box football academy limited
box football academy limited Company Information
Company Number
10945710
Website
www.pro-footballacademy.comRegistered Address
horseshoe farm elkington way, alderley edge, SK9 7GU
Industry
Operation of sports facilities
Telephone
448004046099
Next Accounts Due
May 2025
Group Structure
View All
Directors
David Swindells6 Years
Shareholders
mark stott 100%
box football academy limited Estimated Valuation
Pomanda estimates the enterprise value of BOX FOOTBALL ACADEMY LIMITED at £13.7k based on a Turnover of £21k and 0.65x industry multiple (adjusted for size and gross margin).
box football academy limited Estimated Valuation
Pomanda estimates the enterprise value of BOX FOOTBALL ACADEMY LIMITED at £12.3k based on an EBITDA of £4.3k and a 2.89x industry multiple (adjusted for size and gross margin).
box football academy limited Estimated Valuation
Pomanda estimates the enterprise value of BOX FOOTBALL ACADEMY LIMITED at £0 based on Net Assets of £-13k and 1.8x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Box Football Academy Limited Overview
Box Football Academy Limited is a live company located in alderley edge, SK9 7GU with a Companies House number of 10945710. It operates in the operation of sports facilities sector, SIC Code 93110. Founded in September 2017, it's largest shareholder is mark stott with a 100% stake. Box Football Academy Limited is a young, micro sized company, Pomanda has estimated its turnover at £21k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Box Football Academy Limited Health Check
Pomanda's financial health check has awarded Box Football Academy Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £21k, make it smaller than the average company (£659.9k)
- Box Football Academy Limited
£659.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -34%, show it is growing at a slower rate (5.6%)
- Box Football Academy Limited
5.6% - Industry AVG
Production
with a gross margin of 32.4%, this company has a higher cost of product (55.8%)
- Box Football Academy Limited
55.8% - Industry AVG
Profitability
an operating margin of 20.3% make it more profitable than the average company (2.4%)
- Box Football Academy Limited
2.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
- Box Football Academy Limited
25 - Industry AVG
Pay Structure
on an average salary of £18.4k, the company has an equivalent pay structure (£18.4k)
- Box Football Academy Limited
£18.4k - Industry AVG
Efficiency
resulting in sales per employee of £21k, this is less efficient (£42.6k)
- Box Football Academy Limited
£42.6k - Industry AVG
Debtor Days
it gets paid by customers after 28 days, this is later than average (9 days)
- Box Football Academy Limited
9 days - Industry AVG
Creditor Days
its suppliers are paid after 375 days, this is slower than average (36 days)
- Box Football Academy Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Box Football Academy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Box Football Academy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 904.1%, this is a higher level of debt than the average (44.9%)
904.1% - Box Football Academy Limited
44.9% - Industry AVG
BOX FOOTBALL ACADEMY LIMITED financials
Box Football Academy Limited's latest turnover from August 2023 is estimated at £21 thousand and the company has net assets of -£13 thousand. According to their latest financial statements, we estimate that Box Football Academy Limited has 1 employee 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 | |
|---|---|---|---|---|---|---|
| Turnover | 28,375 | 5,353 | ||||
| Other Income Or Grants | 0 | 0 | ||||
| Cost Of Sales | 37,770 | 5,364 | ||||
| Gross Profit | -9,395 | -11 | ||||
| Admin Expenses | 334 | 994 | ||||
| Operating Profit | -9,729 | -1,005 | ||||
| Interest Payable | 0 | 0 | ||||
| Interest Receivable | 0 | 0 | ||||
| Pre-Tax Profit | -9,729 | -1,005 | ||||
| Tax | 0 | 0 | ||||
| Profit After Tax | -9,729 | -1,005 | ||||
| Dividends Paid | 0 | 0 | ||||
| Retained Profit | -9,729 | -1,005 | ||||
| Employee Costs | ||||||
| Number Of Employees | ||||||
| EBITDA* | -9,729 | -1,005 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 2,110 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 3,584 |
| Total Fixed Assets | 0 | 0 | 2,110 | 0 | 0 | 3,584 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,614 | 2,020 | 0 | 6,056 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 165 | 0 | 11,277 |
| Cash | 0 | 0 | 0 | 0 | 2,483 | 11,351 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,614 | 2,020 | 0 | 6,221 | 2,483 | 22,628 |
| total assets | 1,614 | 2,020 | 2,110 | 6,221 | 2,483 | 26,212 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 14,593 | 18,199 | 18,073 | 19,847 | 621 | 2,900 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 11,596 | 23,317 |
| total current liabilities | 14,593 | 18,199 | 18,073 | 19,847 | 12,217 | 26,217 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 120 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 120 | 0 | 0 |
| total liabilities | 14,593 | 18,199 | 18,073 | 19,967 | 12,217 | 26,217 |
| net assets | -12,979 | -16,179 | -15,963 | -13,746 | -9,734 | -5 |
| total shareholders funds | -12,979 | -16,179 | -15,963 | -13,746 | -9,734 | -5 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | -9,729 | -1,005 | ||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 0 | 0 | ||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -406 | 2,020 | -6,221 | 6,221 | -14,861 | 14,861 |
| Creditors | -3,606 | 126 | -1,774 | 19,226 | -2,279 | 2,900 |
| Accruals and Deferred Income | 0 | 0 | 0 | -11,596 | -11,721 | 23,317 |
| Deferred Taxes & Provisions | 0 | 0 | -120 | 120 | 0 | 0 |
| Cash flow from operations | -8,868 | 10,351 | ||||
| Investing Activities | ||||||
| capital expenditure | 0 | 0 | ||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | 0 | 0 | ||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||
| interest | 0 | 0 | ||||
| cash flow from financing | 0 | 1,000 | ||||
| cash and cash equivalents | ||||||
| cash | 0 | 0 | 0 | -2,483 | -8,868 | 11,351 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -2,483 | -8,868 | 11,351 |
box football academy limited Credit Report and Business Information
Box Football Academy Limited Competitor Analysis
Perform a competitor analysis for box football academy limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in SK9 area or any other competitors across 12 key performance metrics.
box football academy limited Ownership
BOX FOOTBALL ACADEMY LIMITED group structure
Box Football Academy Limited has no subsidiary companies.
Ultimate parent company
BOX FOOTBALL ACADEMY LIMITED
10945710
box football academy limited directors
Box Football Academy Limited currently has 1 director, Mr David Swindells serving since Nov 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Swindells | United Kingdom | 38 years | Nov 2017 | - | Director |
P&L
August 2023turnover
21k
-10%
operating profit
4.3k
0%
gross margin
32.4%
-2.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
-13k
-0.2%
total assets
1.6k
-0.2%
cash
0
0%
net assets
Total assets minus all liabilities
box football academy limited company details
company number
10945710
Type
Private limited with Share Capital
industry
93110 - Operation of sports facilities
incorporation date
September 2017
age
7
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
August 2023
previous names
stockport football academy limited (May 2018)
accountant
-
auditor
-
address
horseshoe farm elkington way, alderley edge, SK9 7GU
Bank
-
Legal Advisor
-
box football academy 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 box football academy limited.
box football academy limited Companies House Filings - See Documents
| date | description | view/download |
|---|
