boxer building and landscaping limited
boxer building and landscaping limited Company Information
Company Number
08662434
Website
www.boxerbuilding.co.ukRegistered Address
building 5b beeches road, rawreth, wickford, SS11 8GH
Industry
Landscape service activities
Telephone
01277562362
Next Accounts Due
May 2025
Group Structure
View All
Directors
Scott Boxer11 Years
Shareholders
scott daniel boxer 100%
boxer building and landscaping limited Estimated Valuation
Pomanda estimates the enterprise value of BOXER BUILDING AND LANDSCAPING LIMITED at £98.6k based on a Turnover of £364.2k and 0.27x industry multiple (adjusted for size and gross margin).
boxer building and landscaping limited Estimated Valuation
Pomanda estimates the enterprise value of BOXER BUILDING AND LANDSCAPING LIMITED at £0 based on an EBITDA of £-365 and a 2.58x industry multiple (adjusted for size and gross margin).
boxer building and landscaping limited Estimated Valuation
Pomanda estimates the enterprise value of BOXER BUILDING AND LANDSCAPING LIMITED at £241 based on Net Assets of £86 and 2.81x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boxer Building And Landscaping Limited Overview
Boxer Building And Landscaping Limited is a live company located in wickford, SS11 8GH with a Companies House number of 08662434. It operates in the landscape service activities sector, SIC Code 81300. Founded in August 2013, it's largest shareholder is scott daniel boxer with a 100% stake. Boxer Building And Landscaping Limited is a established, micro sized company, Pomanda has estimated its turnover at £364.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Boxer Building And Landscaping Limited Health Check
Pomanda's financial health check has awarded Boxer Building And Landscaping Limited a 2 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 £364.2k, make it larger than the average company (£177k)
- Boxer Building And Landscaping Limited
£177k - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (7.4%)
- Boxer Building And Landscaping Limited
7.4% - Industry AVG
Production
with a gross margin of 22.8%, this company has a higher cost of product (39.8%)
- Boxer Building And Landscaping Limited
39.8% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (4.5%)
- Boxer Building And Landscaping Limited
4.5% - Industry AVG
Employees
with 5 employees, this is above the industry average (3)
5 - Boxer Building And Landscaping Limited
3 - Industry AVG
Pay Structure
on an average salary of £22.2k, the company has an equivalent pay structure (£22.2k)
- Boxer Building And Landscaping Limited
£22.2k - Industry AVG
Efficiency
resulting in sales per employee of £72.8k, this is equally as efficient (£69.7k)
- Boxer Building And Landscaping Limited
£69.7k - Industry AVG
Debtor Days
it gets paid by customers after 100 days, this is later than average (45 days)
- Boxer Building And Landscaping Limited
45 days - Industry AVG
Creditor Days
its suppliers are paid after 141 days, this is slower than average (39 days)
- Boxer Building And Landscaping Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Boxer Building And Landscaping Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Boxer Building And Landscaping Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (61.2%)
99.9% - Boxer Building And Landscaping Limited
61.2% - Industry AVG
BOXER BUILDING AND LANDSCAPING LIMITED financials
Boxer Building And Landscaping Limited's latest turnover from August 2023 is estimated at £364.2 thousand and the company has net assets of £86. According to their latest financial statements, Boxer Building And Landscaping Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 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 | 5 | 4 | 4 | 4 | 4 | 3 | 1 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 9,534 | 12,713 | 15,665 | 21,192 | 28,256 | 11,909 | 13,047 | 1,774 | 2,366 | 3,017 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 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 |
| Total Fixed Assets | 9,534 | 12,713 | 15,665 | 21,192 | 28,256 | 11,909 | 13,047 | 1,774 | 2,366 | 3,017 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 29,000 | 29,600 | 15,400 | 16,100 | 4,200 | 300 |
