east kilbride visionplus limited

east kilbride visionplus limited Company Information

Share EAST KILBRIDE VISIONPLUS LIMITED
Live 
MatureSmallHigh

Company Number

02840393

Industry

Retail sale by opticians

 

Shareholders

east kilbride specsavers ltd

east kilbride specsavers ltd & specsavers uk holdings ltd

Group Structure

View All

Contact

Registered Address

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

east kilbride visionplus limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of EAST KILBRIDE VISIONPLUS LIMITED at £1.2m based on a Turnover of £2m and 0.63x industry multiple (adjusted for size and gross margin).

east kilbride visionplus limited Estimated Valuation

£0

Pomanda estimates the enterprise value of EAST KILBRIDE VISIONPLUS LIMITED at £0 based on an EBITDA of £-10.9k and a 3.55x industry multiple (adjusted for size and gross margin).

east kilbride visionplus limited Estimated Valuation

£470.1k

Pomanda estimates the enterprise value of EAST KILBRIDE VISIONPLUS LIMITED at £470.1k based on Net Assets of £162.2k and 2.9x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

East Kilbride Visionplus Limited Overview

East Kilbride Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 02840393. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in July 1993, it's largest shareholder is east kilbride specsavers ltd with a 99.5% stake. East Kilbride Visionplus Limited is a mature, small sized company, Pomanda has estimated its turnover at £2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

East Kilbride Visionplus Limited Health Check

Pomanda's financial health check has awarded East Kilbride Visionplus Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

3 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £2m, make it smaller than the average company (£9.7m)

£2m - East Kilbride Visionplus Limited

£9.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (13%)

16% - East Kilbride Visionplus Limited

13% - Industry AVG

production

Production

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

57% - East Kilbride Visionplus Limited

68.4% - Industry AVG

profitability

Profitability

an operating margin of -0.5% make it less profitable than the average company (5.6%)

-0.5% - East Kilbride Visionplus Limited

5.6% - Industry AVG

employees

Employees

with 42 employees, this is similar to the industry average (45)

42 - East Kilbride Visionplus 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 - East Kilbride Visionplus Limited

£32.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £47k, this is less efficient (£102k)

£47k - East Kilbride Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 12 days, this is near the average (11 days)

12 days - East Kilbride Visionplus Limited

11 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 1 days, this is quicker than average (42 days)

1 days - East Kilbride Visionplus Limited

42 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - East Kilbride Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 77 weeks, this is more cash available to meet short term requirements (13 weeks)

77 weeks - East Kilbride Visionplus Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 44.5%, this is a lower level of debt than the average (58.8%)

44.5% - East Kilbride Visionplus Limited

58.8% - Industry AVG

EAST KILBRIDE VISIONPLUS LIMITED financials

EXPORTms excel logo

East Kilbride Visionplus Limited's latest turnover from February 2024 is estimated at £2 million and the company has net assets of £162.2 thousand. According to their latest financial statements, East Kilbride Visionplus Limited has 42 employees and maintains cash reserves of £192.9 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Turnover1,975,4021,220,2701,112,3521,267,0051,988,2211,877,0621,918,2672,177,9079,397,1954,042,4557,082,5076,053,3015,131,1415,256,9910
Other Income Or Grants000000000000000
Cost Of Sales849,941418,956453,519994,1221,484,1811,389,7741,146,756725,0073,461,4031,993,9452,497,0232,719,8942,866,7582,400,9610
Gross Profit1,125,462801,314658,833272,884504,040487,287771,5111,452,9005,935,7922,048,5104,585,4843,333,4072,264,3832,856,0300
Admin Expenses1,136,3381,004,855520,993578,80933,2231,353,416-505,6461,415,4005,565,8892,242,0914,491,2663,242,2892,286,7902,898,096-378,872
Operating Profit-10,876-203,541137,840-305,925470,817-866,1291,277,15737,500369,903-193,58194,21891,118-22,407-42,066378,872
Interest Payable000000000000000
Interest Receivable9,8119,3781,35416243024756470000000
Pre-Tax Profit-1,065-194,163139,194-305,763471,247-865,8821,277,21237,546369,903-193,58194,21891,118-22,407-42,066378,872
Tax00-26,4470-89,5370-242,670-7,509-73,9800-21,670-21,86800-106,084
Profit After Tax-1,065-194,163112,747-305,763381,710-865,8821,034,54230,037295,922-193,58172,54869,250-22,407-42,066272,788
Dividends Paid000000000000000
Retained Profit-1,065-194,163112,747-305,763381,710-865,8821,034,54230,037295,922-193,58172,54869,250-22,407-42,066272,788
Employee Costs1,372,0181,361,2121,222,1911,046,2051,147,1541,156,3671,133,6421,013,1762,457,226900,7451,694,6611,504,4871,254,0491,394,1590
Number Of Employees42434142504946459541787464700
EBITDA*-10,876-203,541137,841-305,925470,817-866,1291,277,15737,500369,903-193,58194,21891,118-22,407-42,066378,872

