aesthetic source limited Company Information
Company Number
07875943
Website
www.aestheticsource.comRegistered Address
northwood house, 138 bromham road, bedford, bedfordshire, MK40 2QW
Industry
Other human health activities
Telephone
01234313130
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
lorna bowes 60%
david mcdonnell 40%
aesthetic source limited Estimated Valuation
Pomanda estimates the enterprise value of AESTHETIC SOURCE LIMITED at £2.3m based on a Turnover of £5.5m and 0.42x industry multiple (adjusted for size and gross margin).
aesthetic source limited Estimated Valuation
Pomanda estimates the enterprise value of AESTHETIC SOURCE LIMITED at £0 based on an EBITDA of £-29.3k and a 3.87x industry multiple (adjusted for size and gross margin).
aesthetic source limited Estimated Valuation
Pomanda estimates the enterprise value of AESTHETIC SOURCE LIMITED at £472.7k based on Net Assets of £203.6k and 2.32x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Aesthetic Source Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Aesthetic Source Limited Overview
Aesthetic Source Limited is a live company located in bedford, MK40 2QW with a Companies House number of 07875943. It operates in the other human health activities sector, SIC Code 86900. Founded in December 2011, it's largest shareholder is lorna bowes with a 60% stake. Aesthetic Source Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.5m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Aesthetic Source Limited Health Check
Pomanda's financial health check has awarded Aesthetic Source Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
6 Weak
Size
annual sales of £5.5m, make it larger than the average company (£839.5k)
- Aesthetic Source Limited
£839.5k - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (4.7%)
- Aesthetic Source Limited
4.7% - Industry AVG
Production
with a gross margin of 34.7%, this company has a comparable cost of product (34.7%)
- Aesthetic Source Limited
34.7% - Industry AVG
Profitability
an operating margin of -0.6% make it less profitable than the average company (7.3%)
- Aesthetic Source Limited
7.3% - Industry AVG
Employees
with 15 employees, this is below the industry average (20)
15 - Aesthetic Source Limited
20 - Industry AVG
Pay Structure
on an average salary of £24.6k, the company has an equivalent pay structure (£24.6k)
- Aesthetic Source Limited
£24.6k - Industry AVG
Efficiency
resulting in sales per employee of £364k, this is more efficient (£48k)
- Aesthetic Source Limited
£48k - Industry AVG
Debtor Days
it gets paid by customers after 24 days, this is near the average (23 days)
- Aesthetic Source Limited
23 days - Industry AVG
Creditor Days
its suppliers are paid after 93 days, this is slower than average (16 days)
- Aesthetic Source Limited
16 days - Industry AVG
Stock Days
it holds stock equivalent to 92 days, this is more than average (9 days)
- Aesthetic Source Limited
9 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (109 weeks)
0 weeks - Aesthetic Source Limited
109 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 84.7%, this is a higher level of debt than the average (26%)
84.7% - Aesthetic Source Limited
26% - Industry AVG
aesthetic source limited Credit Report and Business Information
Aesthetic Source Limited Competitor Analysis
Perform a competitor analysis for aesthetic source limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
aesthetic source limited Ownership
AESTHETIC SOURCE LIMITED group structure
Aesthetic Source Limited has no subsidiary companies.
