crystal peaks visionplus limited

Live MatureSmallHigh

crystal peaks visionplus limited Company Information

Share CRYSTAL PEAKS VISIONPLUS LIMITED

Company Number

03217720

Directors

Jack Poad

Mary Perkins

View All

Shareholders

crystal peaks specsavers ltd

specsavers uk holdings ltd & crystal peaks specsavers ltd

Group Structure

View All

Industry

Retail sale by opticians

 

Registered Address

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

crystal peaks visionplus limited Estimated Valuation

£1.6m

Pomanda estimates the enterprise value of CRYSTAL PEAKS VISIONPLUS LIMITED at £1.6m based on a Turnover of £2.6m and 0.63x industry multiple (adjusted for size and gross margin).

crystal peaks visionplus limited Estimated Valuation

£612.4k

Pomanda estimates the enterprise value of CRYSTAL PEAKS VISIONPLUS LIMITED at £612.4k based on an EBITDA of £167.4k and a 3.66x industry multiple (adjusted for size and gross margin).

crystal peaks visionplus limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of CRYSTAL PEAKS VISIONPLUS LIMITED at £1.2m based on Net Assets of £428.7k and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Crystal Peaks Visionplus Limited Overview

Crystal Peaks Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 03217720. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in June 1996, it's largest shareholder is crystal peaks specsavers ltd with a 99.5% stake. Crystal Peaks Visionplus Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.6m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Crystal Peaks Visionplus Limited Health Check

Pomanda's financial health check has awarded Crystal Peaks Visionplus Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £2.6m, make it smaller than the average company (£4.1m)

£2.6m - Crystal Peaks Visionplus Limited

£4.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 16%, show it is growing at a faster rate (12.5%)

16% - Crystal Peaks 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% - Crystal Peaks Visionplus Limited

68.1% - Industry AVG

profitability

Profitability

an operating margin of 6.4% make it as profitable than the average company (5.5%)

6.4% - Crystal Peaks Visionplus Limited

5.5% - Industry AVG

employees

Employees

with 64 employees, this is above the industry average (33)

64 - Crystal Peaks 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 - Crystal Peaks Visionplus Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £40.7k, this is less efficient (£102k)

£40.7k - Crystal Peaks Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 7 days, this is earlier than average (13 days)

7 days - Crystal Peaks Visionplus Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 6 days, this is quicker than average (43 days)

6 days - Crystal Peaks Visionplus Limited

43 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Crystal Peaks Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 67 weeks, this is more cash available to meet short term requirements (12 weeks)

67 weeks - Crystal Peaks Visionplus Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 35%, this is a lower level of debt than the average (58.8%)

35% - Crystal Peaks Visionplus Limited

58.8% - Industry AVG

CRYSTAL PEAKS VISIONPLUS LIMITED financials

EXPORTms excel logo

Crystal Peaks Visionplus Limited's latest turnover from February 2024 is estimated at £2.6 million and the company has net assets of £428.7 thousand. According to their latest financial statements, Crystal Peaks Visionplus Limited has 64 employees and maintains cash reserves of £301.8 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Turnover2,601,9451,599,7811,415,3641,684,5572,999,4633,015,2742,895,4102,667,7101,735,89812,882,08114,088,4043,788,83913,221,17212,274,9513,105,531
Other Income Or Grants
Cost Of Sales1,186,262549,254577,0611,321,7422,239,0602,232,5051,730,900864,573531,4244,737,9745,124,6951,285,7636,770,0236,542,6671,579,031
Gross Profit1,415,6821,050,527838,304362,815760,403782,7691,164,5101,803,1371,204,4748,144,1078,963,7092,503,0766,451,1495,732,2841,526,500
Admin Expenses1,248,281939,5001,006,8962,915,019-223,365-245573,3591,248,3861,253,0378,092,9178,446,4392,930,4646,165,3715,246,5951,516,213
Operating Profit167,401111,027-168,592-2,552,204983,768783,014591,151554,751-48,56351,190517,270-427,388285,778485,68910,287
Interest Payable
Interest Receivable11,1806,3911,239242792175366430542
Pre-Tax Profit178,581117,419-167,353-2,551,962984,560783,189591,517555,181-48,02151,190517,270-427,388285,778485,68910,288
Tax-44,645-22,310-187,066-148,806-112,388-105,484-10,238-108,627-68,587-126,279-2,880
Profit After Tax133,93695,109-167,353-2,551,962797,494634,383479,129449,697-48,02140,952408,643-427,388217,191359,4107,407
Dividends Paid
Retained Profit133,93695,109-167,353-2,551,962797,494634,383479,129449,697-48,02140,952408,643-427,388217,191359,4107,407
Employee Costs1,980,0751,836,0531,669,3341,594,2171,606,0151,699,1521,823,6861,655,033421,6153,168,7853,143,048847,1343,289,8572,997,962816,579
Number Of Employees6458566470727472191291444116215341
EBITDA*167,401111,027-168,592-2,552,204983,768783,014591,151554,751-48,56351,190517,270-427,388285,778485,68910,287

