cardiff specsavers limited

cardiff specsavers limited Company Information

Share CARDIFF SPECSAVERS LIMITED
Live 
MatureMicroDeclining

Company Number

02458071

Industry

Retail sale by opticians

 

Directors

James Deavall

Amy Naish

View All

Shareholders

specsavers uk holdings limited

james john deavall

View All

Group Structure

View All

Contact

Registered Address

forum 6, parkway, solent business park whiteley, fareham, PO15 7PA

cardiff specsavers limited Estimated Valuation

£15.9k

Pomanda estimates the enterprise value of CARDIFF SPECSAVERS LIMITED at £15.9k based on a Turnover of £26.3k and 0.6x industry multiple (adjusted for size and gross margin).

cardiff specsavers limited Estimated Valuation

£802.2k

Pomanda estimates the enterprise value of CARDIFF SPECSAVERS LIMITED at £802.2k based on an EBITDA of £236.8k and a 3.39x industry multiple (adjusted for size and gross margin).

cardiff specsavers limited Estimated Valuation

£0

Pomanda estimates the enterprise value of CARDIFF SPECSAVERS LIMITED at £0 based on Net Assets of £-65.4k and 2.9x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cardiff Specsavers Limited Overview

Cardiff Specsavers Limited is a live company located in fareham, PO15 7PA with a Companies House number of 02458071. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in January 1990, it's largest shareholder is specsavers uk holdings limited with a 60% stake. Cardiff Specsavers Limited is a mature, micro sized company, Pomanda has estimated its turnover at £26.3k with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Cardiff Specsavers Limited Health Check

Pomanda's financial health check has awarded Cardiff Specsavers Limited a 3 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

Health Check Image
Health Rating3out of 5
positive_score

2 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £26.3k, make it smaller than the average company (£9.7m)

£26.3k - Cardiff Specsavers Limited

£9.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (13%)

-6% - Cardiff Specsavers Limited

13% - Industry AVG

production

Production

with a gross margin of 57%, this company has a comparable cost of product (68.4%)

57% - Cardiff Specsavers Limited

68.4% - Industry AVG

profitability

Profitability

an operating margin of 642.7% make it more profitable than the average company (5.6%)

642.7% - Cardiff Specsavers Limited

5.6% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (45)

1 - Cardiff Specsavers Limited

45 - Industry AVG

paystructure

Pay Structure

on an average salary of £32.7k, the company has an equivalent pay structure (£32.7k)

£32.7k - Cardiff Specsavers Limited

£32.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £26.3k, this is less efficient (£102k)

£26.3k - Cardiff Specsavers Limited

£102k - Industry AVG

debtordays

Debtor Days

There is insufficient data available for this Key Performance Indicator!

- - Cardiff Specsavers Limited

- - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 163 days, this is slower than average (42 days)

163 days - Cardiff Specsavers Limited

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 1372 days, this is more than average (56 days)

1372 days - Cardiff Specsavers Limited

56 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 12 weeks, this is average cash available to meet short term requirements (13 weeks)

12 weeks - Cardiff Specsavers Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 121%, this is a higher level of debt than the average (58.8%)

