Pomanda estimates the enterprise value of OPEN BOX NETWORK LTD at £13.9k based on a Turnover of £22.9k and 0.61x industry multiple (adjusted for size and gross margin).
open box network ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of OPEN BOX NETWORK LTD at £0 based on an EBITDA of £-795 and a 3.61x industry multiple (adjusted for size and gross margin).
open box network ltdEstimated Valuation
£7.9k
Pomanda estimates the enterprise value of OPEN BOX NETWORK LTD at £7.9k based on Net Assets of £3.4k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Open Box Network LtdOverview
Open Box Network Ltd is a live company located in london, N6 5HL with a Companies House number of 14522249. It operates in the business and domestic software development sector, SIC Code 62012. Founded in December 2022, it's largest shareholder is
jsc worldwide ltd
with a 50% stake. Open Box Network Ltd is a startup,
micro sized company, Pomanda has estimated its turnover at
£22.9k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Open Box Network Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
6 Weak
Size
annual sales of £22.9k, make it smaller than the average company (£4.9m)
£22.9k - Open Box Network Ltd
£4.9m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Open Box Network Ltd
- - Industry AVG
Production
with a gross margin of 41%, this company has a higher cost of product (72.2%)
41% - Open Box Network Ltd
72.2% - Industry AVG
Profitability
an operating margin of -3.5% make it less profitable than the average company (3.8%)
-3.5% - Open Box Network Ltd
3.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - Open Box Network Ltd
43 - Industry AVG
Pay Structure
on an average salary of £72k, the company has an equivalent pay structure (£72k)
£72k - Open Box Network Ltd
£72k - Industry AVG
Efficiency
resulting in sales per employee of £22.9k, this is less efficient (£129.6k)
£22.9k - Open Box Network Ltd
£129.6k - Industry AVG
Debtor Days
it gets paid by customers after 111 days, this is later than average (58 days)
111 days - Open Box Network Ltd
58 days - Industry AVG
Creditor Days
its suppliers are paid after 136 days, this is slower than average (41 days)
136 days - Open Box Network Ltd
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Open Box Network Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Open Box Network Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.6%, this is a similar level of debt than the average (61.2%)
64.6% - Open Box Network Ltd
61.2% - Industry AVG
OPEN BOX NETWORK LTD financials
EXPORT
Open Box Network Ltd's latest turnover from December 2024 is estimated at £22.9 thousand and the company has net assets of £3.4 thousand. According to their latest financial statements, we estimate that Open Box Network Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2024
Dec 2023
Turnover
22,913
44,962
Other Income Or Grants
Cost Of Sales
13,523
25,905
Gross Profit
9,389
19,058
Admin Expenses
10,184
13,509
Operating Profit
-795
5,549
Interest Payable
Interest Receivable
Pre-Tax Profit
-795
5,549
Tax
-1,387
Profit After Tax
-795
4,162
Dividends Paid
Retained Profit
-795
4,162
Employee Costs
72,041
71,808
Number Of Employees
1
1
EBITDA*
-795
5,549
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2024
Dec 2023
Tangible Assets
2,509
3,136
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,509
3,136
Stock & work in progress
Trade Debtors
7,009
13,951
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
7,009
13,951
total assets
9,518
17,087
Bank overdraft
Bank loan
Trade Creditors
5,062
11,770
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,062
11,770
loans
hp & lease commitments
Accruals and Deferred Income
1,089
1,155
other liabilities
provisions
total long term liabilities
1,089
1,155
total liabilities
6,151
12,925
net assets
3,367
4,162
total shareholders funds
3,367
4,162
Dec 2024
Dec 2023
Operating Activities
Operating Profit
-795
5,549
Depreciation
Amortisation
Tax
-1,387
Stock
Debtors
-6,942
13,951
Creditors
-6,708
11,770
Accruals and Deferred Income
-66
1,155
Deferred Taxes & Provisions
Cash flow from operations
-627
3,136
Investing Activities
capital expenditure
627
-3,136
Change in Investments
cash flow from investments
627
-3,136
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
open box network 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 open box network ltd. Get real-time insights into open box network ltd's credit score, group structure and payment trends.
Perform a competitor analysis for open box network ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in N 6 area or any other competitors across 12 key performance metrics.
open box network ltd Ownership
OPEN BOX NETWORK LTD group structure
Open Box Network Ltd has no subsidiary companies.
Ultimate parent company
OPEN BOX NETWORK LTD
14522249
OPEN BOX NETWORK LTD Shareholders
The largest shareholders in Open Box Network Ltd include Jsc Worldwide Ltd and Jay Eddie Engleman.
jsc worldwide ltd
50%
jay eddie engleman
50%
open box network ltd directors
Open Box Network Ltd currently has 2 directors.
The longest serving directors include
Mr Jay Engleman (Dec 2022) and
Mr Josh Cohen (Dec 2022).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2024
net assets
3.4k
-0.19%
total assets
9.5k
-0.44%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
open box network ltd company details
company number
14522249
Type
Private limited with Share Capital
industry
62012 - Business and domestic software development
incorporation date
December 2022
age
3
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
December 2024
previous names
N/A
accountant
-
auditor
-
address
flat c 6 cromwell avenue, london, N6 5HL
Bank
-
Legal Advisor
-
open box network 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 open box network ltd.
open box network 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 OPEN BOX NETWORK LTD. This can take several minutes, an email will notify you when this has completed.
open box network ltdCompanies House Filings - See Documents
