Pomanda estimates the enterprise value of HAIRSTYLE (A. & M.) LIMITED at £25.9k based on a Turnover of £45.1k and 0.57x industry multiple (adjusted for size and gross margin).
hairstyle (a. & m.) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HAIRSTYLE (A. & M.) LIMITED at £0 based on an EBITDA of £-7.1k and a 3.77x industry multiple (adjusted for size and gross margin).
hairstyle (a. & m.) limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of HAIRSTYLE (A. & M.) LIMITED at £0 based on Net Assets of £-23.1k and 4.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hairstyle (a. & M.) LimitedOverview
Hairstyle (a. & M.) Limited is a live company located in redhill, RH1 6RW with a Companies House number of 01926237. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in June 1985, it's largest shareholder is
margaret lesley backhouse
with a 50% stake. Hairstyle (a. & M.) Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£45.1k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Hairstyle (A. & M.) Limited a 1 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 Rating1out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £45.1k, make it smaller than the average company (£100.6k)
£45.1k - Hairstyle (a. & M.) Limited
£100.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (22.1%)
6% - Hairstyle (a. & M.) Limited
22.1% - Industry AVG
Production
with a gross margin of 47.9%, this company has a higher cost of product (78.8%)
47.9% - Hairstyle (a. & M.) Limited
78.8% - Industry AVG
Profitability
an operating margin of -15.7% make it less profitable than the average company (5.9%)
-15.7% - Hairstyle (a. & M.) Limited
5.9% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - Hairstyle (a. & M.) Limited
3 - Industry AVG
Pay Structure
on an average salary of £14.7k, the company has an equivalent pay structure (£14.7k)
£14.7k - Hairstyle (a. & M.) Limited
£14.7k - Industry AVG
Efficiency
resulting in sales per employee of £22.5k, this is less efficient (£43.3k)
£22.5k - Hairstyle (a. & M.) Limited
£43.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Hairstyle (a. & M.) Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 359 days, this is slower than average (98 days)
359 days - Hairstyle (a. & M.) Limited
98 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hairstyle (a. & M.) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Hairstyle (a. & M.) Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Hairstyle (a. & M.) Limited
- - Industry AVG
HAIRSTYLE (A. & M.) LIMITED financials
EXPORT
Hairstyle (A. & M.) Limited's latest turnover from June 2024 is estimated at £45.1 thousand and the company has net assets of -£23.1 thousand. According to their latest financial statements, Hairstyle (A. & M.) Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
45,099
27,509
35,037
37,486
61,406
62,620
68,678
59,494
419
16,860
20,973
40,894
43,003
41,976
45,216
Other Income Or Grants
Cost Of Sales
23,484
12,848
18,536
19,695
31,050
30,316
34,786
29,495
209
8,061
9,770
29,606
29,958
33,026
34,206
Gross Profit
21,614
14,661
16,501
17,791
30,356
32,304
33,892
30,000
209
8,799
11,204
11,288
13,045
8,950
11,010
Admin Expenses
28,677
12,013
12,118
14,676
24,141
36,766
39,297
33,763
-3,377
12,338
13,781
11,900
11,428
11,762
12,199
Operating Profit
-7,063
2,648
4,383
3,115
6,215
-4,462
-5,405
-3,763
3,586
-3,539
-2,577
-612
1,617
-2,812
-1,189
Interest Payable
153
155
3
29
30
56
100
105
1
3
Interest Receivable
5
5
1
4
2
Pre-Tax Profit
-7,063
2,648
4,383
2,968
6,064
-4,464
-5,401
-3,790
3,556
-3,539
-2,632
-712
1,149
-2,813
-1,192
Tax
-662
-833
-564
-1,152
-711
Profit After Tax
-7,063
1,986
3,550
2,404
4,912
-4,464
-5,401
-3,790
2,845
-3,539
-2,632
-712
1,149
-2,813
-1,192
Dividends Paid
Retained Profit
-7,063
1,986
3,550
2,404
4,912
-4,464
-5,401
-3,790
2,845
-3,539
-2,632
-712
1,149
-2,813
-1,192
Employee Costs
29,380
29,801
43,418
40,874
39,078
42,154
44,759
46,065
17,951
18,855
15,420
15,656
14,869
13,650
26,688
Number Of Employees
2
2
3
3
3
3
3
3
1
1
1
1
1
1
2
EBITDA*
-7,063
2,648
4,383
3,115
6,215
-4,462
-5,405
-3,763
3,586
-3,538
-2,577
-612
1,617
