Boxx London Limited

POWER SEARCH PRICING

SOLUTIONS

boxx london limited Company Information

Company Number

09998881

Next Accounts

Sep 2025

Directors

Anna Samuels

Tyrone Samuels

View All

Shareholders

rich kershaw

anna samuels

View All

Group Structure

View All

Industry

Fitness facilities

Registered Address

mae house 96 george lane, south woodford, london, E18 1AD

Website

https://www.boxxldn.com

boxx london limited Estimated Valuation

£157.1k

Pomanda estimates the enterprise value of BOXX LONDON LIMITED at £157.1k based on a Turnover of £195.5k and 0.8x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Boxx London Limited is a live company located in london, E18 1AD with a Companies House number of 09998881. It operates in the video production activities sector, SIC Code 59112. Founded in February 2016, it's largest shareholder is rich kershaw with a 46.3% stake. Boxx London Limited is a young, micro sized company, Pomanda has estimated its turnover at £195.5k with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Boxx London Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

3 Regular

6 Weak

Size

annual sales of £195.5k, make it smaller than the average company (£245.1k)

Growth

3 year (CAGR) sales growth of 44%, show it is growing at a faster rate (11.1%)

EXPORT

Boxx London Limited's latest turnover from December 2023 is estimated at £195.5 thousand and the company has net assets of £54.5 thousand. According to their latest financial statements, Boxx London Limited has 3 employees and maintains cash reserves of £5.3 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
Turnover	195,505	118,348	98,909	65,038	92,398	151,692	77,567	47,361
Other Income Or Grants	0	0	0	0	0	0	0	0
Cost Of Sales	58,577	38,967	32,695	21,044	31,065	47,565	23,834	13,889
Gross Profit	136,928	79,381	66,214	43,994	61,333	104,127	53,733	33,471
Admin Expenses	297,701	217,236	78,757	43,856	37,352	89,456	48,674	35,879
Operating Profit	-160,773	-137,855	-12,543	138	23,981	14,671	5,059	-2,408
Interest Payable	1,455	602	0	0	0	0	0	0
Interest Receivable	1,497	5,243	371	36	155	82	10	1
Pre-Tax Profit	-160,731	-133,214	-12,172	174	24,136	14,753	5,069	-2,407
Tax	0	0	0	-33	-4,586	-2,803	-963	0
Profit After Tax	-160,731	-133,214	-12,172	141	19,550	11,950	4,106	-2,407
Dividends Paid	0	0	0	0	0	0	0	0
Retained Profit	-160,731	-133,214	-12,172	141	19,550	11,950	4,106	-2,407
Employee Costs	73,159	106,248	119,991	57,833	61,867	58,037	54,409	53,709
Number Of Employees	3	4	4	2	2	2	2	2
EBITDA*	-32,889	-57,243	10,227	6,455	26,163	16,491	5,815	-2,018

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016
Tangible Assets	48,518	37,613	40,437	8,617	10,164	1,141	0	0
Intangible Assets	273,934	353,015	112,287	31,178	464	1,482	1,876	1,170
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	322,452	390,628	152,724	39,795	10,628	2,623	1,876	1,170
Stock & work in progress	98,824	652	873	666	0	7,250	9,265	8,263
Trade Debtors	0	6,720	6,030	3,030	0	0	0	38
Group Debtors	0	0	0	0	0	0	0	0
Misc Debtors	26,748	15,873	66,088	4,808	8,503	2,640	2,843	100
Cash	5,296	51,726	247,870	48,787	22,588	18,716	3,077	1,097
misc current assets	0	0	0	0	0	0	0	0
total current assets	130,868	74,971	320,861	57,291	31,091	28,606	15,185	9,498
total assets	453,320	465,599	473,585	97,086	41,719	31,229	17,061	10,668
Bank overdraft	13,189	12,677	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0
Trade Creditors	147,589	43,857	18,017	0	280	0	216	0
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	177,176	223,411	181,203	17,565	5,809	17,480	15,046	12,975
total current liabilities	337,954	279,945	199,220	17,565	6,089	17,480	15,262	12,975
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	51,669	64,863	89,970	44,000	0	0	0	0
provisions	9,218	7,146	7,683	1,637	1,931	0	0	0
total long term liabilities	60,887	72,009	97,653	45,637	1,931	0	0	0
total liabilities	398,841	351,954	296,873	63,202	8,020	17,480	15,262	12,975
net assets	54,479	113,645	176,712	33,884	33,699	13,749	1,799	-2,307
total shareholders funds	54,479	113,645	176,712	33,884	33,699	13,749	1,799	-2,307

