matchroom boxing limited
matchroom boxing limited Company Information
Company Number
10451332
Website
http://www.matchroom.comRegistered Address
mascalls mascalls lane, great warley, brentwood, essex, CM14 5LJ
Industry
Television programme production activities
Other sports activities (not including activities of racehorse owners) n.e.c.
Telephone
441277359900
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
matchroom sport limited 100%
matchroom boxing limited Estimated Valuation
Pomanda estimates the enterprise value of MATCHROOM BOXING LIMITED at £109.4m based on a Turnover of £100.9m and 1.08x industry multiple (adjusted for size and gross margin).
matchroom boxing limited Estimated Valuation
Pomanda estimates the enterprise value of MATCHROOM BOXING LIMITED at £54.8m based on an EBITDA of £11.7m and a 4.67x industry multiple (adjusted for size and gross margin).
matchroom boxing limited Estimated Valuation
Pomanda estimates the enterprise value of MATCHROOM BOXING LIMITED at £1.1m based on Net Assets of £711.4k and 1.53x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Matchroom Boxing Limited Overview
Matchroom Boxing Limited is a live company located in brentwood, CM14 5LJ with a Companies House number of 10451332. It operates in the television programme production activities sector, SIC Code 59113. Founded in October 2016, it's largest shareholder is matchroom sport limited with a 100% stake. Matchroom Boxing Limited is a young, mega sized company, Pomanda has estimated its turnover at £100.9m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Matchroom Boxing Limited Health Check
Pomanda's financial health check has awarded Matchroom Boxing Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 6 areas for improvement. Company Health Check FAQs
5 Strong
0 Regular
6 Weak
Size
annual sales of £100.9m, make it larger than the average company (£2.7m)
£100.9m - Matchroom Boxing Limited
£2.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (3.8%)
3% - Matchroom Boxing Limited
3.8% - Industry AVG
Production
with a gross margin of 15.4%, this company has a higher cost of product (27.7%)
15.4% - Matchroom Boxing Limited
27.7% - Industry AVG
Profitability
an operating margin of 11.6% make it more profitable than the average company (2.2%)
11.6% - Matchroom Boxing Limited
2.2% - Industry AVG
Employees
with 25 employees, this is above the industry average (14)
25 - Matchroom Boxing Limited
14 - Industry AVG
Pay Structure
on an average salary of £124.8k, the company has a higher pay structure (£45k)
£124.8k - Matchroom Boxing Limited
£45k - Industry AVG
Efficiency
resulting in sales per employee of £4m, this is more efficient (£211.4k)
£4m - Matchroom Boxing Limited
£211.4k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (21 days)
1 days - Matchroom Boxing Limited
21 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (20 days)
0 days - Matchroom Boxing Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Matchroom Boxing Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 14 weeks, this is less cash available to meet short term requirements (41 weeks)
14 weeks - Matchroom Boxing Limited
41 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.6%, this is a higher level of debt than the average (67.2%)
95.6% - Matchroom Boxing Limited
67.2% - Industry AVG
MATCHROOM BOXING LIMITED financials
Matchroom Boxing Limited's latest turnover from June 2023 is £100.9 million and the company has net assets of £711.4 thousand. According to their latest financial statements, Matchroom Boxing Limited has 25 employees and maintains cash reserves of £4.2 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Turnover | 100,896,255 | 60,910,746 | 47,340,108 | 93,632,762 | 82,306,742 | 68,917,890 | 0 |
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Sales | 85,397,950 | 45,003,096 | 35,838,120 | 84,400,029 | 70,572,342 | 62,348,955 | 0 |
| Gross Profit | 15,498,305 | 15,907,650 | 11,501,988 | 9,232,733 | 11,734,400 | 6,568,935 | 0 |
| Admin Expenses | 3,809,382 | 3,278,440 | 2,838,241 | 1,609,243 | 1,926,655 | 1,262,311 | 0 |
| Operating Profit | 11,688,923 | 12,629,210 | 8,663,747 | 7,623,490 | 9,807,745 | 5,306,624 | 0 |
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Receivable | 293,889 | 7,762 | 0 | 45,304 | 0 | 0 | 0 |
| Pre-Tax Profit | 11,800,761 | 12,845,034 | 8,724,340 | 7,872,461 | 13,394,130 | 5,306,624 | 0 |
| Tax | -1,422,985 | -1,874,441 | -1,650,158 | -869,583 | -1,905,388 | -1,009,391 | 0 |
| Profit After Tax | 10,377,776 | 10,970,593 | 7,074,182 | 7,002,878 | 11,488,742 | 4,297,233 | 0 |
| Dividends Paid | 10,100,000 | 11,400,000 | 11,000,000 | 0 | 0 | 0 | 0 |
| Retained Profit | 277,776 | -429,407 | -3,925,818 | 7,002,878 | 11,488,742 | 4,297,233 | 0 |
| Employee Costs | 3,119,166 | 2,759,800 | 2,160,662 | 1,851,784 | 1,514,677 | 1,273,843 | 0 |
| Number Of Employees | 25 | 21 | 15 | 14 | 11 | 8 | |
