the horse and box limited
the horse and box limited Company Information
Company Number
12220487
Next Accounts
Jun 2025
Shareholders
joey hosier
lydia hosier
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
7 clarence crescent, sidcup, DA14 4DG
Website
thehorseandbox.co.ukthe horse and box limited Estimated Valuation
Pomanda estimates the enterprise value of THE HORSE AND BOX LIMITED at £52k based on a Turnover of £95.5k and 0.54x industry multiple (adjusted for size and gross margin).
the horse and box limited Estimated Valuation
Pomanda estimates the enterprise value of THE HORSE AND BOX LIMITED at £9.1k based on an EBITDA of £2.8k and a 3.24x industry multiple (adjusted for size and gross margin).
the horse and box limited Estimated Valuation
Pomanda estimates the enterprise value of THE HORSE AND BOX LIMITED at £20.8k based on Net Assets of £8.6k and 2.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Horse And Box Limited Overview
The Horse And Box Limited is a live company located in sidcup, DA14 4DG with a Companies House number of 12220487. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in September 2019, it's largest shareholder is joey hosier with a 50% stake. The Horse And Box Limited is a young, micro sized company, Pomanda has estimated its turnover at £95.5k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Horse And Box Limited Health Check
Pomanda's financial health check has awarded The Horse And Box 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
2 Strong
2 Regular
6 Weak
Size
annual sales of £95.5k, make it smaller than the average company (£918.8k)
- The Horse And Box Limited
£918.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 111%, show it is growing at a faster rate (6.5%)
- The Horse And Box Limited
6.5% - Industry AVG
Production
with a gross margin of 20.2%, this company has a higher cost of product (41.1%)
- The Horse And Box Limited
41.1% - Industry AVG
Profitability
an operating margin of 2.9% make it less profitable than the average company (6.5%)
- The Horse And Box Limited
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
- The Horse And Box Limited
14 - Industry AVG
Pay Structure
on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)
- The Horse And Box Limited
£30.9k - Industry AVG
Efficiency
resulting in sales per employee of £95.5k, this is equally as efficient (£88.8k)
- The Horse And Box Limited
£88.8k - Industry AVG
Debtor Days
it gets paid by customers after 45 days, this is later than average (30 days)
- The Horse And Box Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 258 days, this is slower than average (39 days)
- The Horse And Box Limited
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Horse And Box Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Horse And Box Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.6%, this is a higher level of debt than the average (45.3%)
86.6% - The Horse And Box Limited
45.3% - Industry AVG
THE HORSE AND BOX LIMITED financials
The Horse And Box Limited's latest turnover from September 2023 is estimated at £95.5 thousand and the company has net assets of £8.6 thousand. According to their latest financial statements, we estimate that The Horse And Box Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | |
|---|---|---|---|---|
| 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 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | |
|---|---|---|---|---|
| Tangible Assets | 42,379 | 9,489 | 5,296 | 5,800 |
| Intangible Assets | ||||
| Investments & Other | ||||
| Debtors (Due After 1 year) | ||||
| Total Fixed Assets | 42,379 | 9,489 | 5,296 | 5,800 |
| Stock & work in progress | ||||
| Trade Debtors | 11,783 | 7,859 | 22,485 | 34 |
| Group Debtors | ||||
| Misc Debtors | 10,421 | 9,403 | ||
| Cash | ||||
| misc current assets | ||||
| total current assets | 22,204 | 17,262 | 22,485 | 34 |
| total assets | 64,583 | 26,751 | 27,781 | 5,834 |
| Bank overdraft | ||||
| Bank loan | ||||
| Trade Creditors | 53,930 | 17,419 | 12,142 | 10,279 |
| Group/Directors Accounts | ||||
| other short term finances | ||||
| hp & lease commitments | ||||
| other current liabilities | ||||
| total current liabilities | 53,930 | 17,419 | 12,142 | 10,279 |
| loans | ||||
| hp & lease commitments | ||||
| Accruals and Deferred Income | 2,012 | 2,800 | 1,850 | 1,200 |
| other liabilities | ||||
| provisions | 2,373 | |||
| total long term liabilities | 2,012 | 2,800 | 4,223 | 1,200 |
| total liabilities | 55,942 | 20,219 | 16,365 | 11,479 |
| net assets | 8,641 | 6,532 | 11,416 | -5,645 |
| total shareholders funds | 8,641 | 6,532 | 11,416 | -5,645 |
| Sep 2023 | Sep 2022 | Sep 2021 | Sep 2020 | |
|---|---|---|---|---|
| Operating Activities | ||||
| Operating Profit | ||||
| Depreciation | ||||
| Amortisation | ||||
| Tax | ||||
| Stock | ||||
| Debtors | 4,942 | -5,223 | 22,451 | 34 |
| Creditors | 36,511 | 5,277 | 1,863 | 10,279 |
| Accruals and Deferred Income | -788 | 950 | 650 | 1,200 |
| Deferred Taxes & Provisions | -2,373 | 2,373 | ||
| Cash flow from operations | ||||
| Investing Activities | ||||
| capital expenditure | ||||
| Change in Investments | ||||
| cash flow from investments | ||||
| Financing Activities | ||||
| Bank loans | ||||
| Group/Directors Accounts | ||||
| Other Short Term Loans | ||||
| Long term loans | ||||
| Hire Purchase and Lease Commitments | ||||
| other long term liabilities | ||||
| share issue | ||||
| interest | ||||
| cash flow from financing | ||||
| cash and cash equivalents | ||||
| cash | ||||
| overdraft | ||||
| change in cash |
the horse and box limited Credit Report and Business Information
The Horse And Box Limited Competitor Analysis
Perform a competitor analysis for the horse and box limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in DA14 area or any other competitors across 12 key performance metrics.
the horse and box limited Ownership
THE HORSE AND BOX LIMITED group structure
The Horse And Box Limited has no subsidiary companies.
Ultimate parent company
THE HORSE AND BOX LIMITED
12220487
the horse and box limited directors
The Horse And Box Limited currently has 2 directors. The longest serving directors include Miss Lydia Hosier (Sep 2019) and Mr Joey Hosier (Sep 2019).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Miss Lydia Hosier | England | 31 years | Sep 2019 | - | Director |
| Mr Joey Hosier | United Kingdom | 31 years | Sep 2019 | - | Director |
P&L
September 2023turnover
95.5k
+140%
operating profit
2.8k
0%
gross margin
20.2%
+8.49%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
8.6k
+0.32%
total assets
64.6k
+1.41%
cash
0
0%
net assets
Total assets minus all liabilities
the horse and box limited company details
company number
12220487
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
September 2019
age
6
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
7 clarence crescent, sidcup, DA14 4DG
Bank
-
Legal Advisor
-
the horse and 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 the horse and box limited.
the horse and box limited Capital Raised & Share Issues BETA
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 THE HORSE AND BOX LIMITED. This can take several minutes, an email will notify you when this has completed.
the horse and box limited Companies House Filings - See Documents
| date | description | view/download |
|---|