121% - Cardiff Specsavers Limited

58.8% - Industry AVG

CARDIFF SPECSAVERS LIMITED financials

EXPORTms excel logo

Cardiff Specsavers Limited's latest turnover from February 2024 is estimated at £26.3 thousand and the company has net assets of -£65.4 thousand. According to their latest financial statements, we estimate that Cardiff Specsavers Limited has 1 employee and maintains cash reserves of £57.8 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover26,34829,01826,26031,58145,47837,93140,49332,49233,5864,184,8986,991,6001,471,3031,663,6541,434,4690
Other Income Or Grants000000000000000
Cost Of Sales11,3379,96310,70724,77933,94928,08424,20710,21810,4221,539,1873,374,963707,243929,561729,3670
Gross Profit15,01219,05515,5546,80211,5299,84716,28622,27523,1642,645,7103,616,637764,060734,093705,1020
Admin Expenses-154,340181,545-11,597-4,217-195,313185,60563,5224,840118,2542,028,8693,684,806528,865951,854594,570406,470
Operating Profit169,352-162,49027,15111,019206,842-175,758-47,23617,435-95,090616,841-68,169235,195-217,761110,532-406,470
Interest Payable4,4613,2562,4512,2071,3480000000000
Interest Receivable2,9743,545304000000000000
Pre-Tax Profit167,865-162,20125,0058,812205,494-175,758-47,23617,435-95,090616,841-68,169235,195-217,761110,532-406,470
Tax-41,9660-4,751-1,674-39,04400-3,4870-129,5370-56,4470-30,9490
Profit After Tax125,899-162,20120,2547,138166,450-175,758-47,23613,948-95,090487,304-68,169178,748-217,76179,583-406,470
Dividends Paid000000000000000
Retained Profit125,899-162,20120,2547,138166,450-175,758-47,23613,948-95,090487,304-68,169178,748-217,76179,583-406,470
Employee Costs32,66731,65629,81024,91022,94323,59924,64422,98725,1331,071,5521,694,662389,742429,504418,2480
Number Of Employees11111111148771922210
EBITDA*236,845-130,91064,15762,027259,696-78,03285,269152,09346,204753,483-16,183270,942-182,945142,223-383,044

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets144,866104,264133,952118,477117,29089,451186,354316,965439,606561,214493,353148,50998,769112,56240,249
Intangible Assets000000000000000
Investments & Other100100100100100100100100100100220220220220220
Debtors (Due After 1 year)8,28626,11927,93232,62029,58433,70028,48320,72014,2118,21500000
Total Fixed Assets153,252130,483161,984151,197146,974123,251214,937337,785453,917569,529493,573148,72998,989112,78240,469
Stock & work in progress42,62938,50237,26836,46342,72141,73241,26737,29438,75940,37649,00959,59452,08332,89340,279
Trade Debtors000000000229,417360,60873,66774,23273,96683,184
Group Debtors21,98530056,82896,59597,93925,50343,20825,30025,300000000
Misc Debtors35,39446,30239,85840,48550,80445,12547,06983,522102,812000000
Cash57,81355,490121,7660505005050000000
misc current assets000000000000000
total current assets157,821140,594255,720173,543191,514112,410131,544146,166166,921269,793409,617133,261126,315106,859123,463
total assets311,073271,077417,704324,740338,488235,661346,481483,951620,838839,322903,190281,990225,304219,641163,932
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 5,08413,19113,40013,08517,96714,54119,58814,42916,569505,5971,046,126605,147761,915509,742557,799
Group/Directors Accounts215,092315,817268,800193,459189,322288,658163,623346,061359,133003,333019,18912,503
other short term finances000000000000000
hp & lease commitments0000002,96612,30665,895000000
other current liabilities16,38416,82615,53717,39718,33714,32952,85788,53980,749000000
total current liabilities236,560345,834297,737223,941225,626317,528239,034461,335522,346505,5971,046,126608,480761,915528,931570,302
loans57,17322,13542,99232,41239,9450000000000
hp & lease commitments00000003,7128,340000000
Accruals and Deferred Income82,69494,361106,027117,693129,361141,027154,5836,6150000000
other liabilities000000040,096131,907280,390290,46839,3107,93717,4970
provisions00000000005650000
total long term liabilities139,867116,496149,019150,105169,306141,027154,58350,423140,247280,390291,03339,3107,93717,4970
total liabilities376,427462,330446,756374,046394,932458,555393,617511,758662,593785,9871,337,159647,790769,852546,428570,302
net assets-65,354-191,253-29,052-49,306-56,444-222,894-47,136-27,807-41,75553,335-433,969-365,800-544,548-326,787-406,370
total shareholders funds-65,354-191,253-29,052-49,306-56,444-222,894-47,136-27,807-41,75553,335-433,969-365,800-544,548-326,787-406,370
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit169,352-162,49027,15111,019206,842-175,758-47,23617,435-95,090616,841-68,169235,195-217,761110,532-406,470
Depreciation67,49331,58037,00651,00852,85497,726132,505134,658141,294136,64251,98635,74734,81631,69123,426
Amortisation000000000000000
Tax-41,9660-4,751-1,674-39,04400-3,4870-129,5370-56,4470-30,9490
Stock4,1271,234805-6,25898946541,267-1,465-1,617-8,633-10,5857,51119,190-7,38640,279
Debtors-7,056-51,897-45,082-8,62773,999-14,432118,760-12,781-95,309-122,976286,941-565266-9,21883,184
Creditors-8,107-209315-4,8823,426-5,04719,588-2,140-489,028-540,529440,979-156,768252,173-48,057557,799
Accruals and Deferred Income-12,109-10,377-13,526-12,608-7,658-52,084207,44014,40580,749000000
Deferred Taxes & Provisions000000000-5655650000
Cash flow from operations177,592-90,83390,47257,748141,432-121,196152,270175,117-265,149214,461149,00550,78149,77279,82151,292
Investing Activities
capital expenditure-108,095-1,892-52,481-52,195-80,693-823-318,859-12,017-19,686-204,503-396,830-85,487-21,023-104,004-63,675
Change in Investments00000010000-1200000220
cash flow from investments-108,095-1,892-52,481-52,195-80,693-823-318,959-12,017-19,686-204,383-396,830-85,487-21,023-104,004-63,895
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-100,72547,01775,3414,137-99,336125,035163,623-13,072359,1330-3,3333,333-19,1896,68612,503
Other Short Term Loans 000000000000000
Long term loans35,038-20,85710,580-7,53339,9450000000000
Hire Purchase and Lease Commitments00000-2,9662,966-58,21774,235000000
other long term liabilities0000000-91,811-148,483-10,078251,15831,373-9,56017,4970
share issue0000001000000000100
interest-1,487289-2,147-2,207-1,3480000000000
cash flow from financing-67,17426,44983,774-5,603-60,739122,069166,689-163,100284,885-10,078247,82534,706-28,74924,18312,603
cash and cash equivalents
cash2,323-66,276121,766-500500050000000
overdraft000000000000000
change in cash2,323-66,276121,766-500500050000000

