bronski box limited
bronski box limited Company Information
Company Number
09535248
Website
-Registered Address
467 rainham road south, dagenham, essex, RM10 7XJ
Industry
Sound recording and music publishing activities
Telephone
-
Next Accounts Due
January 2025
Group Structure
View All
Shareholders
amber rimell 50%
chris jablonski 50%
bronski box limited Estimated Valuation
Pomanda estimates the enterprise value of BRONSKI BOX LIMITED at £662.9k based on a Turnover of £1.5m and 0.44x industry multiple (adjusted for size and gross margin).
bronski box limited Estimated Valuation
Pomanda estimates the enterprise value of BRONSKI BOX LIMITED at £324.2k based on an EBITDA of £165.5k and a 1.96x industry multiple (adjusted for size and gross margin).
bronski box limited Estimated Valuation
Pomanda estimates the enterprise value of BRONSKI BOX LIMITED at £866.9k based on Net Assets of £746.7k and 1.16x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bronski Box Limited Overview
Bronski Box Limited is a live company located in essex, RM10 7XJ with a Companies House number of 09535248. It operates in the sound recording and music publishing activities sector, SIC Code 59200. Founded in April 2015, it's largest shareholder is amber rimell with a 50% stake. Bronski Box Limited is a young, small sized company, Pomanda has estimated its turnover at £1.5m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bronski Box Limited Health Check
Pomanda's financial health check has awarded Bronski Box Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
2 Regular
4 Weak
Size
annual sales of £1.5m, make it larger than the average company (£471k)
- Bronski Box Limited
£471k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a similar rate (11.1%)
- Bronski Box Limited
11.1% - Industry AVG
Production
with a gross margin of 20.1%, this company has a higher cost of product (46.2%)
- Bronski Box Limited
46.2% - Industry AVG
Profitability
an operating margin of 11.1% make it more profitable than the average company (8.6%)
- Bronski Box Limited
8.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - Bronski Box Limited
3 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
- Bronski Box Limited
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £748.7k, this is more efficient (£128.5k)
- Bronski Box Limited
£128.5k - Industry AVG
Debtor Days
it gets paid by customers after 190 days, this is later than average (39 days)
- Bronski Box Limited
39 days - Industry AVG
Creditor Days
its suppliers are paid after 23 days, this is quicker than average (38 days)
- Bronski Box Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Bronski Box Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bronski Box Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 9.5%, this is a lower level of debt than the average (76.4%)
9.5% - Bronski Box Limited
76.4% - Industry AVG
BRONSKI BOX LIMITED financials
Bronski Box Limited's latest turnover from April 2023 is estimated at £1.5 million and the company has net assets of £746.7 thousand. According to their latest financial statements, Bronski Box Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 1 | 1 | 1 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 42,561 | 56,748 | 50,003 | 63,166 | 78,957 | 23,534 | 14,882 | 7,083 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 42,561 | 56,748 | 50,003 | 63,166 | 78,957 | 23,534 | 14,882 | 7,083 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 782,531 | 703,999 | 420,759 | 678,185 | 495,467 | 295,297 | 91,069 | 21,469 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,157 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 782,531 | 703,999 | 420,759 | 678,185 | 495,467 | 295,297 | 91,069 | 67,626 |
| total assets | 825,092 | 760,747 | 470,762 | 741,351 | 574,424 | 318,831 | 105,951 | 74,709 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 78,427 | 138,173 | 59,988 | 220,452 | 123,886 | 88,082 | 29,375 | 32,516 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 78,427 | 138,173 | 59,988 | 220,452 | 123,886 | 88,082 | 29,375 | 32,516 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,416 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,416 |
| total liabilities | 78,427 | 138,173 | 59,988 | 220,452 | 123,886 | 88,082 | 29,375 | 33,932 |
| net assets | 746,665 | 622,574 | 410,774 | 520,899 | 450,538 | 230,749 | 76,576 | 40,777 |
| total shareholders funds | 746,665 | 622,574 | 410,774 | 520,899 | 450,538 | 230,749 | 76,576 | 40,777 |
| Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 2,360 | |||||||
| Amortisation | 0 | |||||||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 78,532 | 283,240 | -257,426 | 182,718 | 200,170 | 204,228 | 69,600 | 21,469 |
| Creditors | -59,746 | 78,185 | -160,464 | 96,566 | 35,804 | 58,707 | -3,141 | 32,516 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | -1,416 | 1,416 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -46,157 | 46,157 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -46,157 | 46,157 |
bronski box limited Credit Report and Business Information
Bronski Box Limited Competitor Analysis
Perform a competitor analysis for bronski box limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
bronski box limited Ownership
BRONSKI BOX LIMITED group structure
Bronski Box Limited has no subsidiary companies.
Ultimate parent company
BRONSKI BOX LIMITED
09535248
bronski box limited directors
Bronski Box Limited currently has 2 directors. The longest serving directors include Mr Chris Jablonski (Apr 2015) and Miss Amber Rimell (Mar 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Chris Jablonski | United Kingdom | 41 years | Apr 2015 | - | Director |
| Miss Amber Rimell | United Kingdom | 41 years | Mar 2024 | - | Director |
P&L
April 2023turnover
1.5m
+20%
operating profit
165.5k
0%
gross margin
20.2%
+2.22%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2023net assets
746.7k
+0.2%
total assets
825.1k
+0.08%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
bronski box limited company details
company number
09535248
Type
Private limited with Share Capital
industry
59200 - Sound recording and music publishing activities
incorporation date
April 2015
age
9
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
incorporated
UK
address
467 rainham road south, dagenham, essex, RM10 7XJ
last accounts submitted
April 2023
bronski box 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 bronski box limited.
bronski box limited Companies House Filings - See Documents
| date | description | view/download |
|---|
