barnsley visionplus limited

Live MatureSmallHealthy

barnsley visionplus limited Company Information

Share BARNSLEY VISIONPLUS LIMITED

Company Number

03024032

Directors

Mary Perkins

Shareholders

barnsley specsavers ltd

specsavers uk holdings ltd & barnsley specsavers ltd

Group Structure

View All

Industry

Retail sale by opticians

 

Registered Address

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

barnsley visionplus limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of BARNSLEY VISIONPLUS LIMITED at £1.2m based on a Turnover of £1.9m and 0.62x industry multiple (adjusted for size and gross margin).

barnsley visionplus limited Estimated Valuation

£0

Pomanda estimates the enterprise value of BARNSLEY VISIONPLUS LIMITED at £0 based on an EBITDA of £-202.2k and a 3.6x industry multiple (adjusted for size and gross margin).

barnsley visionplus limited Estimated Valuation

£322.3k

Pomanda estimates the enterprise value of BARNSLEY VISIONPLUS LIMITED at £322.3k based on Net Assets of £113.7k and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Barnsley Visionplus Limited Overview

Barnsley Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 03024032. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in February 1995, it's largest shareholder is barnsley specsavers ltd with a 99.5% stake. Barnsley Visionplus Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.9m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Barnsley Visionplus Limited Health Check

Pomanda's financial health check has awarded Barnsley Visionplus Limited 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 Check Image
Health Rating1.5out of 5
positive_score

1 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £1.9m, make it smaller than the average company (£4.1m)

£1.9m - Barnsley Visionplus Limited

£4.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a slower rate (12.5%)

9% - Barnsley Visionplus Limited

12.5% - Industry AVG

production

Production

with a gross margin of 54.4%, this company has a higher cost of product (68.1%)

54.4% - Barnsley Visionplus Limited

68.1% - Industry AVG

profitability

Profitability

an operating margin of -10.5% make it less profitable than the average company (5.5%)

-10.5% - Barnsley Visionplus Limited

5.5% - Industry AVG

employees

Employees

with 44 employees, this is above the industry average (33)

44 - Barnsley Visionplus Limited

33 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.9k, the company has an equivalent pay structure (£30.9k)

£30.9k - Barnsley Visionplus Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £43.6k, this is less efficient (£102k)

£43.6k - Barnsley Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 12 days, this is near the average (13 days)

12 days - Barnsley Visionplus Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 3 days, this is quicker than average (43 days)

3 days - Barnsley Visionplus Limited

43 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Barnsley Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Barnsley Visionplus Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 64.4%, this is a similar level of debt than the average (58.8%)

64.4% - Barnsley Visionplus Limited

58.8% - Industry AVG

BARNSLEY VISIONPLUS LIMITED financials

EXPORTms excel logo

Barnsley Visionplus Limited's latest turnover from February 2024 is estimated at £1.9 million and the company has net assets of £113.7 thousand. According to their latest financial statements, Barnsley Visionplus Limited has 44 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover1,918,1771,328,0021,154,8771,497,6242,860,9442,606,3472,215,9582,252,8052,210,1412,277,87210,260,7329,848,1736,711,3233,993,0612,930,196
Other Income Or Grants
Cost Of Sales874,523455,944470,8571,175,0702,135,6581,929,7371,324,7181,091,711705,191968,9825,284,5635,420,9073,803,9412,235,5021,699,095
Gross Profit1,043,654872,059684,020322,554725,287676,611891,2401,161,0931,504,9501,308,8904,976,1694,427,2662,907,3821,757,5591,231,101
Admin Expenses1,245,898695,1731,633,017-608,784535,228777,173681,9341,526,817930,3531,737,2514,898,6084,266,9032,741,2781,572,0801,185,491
Operating Profit-202,244176,886-948,997931,338190,059-100,562209,306-365,724574,597-428,36177,561160,363166,104185,47945,610
Interest Payable
Interest Receivable1,2544,0651,635264407566300118114
Pre-Tax Profit-200,990180,952-947,362931,601190,465-99,996209,606-365,606574,711-428,36177,561160,363166,104185,47945,610
Tax-34,381-177,004-36,188-39,825-114,942-17,839-38,487-43,187-51,934-12,771
Profit After Tax-200,990146,571-947,362754,597154,277-99,996169,781-365,606459,769-428,36159,722121,876122,917133,54532,839
Dividends Paid
Retained Profit-200,990146,571-947,362754,597154,277-99,996169,781-365,606459,769-428,36159,722121,876122,917133,54532,839
Employee Costs1,361,3011,424,5241,281,8101,245,4821,376,5841,415,9601,306,1531,126,3421,065,133562,4782,313,6332,128,1671,241,806786,645677,163
Number Of Employees44454350606053494823106103644034
EBITDA*-202,244176,886-948,997931,338190,059-100,562209,306-365,724574,597-428,36177,561160,363166,104185,47945,610