cardiff specsavers 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 cardiff specsavers limited. Get real-time insights into cardiff specsavers limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Cardiff Specsavers Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for cardiff specsavers limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in PO15 area or any other competitors across 12 key performance metrics.

cardiff specsavers limited Ownership

CARDIFF SPECSAVERS LIMITED group structure

Cardiff Specsavers Limited has 1 subsidiary company.

CARDIFF SPECSAVERS LIMITED Shareholders

specsavers uk holdings limited 60%
james john deavall 20%
amy elizabeth naish 10%
clare louise mack corcoran 10%

cardiff specsavers limited directors

Cardiff Specsavers Limited currently has 5 directors. The longest serving directors include Mr James Deavall (Jun 2014) and Ms Amy Naish (Jul 2023).

officercountryagestartendrole
Mr James DeavallWales48 years Jun 2014- Director
Ms Amy NaishWales42 years Jul 2023- Director
Mr Douglas PerkinsGuernsey81 years Jul 2023- Director
Mrs Clare CorcoranWales52 years Jul 2023- Director
Mrs Mary PerkinsGuernsey80 years Jul 2023- Director

P&L

February 2024

turnover

26.3k

-9%

operating profit

169.4k

0%

gross margin

57%

-13.24%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

February 2024

net assets

-65.4k

-0.66%

total assets

311.1k

+0.15%

cash

57.8k

+0.04%

net assets

Total assets minus all liabilities

cardiff specsavers limited company details

company number

02458071

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

January 1990

age

34

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

cardiff visionplus limited (June 1993)

bristol visionplus limited (November 1992)

accountant

-

auditor

-

address

forum 6, parkway, solent business park whiteley, fareham, PO15 7PA

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

cardiff specsavers 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 cardiff specsavers limited.

cardiff specsavers 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 CARDIFF SPECSAVERS LIMITED. This can take several minutes, an email will notify you when this has completed.

cardiff specsavers limited Companies House Filings - See Documents

datedescriptionview/download