Ultimate parent company
AESTHETIC SOURCE LIMITED
07875943
aesthetic source limited directors
Aesthetic Source Limited currently has 2 directors. The longest serving directors include Ms Lorna Bowes (Dec 2011) and Mr David McDonnell (Jan 2013).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Ms Lorna Bowes | United Kingdom | 58 years | Dec 2011 | - | Director |
Mr David McDonnell | 63 years | Jan 2013 | - | Director |
AESTHETIC SOURCE LIMITED financials
Aesthetic Source Limited's latest turnover from December 2022 is estimated at £5.5 million and the company has net assets of £203.6 thousand. According to their latest financial statements, Aesthetic Source Limited has 15 employees and maintains cash reserves of £4.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|
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 | 15 | 15 | 14 | 13 | 12 | 8 | 6 | ||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 2,593 | 5,257 | 5,809 | 9,595 | 38,215 | 58,247 | 4,564 | 4,263 | 6,362 | 5,063 | 11,015 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,593 | 5,257 | 5,809 | 9,595 | 38,215 | 58,247 | 4,564 | 4,263 | 6,362 | 5,063 | 11,015 |
Stock & work in progress | 900,118 | 585,499 | 387,131 | 549,251 | 189,089 | 273,834 | 270,589 | 317,789 | 81,404 | 82,317 | 181,727 |
Trade Debtors | 359,966 | 470,303 | 515,805 | 469,218 | 450,961 | 479,233 | 372,058 | 252,356 | 344,849 | 280,073 | 174,426 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 60,559 | 45,772 | 22,708 | 30,430 | 23,852 | 58,738 | 29,592 | 73,195 | 0 | 0 | 0 |
Cash | 4,732 | 17,671 | 42,377 | 21,409 | 111,112 | 39,739 | 107,797 | 51,027 | 56,301 | 55,245 | 66,173 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,325,375 | 1,119,245 | 968,021 | 1,070,308 | 775,014 | 851,544 | 780,036 | 694,367 | 482,554 | 417,635 | 422,326 |
total assets | 1,327,968 | 1,124,502 | 973,830 | 1,079,903 | 813,229 | 909,791 | 784,600 | 698,630 | 488,916 | 422,698 | 433,341 |
Bank overdraft | 123,885 | 0 | 0 | 240,920 | 48,766 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 232,844 | 166,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 916,186 | 503,509 | 444,935 | 778,325 | 647,006 | 688,359 | 473,170 | 641,148 | 420,911 | 369,325 | 380,006 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 3,923 | 17,798 | 17,797 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 50,160 | 98,303 | 166,147 | 51,150 | 79,724 | 166,130 | 305,812 | 56,086 | 0 | 0 | 0 |
total current liabilities | 1,090,231 | 834,656 | 777,990 | 1,074,318 | 793,294 | 872,286 | 778,982 | 697,234 | 420,911 | 369,325 | 380,006 |
loans | 34,166 | 34,167 | 45,139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 2,384 | 14,012 | 31,810 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 34,166 | 34,167 | 45,139 | 2,384 | 14,012 | 31,810 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 1,124,397 | 868,823 | 823,129 | 1,076,702 | 807,306 | 904,096 | 778,982 | 697,234 | 420,911 | 369,325 | 380,006 |
net assets | 203,571 | 255,679 | 150,701 | 3,201 | 5,923 | 5,695 | 5,618 | 1,396 | 68,005 | 53,373 | 53,335 |
total shareholders funds | 203,571 | 255,679 | 150,701 | 3,201 | 5,923 | 5,695 | 5,618 | 1,396 | 68,005 | 53,373 | 53,335 |
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||
Operating Profit | |||||||||||
Depreciation | 3,009 | 3,896 | 6,348 | 20,678 | 26,326 | 179,374 | 3,141 | 2,099 | 8,196 | 5,952 | 5,953 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | |||||||||||
Stock | 314,619 | 198,368 | -162,120 | 360,162 | -84,745 | 3,245 | -47,200 | 236,385 | -913 | -99,410 | 181,727 |
Debtors | -95,550 | -22,438 | 38,865 | 24,835 | -63,158 | 136,321 | 76,099 | -19,298 | 64,776 | 105,647 | 174,426 |
Creditors | 412,677 | 58,574 | -333,390 | 131,319 | -41,353 | 215,189 | -167,978 | 220,237 | 51,586 | -10,681 | 380,006 |
Accruals and Deferred Income | -48,143 | -67,844 | 114,997 | -28,574 | -86,406 | -139,682 | 249,726 | 56,086 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | |||||||||||
Investing Activities | |||||||||||
capital expenditure | |||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||||||
Financing Activities | |||||||||||
Bank loans | -232,844 | 65,936 | 166,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | -1 | -10,972 | 45,139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | -6,307 | -25,503 | -17,797 | 49,607 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||
interest | |||||||||||
cash flow from financing | |||||||||||
cash and cash equivalents | |||||||||||
cash | -12,939 | -24,706 | 20,968 | -89,703 | 71,373 | -68,058 | 56,770 | -5,274 | 1,056 | -10,928 | 66,173 |
overdraft | 123,885 | 0 | -240,920 | 192,154 | 48,766 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -136,824 | -24,706 | 261,888 | -281,857 | 22,607 | -68,058 | 56,770 | -5,274 | 1,056 | -10,928 | 66,173 |
P&L
December 2022turnover
5.5m
+15%
operating profit
-32.3k
0%
gross margin
34.8%
+8.18%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
203.6k
-0.2%
total assets
1.3m
+0.18%
cash
4.7k
-0.73%
net assets
Total assets minus all liabilities
aesthetic source limited company details
company number
07875943
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
December 2011
age
13
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
northwood house, 138 bromham road, bedford, bedfordshire, MK40 2QW
last accounts submitted
December 2022
aesthetic source 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 aesthetic source limited.
aesthetic source limited Companies House Filings - See Documents
date | description | view/download |
---|