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
8 Weak
Size
annual sales of £115.7k, make it smaller than the average company (£3.8m)
- Univox Networks Ltd.
£3.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (12.5%)
- Univox Networks Ltd.
12.5% - Industry AVG
Production
with a gross margin of 26.9%, this company has a comparable cost of product (26.9%)
- Univox Networks Ltd.
26.9% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (6.2%)
- Univox Networks Ltd.
6.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
- Univox Networks Ltd.
12 - Industry AVG
Pay Structure
on an average salary of £38.3k, the company has an equivalent pay structure (£38.3k)
- Univox Networks Ltd.
£38.3k - Industry AVG
Efficiency
resulting in sales per employee of £115.7k, this is less efficient (£331.5k)
- Univox Networks Ltd.
£331.5k - Industry AVG
Debtor Days
it gets paid by customers after 64 days, this is later than average (49 days)
- Univox Networks Ltd.
49 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is close to average (25 days)
- Univox Networks Ltd.
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Univox Networks Ltd.
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 3 weeks, this is less cash available to meet short term requirements (27 weeks)
3 weeks - Univox Networks Ltd.
27 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 74.3%, this is a higher level of debt than the average (51.7%)
74.3% - Univox Networks Ltd.
51.7% - Industry AVG
UNIVOX NETWORKS LTD. financials
Univox Networks Ltd.'s latest turnover from January 2024 is estimated at £115.7 thousand and the company has net assets of £5.5 thousand. According to their latest financial statements, we estimate that Univox Networks Ltd. has 1 employee and maintains cash reserves of £1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 1,500 | 2,250 | 2,180 | |||||||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | ||||||||||||
| Gross Profit | 1,500 | 2,250 | 2,180 | |||||||||
| Admin Expenses | 1,500 | 1,500 | ||||||||||
| Operating Profit | 750 | 680 | ||||||||||
| Interest Payable | ||||||||||||
| Interest Receivable | ||||||||||||
| Pre-Tax Profit | 750 | 680 | ||||||||||
| Tax | -150 | -137 | ||||||||||
| Profit After Tax | 600 | 543 | ||||||||||
| Dividends Paid | ||||||||||||
| Retained Profit | 600 | 543 | ||||||||||
| Employee Costs | ||||||||||||
| Number Of Employees | ||||||||||||
| EBITDA* | 750 | 680 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | ||||||||||||
| Intangible Assets | ||||||||||||
| Investments & Other | ||||||||||||
| Debtors (Due After 1 year) | ||||||||||||
| Total Fixed Assets | ||||||||||||
| Stock & work in progress | ||||||||||||
| Trade Debtors | 20,541 | 20,541 | 19,041 | 18,541 | 17,091 | 15,710 | 13,215 | 10,925 | 8,675 | 6,495 | 4,395 | 2,255 |
| Group Debtors | ||||||||||||
| Misc Debtors | ||||||||||||
| Cash | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||
| misc current assets | ||||||||||||
| total current assets | 21,541 | 21,541 | 20,041 | 18,541 | 17,091 | 16,710 | 14,215 | 11,925 | 9,675 | 7,495 | 5,395 | 3,255 |
| total assets | 21,541 | 21,541 | 20,041 | 18,541 | 17,091 | 16,710 | 14,215 | 11,925 | 9,675 | 7,495 | 5,395 | 3,255 |
| Bank overdraft | ||||||||||||
| Bank loan | ||||||||||||
| Trade Creditors | 6,000 | 4,500 | 3,000 | 13,500 | 12,000 | 4,927 | 3,299 | 1,651 | ||||
| Group/Directors Accounts | ||||||||||||
| other short term finances | ||||||||||||
| hp & lease commitments | ||||||||||||
| other current liabilities | 10,000 | 12,000 | 12,000 | 11,554 | 9,865 | 8,214 | 6,564 | |||||
| total current liabilities | 16,000 | 16,500 | 15,000 | 13,500 | 12,000 | 11,554 | 9,865 | 8,214 | 6,564 | 4,927 | 3,299 | 1,651 |
| loans | ||||||||||||
| hp & lease commitments | ||||||||||||
| Accruals and Deferred Income | ||||||||||||
| other liabilities | ||||||||||||
| provisions | ||||||||||||
| total long term liabilities | ||||||||||||
| total liabilities | 16,000 | 16,500 | 15,000 | 13,500 | 12,000 | 11,554 | 9,865 | 8,214 | 6,564 | 4,927 | 3,299 | 1,651 |
| net assets | 5,541 | 5,041 | 5,041 | 5,041 | 5,091 | 5,156 | 4,350 | 3,711 | 3,111 | 2,568 | 2,096 | 1,604 |
| total shareholders funds | 5,541 | 5,041 | 5,041 | 5,041 | 5,091 | 5,156 | 4,350 | 3,711 | 3,111 | 2,568 | 2,096 | 1,604 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | 750 | 680 | ||||||||||
| Depreciation | ||||||||||||
| Amortisation | ||||||||||||
| Tax | -150 | -137 | ||||||||||
| Stock | ||||||||||||
| Debtors | 1,500 | 500 | 1,450 | 1,381 | 2,495 | 2,290 | 2,250 | 2,180 | 2,100 | 2,140 | 2,255 | |
| Creditors | 1,500 | 1,500 | -10,500 | 1,500 | 12,000 | -4,927 | 1,628 | 1,648 | 1,651 | |||
| Accruals and Deferred Income | -2,000 | 12,000 | -11,554 | 1,689 | 1,651 | 1,650 | 6,564 | |||||
| Deferred Taxes & Provisions | ||||||||||||
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | ||||||||||||
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | ||||||||||||
| Group/Directors Accounts | ||||||||||||
| Other Short Term Loans | ||||||||||||
| Long term loans | ||||||||||||
| Hire Purchase and Lease Commitments | ||||||||||||
| other long term liabilities | ||||||||||||
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 1,000 | -1,000 | 1,000 | |||||||||
| overdraft | ||||||||||||
| change in cash | 1,000 | -1,000 | 1,000 |
univox networks ltd. Credit Report and Business Information
Univox Networks Ltd. Competitor Analysis
Perform a competitor analysis for univox networks ltd. by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in W1G area or any other competitors across 12 key performance metrics.
univox networks ltd. Ownership
UNIVOX NETWORKS LTD. group structure
Univox Networks Ltd. has no subsidiary companies.
Ultimate parent company
FORMICO INC
#0142193
1 parent
UNIVOX NETWORKS LTD.
07899327
univox networks ltd. directors
Univox Networks Ltd. currently has 1 director, Mr Arlyn Gamiao serving since Jan 2020.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Arlyn Gamiao | England | 49 years | Jan 2020 | - | Director |
P&L
January 2024turnover
115.7k
+2%
operating profit
614.2
0%
gross margin
27%
+11.57%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
5.5k
+0.1%
total assets
21.5k
0%
cash
1k
0%
net assets
Total assets minus all liabilities
univox networks ltd. company details
company number
07899327
Type
Private limited with Share Capital
industry
46190 - Agents involved in the sale of a variety of goods
incorporation date
January 2012
age
13
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
13 john princes street, 2nd floor, london, W1G 0JR
Bank
-
Legal Advisor
-
univox networks ltd. 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 did not find charges/mortgages relating to univox networks ltd..
univox networks ltd. 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 UNIVOX NETWORKS LTD.. This can take several minutes, an email will notify you when this has completed.
univox networks ltd. Companies House Filings - See Documents
| date | description | view/download |
|---|