| Trade Debtors | 99,855 | 126,390 | 140,692 | 108,060 | 4,826 | 1,200 | 12,900 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 11,017 | 817 | 927 | 1,103 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 1 | 90 | 0 | 2,952 | 4,299 | 1,318 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 99,855 | 126,390 | 140,692 | 108,060 | 44,844 | 31,707 | 29,227 | 20,155 | 8,499 | 1,618 |
| total assets | 109,389 | 139,103 | 156,357 | 129,252 | 73,100 | 43,616 | 42,274 | 21,929 | 10,865 | 4,635 |
| Bank overdraft | 0 | 0 | 0 | 0 | 9,341 | 2,154 | 4,003 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 109,303 | 138,652 | 146,260 | 113,183 | 9,187 | 0 | 0 | 0 | 9,754 | 3,895 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 4,666 | 2,596 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 27,152 | 30,342 | 25,382 | 20,576 | 0 | 0 |
| total current liabilities | 109,303 | 138,652 | 146,260 | 113,183 | 50,346 | 35,092 | 29,385 | 20,576 | 9,754 | 3,895 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 20,673 | 5,895 | 11,087 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 20,673 | 5,895 | 11,087 | 0 | 0 | 0 |
| total liabilities | 109,303 | 138,652 | 146,260 | 113,183 | 71,019 | 40,987 | 40,472 | 20,576 | 9,754 | 3,895 |
| net assets | 86 | 451 | 10,097 | 16,069 | 2,081 | 2,629 | 1,802 | 1,353 | 1,111 | 740 |
| total shareholders funds | 86 | 451 | 10,097 | 16,069 | 2,081 | 2,629 | 1,802 | 1,353 | 1,111 | 740 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 7,590 | 3,534 | 3,813 | 592 | 771 | 483 | ||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Tax | ||||||||||
| Stock | 0 | 0 | 0 | -29,000 | -600 | 14,200 | -700 | 11,900 | 3,900 | 300 |
| Debtors | -26,535 | -14,302 | 32,632 | 92,217 | 13,826 | -11,810 | 12,724 | 1,103 | 0 | 0 |
| Creditors | -29,349 | -7,608 | 33,077 | 103,996 | 9,187 | 0 | 0 | -9,754 | 5,859 | 3,895 |
| Accruals and Deferred Income | 0 | 0 | 0 | -27,152 | -3,190 | 4,960 | 4,806 | 20,576 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 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 | 0 |
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | -25,339 | 16,848 | -2,596 | 11,087 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 0 | 0 | 0 | -1 | -89 | 90 | -2,952 | -1,347 | 2,981 | 1,318 |
| overdraft | 0 | 0 | 0 | -9,341 | 7,187 | -1,849 | 4,003 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 9,340 | -7,276 | 1,939 | -6,955 | -1,347 | 2,981 | 1,318 |
boxer building and landscaping limited Credit Report and Business Information
Boxer Building And Landscaping Limited Competitor Analysis
Perform a competitor analysis for boxer building and landscaping limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in SS11 area or any other competitors across 12 key performance metrics.
boxer building and landscaping limited Ownership
BOXER BUILDING AND LANDSCAPING LIMITED group structure
Boxer Building And Landscaping Limited has no subsidiary companies.
Ultimate parent company
BOXER BUILDING AND LANDSCAPING LIMITED
08662434
boxer building and landscaping limited directors
Boxer Building And Landscaping Limited currently has 1 director, Mr Scott Boxer serving since Aug 2013.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Scott Boxer | 39 years | Aug 2013 | - | Director |
P&L
August 2023turnover
364.2k
-5%
operating profit
-365
0%
gross margin
22.8%
+14.15%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
86
-0.81%
total assets
109.4k
-0.21%
cash
0
0%
net assets
Total assets minus all liabilities
boxer building and landscaping limited company details
company number
08662434
Type
Private limited with Share Capital
industry
81300 - Landscape service activities
incorporation date
August 2013
age
11
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
August 2023
address
building 5b beeches road, rawreth, wickford, SS11 8GH
accountant
-
auditor
-
boxer building and landscaping 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 did not find charges/mortgages relating to boxer building and landscaping limited.
boxer building and landscaping limited Companies House Filings - See Documents
| date | description | view/download |
|---|