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)1,9822,4801,5801,1398,7758361,53759022990
Total Fixed Assets1,9822,4801,5801,1398,7758361,53759022990
Stock & work in progress
Trade Debtors68,24064,40462,74570,744108,02295,894100,548110,56078,563119,372539,289475,599330,901204,510116,516
Group Debtors202,363259,069129,953689,304348,622142,028227,88972,538451,917
Misc Debtors47,06055,23141,32834,17018,55212,10020,6627,748
Cash47,768155,504498,36428,64379,84971,19748,84445,655
misc current assets
total current assets317,663426,472389,5301,292,582503,839329,871420,296239,690576,135119,372539,289475,599330,901204,510116,516
total assets319,645428,952391,1101,293,721512,614330,707421,833240,280576,364119,462539,289475,599330,901204,510116,516
Bank overdraft
Bank loan
Trade Creditors 8,51415,8028,40929,44037,21427,17830,45439,1387,41276,82468,29064,32241,50038,02683,577
Group/Directors Accounts102,0594,21269,13019,57614,3772,3472,632499
other short term finances
hp & lease commitments
other current liabilities95,39394,269145,473148,82194,96182,56682,45061,70966,046
total current liabilities205,966114,283223,012178,261151,751124,121115,251103,47973,95776,82468,29064,32241,50038,02683,577
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities205,966114,283223,012178,261151,751124,121115,251103,47973,95776,82468,29064,32241,50038,02683,577
net assets113,679314,669168,0981,115,460360,863206,586306,582136,801502,40742,638470,999411,277289,401166,48432,939
total shareholders funds113,679314,669168,0981,115,460360,863206,586306,582136,801502,40742,638470,999411,277289,401166,48432,939
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit-202,244176,886-948,997931,338190,059-100,562209,306-365,724574,597-428,36177,561160,363166,104185,47945,610
Depreciation
Amortisation
Tax-34,381-177,004-36,188-39,825-114,942-17,839-38,487-43,187-51,934-12,771
Stock
Debtors-61,539145,578-559,751311,386233,113-99,778159,200-339,273411,247-419,82763,690144,698126,39187,994116,516
Creditors-7,2887,393-21,031-7,77410,036-3,276-8,68431,726-69,4128,5343,96822,8223,474-45,55183,577
Accruals and Deferred Income1,124-51,204-3,34853,86012,39511620,741-4,33766,046
Deferred Taxes & Provisions
Cash flow from operations-146,869-46,884-413,625489,034-56,811-3,94422,33893845,042-100
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts97,847-64,91869,130-19,5765,19912,030-2852,133499
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue100
interest1,2544,0651,635264407566300118114
cash flow from financing99,101-60,85370,765-19,3125,60612,596152,251613100
cash and cash equivalents
cash-47,768-107,736-342,860469,721-51,2068,65222,3533,18945,655
overdraft
change in cash-47,768-107,736-342,860469,721-51,2068,65222,3533,18945,655

barnsley 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 barnsley visionplus limited. Get real-time insights into barnsley 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

Barnsley Visionplus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for barnsley 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.

barnsley visionplus limited Ownership

BARNSLEY VISIONPLUS LIMITED group structure

Barnsley Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

BARNSLEY VISIONPLUS LIMITED

03024032

BARNSLEY VISIONPLUS LIMITED Shareholders

barnsley specsavers ltd 99.5%
specsavers uk holdings ltd & barnsley specsavers ltd 0.5%

barnsley visionplus limited directors

Barnsley Visionplus Limited currently has 1 director, Mrs Mary Perkins serving since Oct 2024.

officercountryagestartendrole
Mrs Mary PerkinsGuernsey81 years Oct 2024- Director

P&L

February 2024

turnover

1.9m

+44%

operating profit

-202.2k

0%

gross margin

54.5%

-17.14%

turnover

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

Balance Sheet

February 2024

net assets

113.7k

-0.64%

total assets

319.6k

-0.25%

cash

0

-1%

net assets

Total assets minus all liabilities

barnsley visionplus limited company details

company number

03024032

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

February 1995

age

30

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

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

-

barnsley 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 barnsley visionplus limited.

barnsley 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 BARNSLEY VISIONPLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

barnsley visionplus limited Companies House Filings - See Documents

datedescriptionview/download