came back international ltd
came back international ltd Company Information
Company Number
08584668
Website
-Registered Address
suite 14, cameo house, 11 bear street, london, WC2H 7AS
Industry
Other business support service activities n.e.c.
Telephone
-
Next Accounts Due
214 days late
Group Structure
View All
Directors
Jianping Li9 Years
Shareholders
jianping li 100%
came back international ltd Estimated Valuation
Pomanda estimates the enterprise value of CAME BACK INTERNATIONAL LTD at £70k based on a Turnover of £173.5k and 0.4x industry multiple (adjusted for size and gross margin).
came back international ltd Estimated Valuation
Pomanda estimates the enterprise value of CAME BACK INTERNATIONAL LTD at £0 based on an EBITDA of £-11.7k and a 3.09x industry multiple (adjusted for size and gross margin).
came back international ltd Estimated Valuation
Pomanda estimates the enterprise value of CAME BACK INTERNATIONAL LTD at £0 based on Net Assets of £-130.8k and 2.57x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Came Back International Ltd Overview
Came Back International Ltd is a live company located in london, WC2H 7AS with a Companies House number of 08584668. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2013, it's largest shareholder is jianping li with a 100% stake. Came Back International Ltd is a established, micro sized company, Pomanda has estimated its turnover at £173.5k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Came Back International Ltd Health Check
Pomanda's financial health check has awarded Came Back International Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £173.5k, make it smaller than the average company (£2.8m)
- Came Back International Ltd
£2.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (2.2%)
- Came Back International Ltd
2.2% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (38.4%)
- Came Back International Ltd
38.4% - Industry AVG
Profitability
an operating margin of -6.7% make it less profitable than the average company (6.5%)
- Came Back International Ltd
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (21)
1 - Came Back International Ltd
21 - Industry AVG
Pay Structure
on an average salary of £44.8k, the company has an equivalent pay structure (£44.8k)
- Came Back International Ltd
£44.8k - Industry AVG
Efficiency
resulting in sales per employee of £173.5k, this is more efficient (£134.8k)
- Came Back International Ltd
£134.8k - Industry AVG
Debtor Days
it gets paid by customers after 41 days, this is near the average (44 days)
- Came Back International Ltd
44 days - Industry AVG
Creditor Days
its suppliers are paid after 381 days, this is slower than average (36 days)
- Came Back International Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Came Back International Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Came Back International Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 766.5%, this is a higher level of debt than the average (62.8%)
766.5% - Came Back International Ltd
62.8% - Industry AVG
CAME BACK INTERNATIONAL LTD financials
Came Back International Ltd's latest turnover from June 2022 is estimated at £173.5 thousand and the company has net assets of -£130.8 thousand. According to their latest financial statements, Came Back International Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 1 | 1 | 2 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,500 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,500 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 19,625 | 52,655 | 52,300 | 1,130 | 568 | 0 | 0 | 0 | 4,613 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 568 | 7,555 | 9,643 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 19,625 | 52,655 | 52,300 | 1,130 | 568 | 568 | 7,555 | 9,643 | 4,613 |
| total assets | 19,625 | 52,655 | 52,300 | 1,130 | 568 | 568 | 7,555 | 82,143 | 4,613 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 150,426 | 171,802 | 169,955 | 56,698 | 30,853 | 30,853 | 1,440 | 67,000 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 150,426 | 171,802 | 169,955 | 56,698 | 30,853 | 30,853 | 1,440 | 67,000 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 150,426 | 171,802 | 169,955 | 56,698 | 30,853 | 30,853 | 1,440 | 67,000 | 0 |
| net assets | -130,801 | -119,147 | -117,655 | -55,568 | -30,285 | -30,285 | 6,115 | 15,143 | 4,613 |
| total shareholders funds | -130,801 | -119,147 | -117,655 | -55,568 | -30,285 | -30,285 | 6,115 | 15,143 | 4,613 |
| Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -33,030 | 355 | 51,170 | 562 | 568 | 0 | -72,500 | 67,887 | 4,613 |
| Creditors | -21,376 | 1,847 | 113,257 | 25,845 | 0 | 29,413 | -65,560 | 67,000 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 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 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | -568 | -6,987 | -2,088 | 9,643 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -568 | -6,987 | -2,088 | 9,643 | 0 |
came back international ltd Credit Report and Business Information
Came Back International Ltd Competitor Analysis
Perform a competitor analysis for came back international ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in WC2H area or any other competitors across 12 key performance metrics.
came back international ltd Ownership
CAME BACK INTERNATIONAL LTD group structure
Came Back International Ltd has no subsidiary companies.
Ultimate parent company
CAME BACK INTERNATIONAL LTD
08584668
came back international ltd directors
Came Back International Ltd currently has 1 director, Ms Jianping Li serving since Mar 2015.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Jianping Li | England | 64 years | Mar 2015 | - | Director |
P&L
June 2022turnover
173.5k
-32%
operating profit
-11.7k
0%
gross margin
17.1%
+10.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2022net assets
-130.8k
+0.1%
total assets
19.6k
-0.63%
cash
0
0%
net assets
Total assets minus all liabilities
came back international ltd company details
company number
08584668
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
June 2013
age
11
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2022
previous names
N/A
accountant
-
auditor
-
address
suite 14, cameo house, 11 bear street, london, WC2H 7AS
Bank
-
Legal Advisor
-
came back international 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 came back international ltd.
came back international ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