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016
Operating Activities
Operating Profit	-160,773	-137,855	-12,543	138	23,981	14,671	5,059	-2,408
Depreciation	4,685	5,348	4,440	3,311	1,164	380	0	0
Amortisation	123,199	75,264	18,330	3,006	1,018	1,440	756	390
Tax	0	0	0	-33	-4,586	-2,803	-963	0
Stock	98,172	-221	207	666	-7,250	-2,015	1,002	8,263
Debtors	4,155	-49,525	64,280	-665	5,863	-203	2,705	138
Creditors	103,732	25,840	18,017	-280	280	-216	216	0
Accruals and Deferred Income	-46,235	42,208	163,638	11,756	-11,671	2,434	2,071	12,975
Deferred Taxes & Provisions	2,072	-537	6,046	-294	1,931	0	0	0
Cash flow from operations	-75,647	60,014	133,441	17,603	13,504	18,124	3,432	2,556
Investing Activities
capital expenditure	-59,708	-318,516	-135,699	-35,484	-10,187	-2,567	-1,462	-1,560
Change in Investments	0	0	0	0	0	0	0	0
cash flow from investments	-59,708	-318,516	-135,699	-35,484	-10,187	-2,567	-1,462	-1,560
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	-13,194	-25,107	45,970	44,000	0	0	0	0
share issue	101,565	70,147	155,000	44	400	0	0	100
interest	42	4,641	371	36	155	82	10	1
cash flow from financing	88,413	49,681	201,341	44,080	555	82	10	101
cash and cash equivalents
cash	-46,430	-196,144	199,083	26,199	3,872	15,639	1,980	1,097
overdraft	512	12,677	0	0	0	0	0	0
change in cash	-46,942	-208,821	199,083	26,199	3,872	15,639	1,980	1,097

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for boxx london limited. Get real-time insights into boxx london limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for boxx london limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in E18 area or any other competitors across 12 key performance metrics.

BOXX LONDON LIMITED group structure

Boxx London Limited has no subsidiary companies.

Ultimate parent company

BOXX LONDON LIMITED

09998881

BOXX LONDON LIMITED Shareholders

rich kershaw	46.3%
anna samuels	28.8%
freeman clarke limited	13.23%
martin davis	6.62%
bryan wilsher	2.52%
robert hurren	0.5%
cp nominee limited	0.5%
morrama ltd	0.39%
elizabeth baldwin	0.25%
chee noong yuen	0.2%

Boxx London Limited currently has 3 directors. The longest serving directors include Mrs Anna Samuels (Feb 2016) and Mr Tyrone Samuels (Sep 2020).

officer	country	age	start	end	role
Mrs Anna Samuels	England	38 years	Feb 2016	-	Director
Mr Tyrone Samuels	England	42 years	Sep 2020	-	Director
Mr Bryan Wilsher	United Kingdom	71 years	May 2021	-	Director

P&L

December 2023

turnover

195.5k

+65%

operating profit

-160.8k

gross margin

70.1%

+4.42%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

54.5k

-0.52%

total assets

453.3k

-0.03%

cash

5.3k

-0.9%

net assets

Total assets minus all liabilities

Similar Companies

quick fit centre sh ltd

1.5

gideonalbertus ltd

end frame limited

nava productions (uk) limited

1.5

fruit tree media limited

company number

09998881

Type

Private limited with Share Capital

industry

93130 - Fitness facilities

59112 - Video production activities

incorporation date

February 2016

ultimate parent company

None

previous names

N/A

address

mae house 96 george lane, south woodford, london, E18 1AD

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 boxx london limited.

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 BOXX LONDON LIMITED. This can take several minutes, an email will notify you when this has completed.

boxx london limited Company Information

boxx london limited Estimated Valuation

boxx london limited Estimated Valuation

boxx london limited Estimated Valuation

Boxx London Limited Overview

Boxx London Limited Health Check

BOXX LONDON LIMITED financials

boxx london limited Credit Report and Business Information

Boxx London Limited Competitor Analysis

boxx london limited Ownership

boxx london limited directors

boxx london limited company details

boxx london limited Charges & Mortgages

boxx london limited Capital Raised & Share Issues BETA

boxx london limited Companies House Filings - See Documents