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Tangible Assets000000000000000
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)1,029931764537696038512391000000
Total Fixed Assets1,029931764537696038512391000000
Stock & work in progress000000000000000
Trade Debtors65,76349,53366,32561,19349,59748,84486,36393,250551,986234,555405,794305,818237,924267,724305,669
Group Debtors00124,94623490,447147,701981,603421,0520000000
Misc Debtors32,64726,30520,78415,81123,4189,7682,8649310000000
Cash192,928180,839288,068253,34171,08843,49922,29137,3810000000
misc current assets000000000000000
total current assets291,338256,677500,123330,368634,550249,8121,093,121552,614551,986234,555405,794305,818237,924267,724305,669
total assets292,367257,608500,887330,905635,246249,8121,093,506552,737551,995234,565405,794305,818237,924267,724305,669
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 2,3622,6645357602,7737,2393,3942,01699,44177,93355,58128,15329,50936,90232,781
Group/Directors Accounts26,0688,31154,66011,0686,4079,5141,3295,6020000000
other short term finances000000000000000
hp & lease commitments000000000000000
other current liabilities101,71183,34288,23874,37075,59664,29954,14162,5280000000
total current liabilities130,14194,317143,43386,19884,77681,05258,86470,14699,44177,93355,58128,15329,50936,90232,781
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions000000000000000
total long term liabilities000000000000000
total liabilities130,14194,317143,43386,19884,77681,05258,86470,14699,44177,93355,58128,15329,50936,90232,781
net assets162,226163,291357,454244,707550,470168,7601,034,642482,591452,554156,632350,213277,665208,415230,822272,888
total shareholders funds162,226163,291357,454244,707550,470168,7601,034,642482,591452,554156,632350,213277,665208,415230,822272,888
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Oct 2016Oct 2015Oct 2014Oct 2013Oct 2012Oct 2011Oct 2010Oct 2009
Operating Activities
Operating Profit-10,876-203,541137,840-305,925470,817-866,1291,277,15737,500369,903-193,58194,21891,118-22,407-42,066378,872
Depreciation000000000000000
Amortisation001000000000000
Tax00-26,4470-89,5370-242,670-7,509-73,9800-21,670-21,86800-106,084
Stock000000000000000
Debtors22,670-136,050135,255-486,594357,845-864,9021,071,215-36,639317,430-171,22999,97667,894-29,800-37,945305,669
Creditors-3022,129-225-2,013-4,4663,8453,394-97,42521,50822,35227,428-1,356-7,3934,12132,781
Accruals and Deferred Income18,369-4,89613,868-1,22611,29710,15854,14162,5280000000
Deferred Taxes & Provisions000000000000000
Cash flow from operations-15,479-70,258-10,218177,43030,26612,77620,80731,733100000-100
Investing Activities
capital expenditure00-1000000000000
Change in Investments000000000000000
cash flow from investments00-1000000000000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts17,757-46,34943,5924,661-3,1078,1851,3295,6020000000
Other Short Term Loans 000000000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue0000001000000000100
interest9,8119,3781,35416243024756470000000
cash flow from financing27,568-36,97144,9464,823-2,6778,4321,4855,649000000100
cash and cash equivalents
cash12,089-107,22934,727182,25327,58921,20822,29137,3810000000
overdraft000000000000000
change in cash12,089-107,22934,727182,25327,58921,20822,29137,3810000000

east kilbride visionplus 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 east kilbride visionplus limited. Get real-time insights into east kilbride visionplus 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

East Kilbride Visionplus Limited Competitor Analysis

competitor_analysis_table_img

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

east kilbride visionplus limited Ownership

EAST KILBRIDE VISIONPLUS LIMITED group structure

East Kilbride Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

EAST KILBRIDE VISIONPLUS LIMITED

02840393

EAST KILBRIDE VISIONPLUS LIMITED Shareholders

east kilbride specsavers ltd 99.5%
east kilbride specsavers ltd & specsavers uk holdings ltd 0.5%

east kilbride visionplus limited directors

East Kilbride Visionplus Limited currently has 3 directors. The longest serving directors include Ms Marianne Keys (Dec 2021) and Ms Emily MacDonald (Dec 2021).

officercountryagestartendrole
Ms Marianne KeysScotland43 years Dec 2021- Director
Ms Emily MacDonaldScotland48 years Dec 2021- Director
Mrs Mary PerkinsGuernsey80 years Dec 2021- Director

P&L

February 2024

turnover

2m

+62%

operating profit

-10.9k

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

162.2k

-0.01%

total assets

292.4k

+0.13%

cash

192.9k

+0.07%

net assets

Total assets minus all liabilities

east kilbride visionplus limited company details

company number

02840393

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

July 1993

age

31

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

N/A

accountant

-

auditor

-

address

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

Bank

-

Legal Advisor

-

east kilbride visionplus 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 east kilbride visionplus limited.

east kilbride visionplus 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 EAST KILBRIDE VISIONPLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

east kilbride visionplus limited Companies House Filings - See Documents

datedescriptionview/download