Pomanda estimates the enterprise value of BOARDWAVE LTD at £1.5m based on a Turnover of £2.1m and 0.73x industry multiple (adjusted for size and gross margin).
boardwave ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BOARDWAVE LTD at £0 based on an EBITDA of £-314.2k and a 4.69x industry multiple (adjusted for size and gross margin).
boardwave ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of BOARDWAVE LTD at £0 based on Net Assets of £-327.3k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Boardwave LtdOverview
Boardwave Ltd is a live company located in canterbury, CT1 3DN with a Companies House number of 14105403. It operates in the other information technology service activities sector, SIC Code 62090. Founded in May 2022, it's largest shareholder is
phillip robinson
with a 100% stake. Boardwave Ltd is a startup,
small sized company, Pomanda has estimated its turnover at
£2.1m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Boardwave Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £2.1m, make it smaller than the average company (£7.8m)
£2.1m - Boardwave Ltd
£7.8m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Boardwave Ltd
- - Industry AVG
Production
with a gross margin of 50.4%, this company has a comparable cost of product (50.4%)
50.4% - Boardwave Ltd
50.4% - Industry AVG
Profitability
an operating margin of -15.3% make it less profitable than the average company (4%)
-15.3% - Boardwave Ltd
4% - Industry AVG
Employees
with 7 employees, this is below the industry average (45)
7 - Boardwave Ltd
45 - Industry AVG
Pay Structure
on an average salary of £73.9k, the company has an equivalent pay structure (£73.9k)
£73.9k - Boardwave Ltd
£73.9k - Industry AVG
Efficiency
resulting in sales per employee of £296.1k, this is more efficient (£180.6k)
£296.1k - Boardwave Ltd
£180.6k - Industry AVG
Debtor Days
it gets paid by customers after 75 days, this is later than average (51 days)
75 days - Boardwave Ltd
51 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (35 days)
51 days - Boardwave Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Boardwave Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 20 weeks, this is more cash available to meet short term requirements (13 weeks)
20 weeks - Boardwave Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 129.7%, this is a higher level of debt than the average (63.4%)
129.7% - Boardwave Ltd
63.4% - Industry AVG
BOARDWAVE LTD financials
EXPORT
Boardwave Ltd's latest turnover from June 2024 is estimated at £2.1 million and the company has net assets of -£327.3 thousand. According to their latest financial statements, Boardwave Ltd has 7 employees and maintains cash reserves of £553.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Turnover
2,072,468
1,266,403
Other Income Or Grants
Cost Of Sales
1,027,647
628,683
Gross Profit
1,044,822
637,720
Admin Expenses
1,362,839
688,419
Operating Profit
-318,017
-50,699
Interest Payable
Interest Receivable
28,304
13,130
Pre-Tax Profit
-289,713
-37,569
Tax
Profit After Tax
-289,713
-37,569
Dividends Paid
Retained Profit
-289,713
-37,569
Employee Costs
517,326
213,407
Number Of Employees
7
3
EBITDA*
-314,158
-49,373
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Tangible Assets
15,271
7,154
Intangible Assets
3,812
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
19,083
7,154
Stock & work in progress
Trade Debtors
430,407
308,000
Group Debtors
Misc Debtors
100,717
66,785
Cash
553,066
525,184
misc current assets
total current assets
1,084,190
899,969
total assets
1,103,273
907,123
Bank overdraft
Bank loan
Trade Creditors
146,319
66,278
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
1,284,235
878,413
total current liabilities
1,430,554
944,691
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,430,554
944,691
net assets
-327,281
-37,568
total shareholders funds
-327,281
-37,568
Jun 2024
Jun 2023
Operating Activities
Operating Profit
-318,017
-50,699
Depreciation
3,859
1,326
Amortisation
Tax
Stock
Debtors
156,339
374,785
Creditors
80,041
66,278
Accruals and Deferred Income
405,822
878,413
Deferred Taxes & Provisions
Cash flow from operations
15,366
520,533
Investing Activities
capital expenditure
-15,788
-8,480
Change in Investments
cash flow from investments
-15,788
-8,480
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
1
interest
28,304
13,130
cash flow from financing
28,304
13,131
cash and cash equivalents
cash
27,882
525,184
overdraft
change in cash
27,882
525,184
boardwave ltd Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for boardwave ltd. Get real-time insights into boardwave ltd's credit score, group structure and payment trends.
Perform a competitor analysis for boardwave ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in CT1 area or any other competitors across 12 key performance metrics.
boardwave ltd Ownership
BOARDWAVE LTD group structure
Boardwave Ltd has no subsidiary companies.
Ultimate parent company
BOARDWAVE LTD
14105403
BOARDWAVE LTD Shareholders
The sole shareholder of Boardwave Ltd is Phillip Robinson.
phillip robinson
100%
boardwave ltd directors
Boardwave Ltd currently has 5 directors.
The longest serving directors include
Mr Phillip Robinson (May 2022) and
Mr Jonathan McKay (Jul 2023).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2024
net assets
-327.3k
+7.71%
total assets
1.1m
+0.22%
cash
553.1k
+0.05%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
boardwave ltd company details
company number
14105403
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
incorporation date
May 2022
age
3
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
June 2024
previous names
boardwave (london) limited (April 2023)
accountant
-
auditor
-
address
27 new dover road, canterbury, CT1 3DN
Bank
-
Legal Advisor
-
boardwave ltd 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 boardwave ltd.
boardwave ltd 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 BOARDWAVE LTD. This can take several minutes, an email will notify you when this has completed.
boardwave ltdCompanies House Filings - See Documents