-2,760
-1,108
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
1
1
53
Intangible Assets
1
1
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1
1
1
1
53
Stock & work in progress
475
475
475
475
475
424
439
430
418
407
388
Trade Debtors
2,078
2,600
9,175
1,793
1,767
Group Debtors
Misc Debtors
1,500
1,500
1,587
1,765
1,791
1,744
1,754
1,731
1,790
Cash
9,962
266
1,442
159
30
4
4
4
4
misc current assets
total current assets
2,078
2,600
9,175
11,937
1,975
2,328
3,682
2,266
2,376
2,236
2,178
2,176
2,142
2,182
total assets
2,078
2,600
9,175
11,937
1,975
2,328
3,682
2,266
2,376
2,237
2,179
2,177
2,143
2,235
Bank overdraft
96
919
1,710
1,381
1,863
161
Bank loan
Trade Creditors
23,114
16,204
17,526
26,718
20,467
16,789
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
30,926
30,780
26,765
22,718
16,593
12,389
12,004
12,637
11,618
total current liabilities
23,114
16,204
17,526
26,718
30,926
30,876
26,765
22,718
17,512
20,467
16,789
14,099
13,385
14,500
11,779
loans
5,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,925
3,111
4,044
provisions
total long term liabilities
1,925
3,111
4,044
5,000
total liabilities
23,114
18,129
20,637
30,762
35,926
30,876
26,765
22,718
17,512
20,467
16,789
14,099
13,385
14,500
11,779
net assets
-23,114
-16,051
-18,037
-21,587
-23,989
-28,901
-24,437
-19,036
-15,246
-18,091
-14,552
-11,920
-11,208
-12,357
-9,544
total shareholders funds
-23,114
-16,051
-18,037
-21,587
-23,989
-28,901
-24,437
-19,036
-15,246
-18,091
-14,552
-11,920
-11,208
-12,357
-9,544
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
-7,063
2,648
4,383
3,115
6,215
-4,462
-5,405
-3,763
3,586
-3,539
-2,577
-612
1,617
-2,812
-1,189
Depreciation
1
52
81
Amortisation
Tax
-662
-833
-564
-1,152
-711
Stock
-475
51
-15
9
12
11
19
388
Debtors
-2,078
-522
-6,575
7,675
-87
-178
-26
-2
26
23
-10
23
-59
1,790
Creditors
6,910
-1,322
-9,192
26,718
-20,467
3,678
16,789
Accruals and Deferred Income
-30,926
146
4,015
4,047
6,125
16,593
-12,389
385
-633
1,019
11,618
Deferred Taxes & Provisions
Cash flow from operations
1,925
1,186
933
-8,857
5,209
-360
-1,180
2,388
-1,048
129
1,791
-229
950
-1,701
8,332
Investing Activities
capital expenditure
-134
Change in Investments
cash flow from investments
-134
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-5,000
5,000
Hire Purchase and Lease Commitments
other long term liabilities
-1,925
-1,186
-933
4,044
share issue
-2
-8,352
interest
-148
-150
-2
4
-27
-30
-56
-100
-105
-1
-3
cash flow from financing
-1,925
-1,186
-933
-1,106
4,850
-2
4
-27
-30
-56
-100
-105
-1
-8,355
cash and cash equivalents
cash
-9,962
9,962
-266
-1,176
1,442
-159
129
26
4
overdraft
-96
96
-919
919
-1,710
329
-482
1,702
161
change in cash
-9,962
10,058
-362
-1,176
2,361
-1,078
129
1,736
-329
482
-1,702
-157
hairstyle (a. & m.) limited 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 hairstyle (a. & m.) limited. Get real-time insights into hairstyle (a. & m.) limited's credit score, group structure and payment trends.
Perform a competitor analysis for hairstyle (a. & m.) limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in RH1 area or any other competitors across 12 key performance metrics.
hairstyle (a. & m.) limited Ownership
HAIRSTYLE (A. & M.) LIMITED group structure
Hairstyle (A. & M.) Limited has no subsidiary companies.
Ultimate parent company
HAIRSTYLE (A. & M.) LIMITED
01926237
HAIRSTYLE (A. & M.) LIMITED Shareholders
The largest shareholders in Hairstyle (A. & M.) Limited include Margaret Lesley Backhouse and Andrew Patrick Theophanous.
margaret lesley backhouse
50%
andrew patrick theophanous
50%
hairstyle (a. & m.) limited directors
Hairstyle (A. & M.) Limited currently has 2 directors.
The longest serving directors include
Mr Andrew Theophanous (Dec 1992) and
Ms Margaret Backhouse (Dec 1992).
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 hairstyle (a. & m.) limited.
hairstyle (a. & m.) 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 HAIRSTYLE (A. & M.) LIMITED. This can take several minutes, an email will notify you when this has completed.
hairstyle (a. & m.) limitedCompanies House Filings - See Documents