| EBITDA* | 11,741,064 | 12,672,105 | 8,685,666 | 7,629,040 | 9,811,860 | 5,307,136 | 0 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 86,146 | 83,582 | 52,233 | 26,321 | 15,946 | 2,046 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 86,147 | 83,583 | 52,234 | 26,322 | 15,947 | 2,047 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 395,102 | 2,467,143 | 4,172,058 | 3,549,673 | 2,054,106 | 15,064,960 | 0 |
| Group Debtors | 6,574,657 | 4,031,602 | 12,238,790 | 332,421 | 15,432,699 | 54,095 | 0 |
| Misc Debtors | 4,748,969 | 1,482,787 | 3,299,418 | 2,039,392 | 8,130,248 | 11,537,428 | 0 |
| Cash | 4,210,730 | 9,478,276 | 6,583,435 | 3,705,257 | 6,275,635 | 18,958,097 | 1 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 15,929,458 | 17,459,808 | 26,293,701 | 9,626,743 | 31,892,688 | 45,614,580 | 1 |
| total assets | 16,015,605 | 17,543,391 | 26,345,935 | 9,653,065 | 31,908,635 | 45,616,627 | 1 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 142,245 | 405,513 | 7,972,239 | 287,758 | 4,384,447 | 544,302 | 0 |
| Group/Directors Accounts | 0 | 124,634 | 0 | 0 | 0 | 5,804,363 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 15,140,418 | 16,558,719 | 17,497,602 | 4,571,452 | 19,735,501 | 34,970,728 | 0 |
| total current liabilities | 15,282,663 | 17,088,866 | 25,469,841 | 4,859,210 | 24,119,948 | 41,319,393 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 21,537 | 20,896 | 13,058 | 5,001 | 2,711 | 0 | 0 |
| total long term liabilities | 21,537 | 20,896 | 13,058 | 5,001 | 2,711 | 0 | 0 |
| total liabilities | 15,304,200 | 17,109,762 | 25,482,899 | 4,864,211 | 24,122,659 | 41,319,393 | 0 |
| net assets | 711,405 | 433,629 | 863,036 | 4,788,854 | 7,785,976 | 4,297,234 | 1 |
| total shareholders funds | 711,405 | 433,629 | 863,036 | 4,788,854 | 7,785,976 | 4,297,234 | 1 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | 11,688,923 | 12,629,210 | 8,663,747 | 7,623,490 | 9,807,745 | 5,306,624 | 0 |
| Depreciation | 52,141 | 42,895 | 21,919 | 5,550 | 4,115 | 512 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -1,422,985 | -1,874,441 | -1,650,158 | -869,583 | -1,905,388 | -1,009,391 | 0 |
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 3,737,196 | -11,728,734 | 13,788,780 | -19,695,567 | -1,039,430 | 26,656,483 | 0 |
| Creditors | -263,268 | -7,566,726 | 7,684,481 | -4,096,689 | 3,840,145 | 544,302 | 0 |
| Accruals and Deferred Income | -1,418,301 | -938,883 | 12,926,150 | -15,164,049 | -15,235,227 | 34,970,728 | 0 |
| Deferred Taxes & Provisions | 641 | 7,838 | 8,057 | 2,290 | 2,711 | 0 | 0 |
| Cash flow from operations | 4,899,955 | 14,028,627 | 13,865,416 | 7,196,576 | -2,446,469 | 13,156,292 | 0 |
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -124,634 | 124,634 | 0 | 0 | -5,804,363 | 5,804,363 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | 293,889 | 7,762 | 0 | 45,304 | 0 | 0 | 0 |
| cash flow from financing | 169,255 | 132,396 | 0 | -9,954,696 | -13,804,363 | 5,804,363 | 1 |
| cash and cash equivalents | |||||||
| cash | -5,267,546 | 2,894,841 | 2,878,178 | -2,570,378 | -12,682,462 | 18,958,096 | 1 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -5,267,546 | 2,894,841 | 2,878,178 | -2,570,378 | -12,682,462 | 18,958,096 | 1 |
matchroom boxing limited Credit Report and Business Information
Matchroom Boxing Limited Competitor Analysis
Perform a competitor analysis for matchroom boxing limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other mega companies, companies in CM14 area or any other competitors across 12 key performance metrics.
matchroom boxing limited Ownership
MATCHROOM BOXING LIMITED group structure
Matchroom Boxing Limited has 1 subsidiary company.
Ultimate parent company
2 parents
MATCHROOM BOXING LIMITED
10451332
1 subsidiary
matchroom boxing limited directors
Matchroom Boxing Limited currently has 5 directors. The longest serving directors include Mr Stephen Dawson (Oct 2016) and Mr Edward Hearn (Oct 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Stephen Dawson | England | 65 years | Oct 2016 | - | Director |
| Mr Edward Hearn | England | 45 years | Oct 2016 | - | Director |
| Mr Frank Smith | 32 years | Jan 2019 | - | Director | |
| Mr Shaun Palmer | United Kingdom | 37 years | Jan 2021 | - | Director |
| Mr Ross Garritty | United Kingdom | 36 years | Jan 2021 | - | Director |
P&L
June 2023turnover
100.9m
+66%
operating profit
11.7m
-7%
gross margin
15.4%
-41.18%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
711.4k
+0.64%
total assets
16m
-0.09%
cash
4.2m
-0.56%
net assets
Total assets minus all liabilities
matchroom boxing limited company details
company number
10451332
Type
Private limited with Share Capital
industry
59113 - Television programme production activities
93199 - Other sports activities (not including activities of racehorse owners) n.e.c.
incorporation date
October 2016
age
8
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
BDO LLP
address
mascalls mascalls lane, great warley, brentwood, essex, CM14 5LJ
Bank
-
Legal Advisor
-
matchroom boxing 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 matchroom boxing limited.
matchroom boxing limited Companies House Filings - See Documents
| date | description | view/download |
|---|