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)1,2731,3351,0826,4431,1468841,6888439241,01963
Total Fixed Assets1,2731,3351,0826,4431,1468841,6888439241,01963
Stock & work in progress
Trade Debtors52,07254,44538,26347,87091,569102,012114,535109,31783,361718,859824,353225,514664,069536,530157,224
Group Debtors249,397228,413194,022223,8132,787,6752,129,3011,453,4011,040,449520,557
Misc Debtors55,49154,98646,43918,89311,76015,33518,0991,06221,498
Cash301,753124,164195,401300,058183,56727,71018,980127,336216,916252525252525
misc current assets
total current assets658,713462,008474,125590,6343,074,5712,274,3581,605,0151,278,164842,332718,884824,378225,539664,094536,555157,249
total assets659,986463,343475,207597,0773,075,7172,275,2421,606,7031,279,007843,256719,903824,441225,539664,094536,555157,249
Bank overdraft
Bank loan
Trade Creditors 20,72310,3409,8815,50715,95613,6318,05915,26112,954113,588259,07868,81979,986169,638149,742
Group/Directors Accounts4,2226,30581,8721,3191,72047,49526,521967614
other short term finances
hp & lease commitments
other current liabilities206,314151,907183,772223,216139,04492,61385,003254,788271,394
total current liabilities231,259168,552275,525230,042156,720153,739119,583271,016284,962113,588259,07868,81979,986169,638149,742
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities231,259168,552275,525230,042156,720153,739119,583271,016284,962113,588259,07868,81979,986169,638149,742
net assets428,727294,791199,682367,0352,918,9972,121,5031,487,1201,007,991558,294606,315565,363156,720584,108366,9177,507
total shareholders funds428,727294,791199,682367,0352,918,9972,121,5031,487,1201,007,991558,294606,315565,363156,720584,108366,9177,507
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jun 2017Jun 2016Jun 2015Jun 2014Jun 2013Jun 2012Jun 2011Jun 2010
Operating Activities
Operating Profit167,401111,027-168,592-2,552,204983,768783,014591,151554,751-48,56351,190517,270-427,388285,778485,68910,287
Depreciation
Amortisation
Tax-44,645-22,310-187,066-148,806-112,388-105,484-10,238-108,627-68,587-126,279-2,880
Stock
Debtors19,05459,373-17,213-2,595,131644,618659,809436,052525,331-93,538-104,538598,902-438,555127,539379,306157,224
Creditors10,3834594,374-10,4492,3255,572-7,2022,307-100,634-145,490190,259-11,167-89,65219,896149,742
Accruals and Deferred Income54,407-31,865-39,44484,17246,4317,610-169,785-16,606271,394
Deferred Taxes & Provisions
Cash flow from operations168,492-2,062-186,449116,650200,840-12,419-134,276-90,363215,735-75
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts-2,083-75,56780,553-401-45,77520,97425,554353614
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue100
interest11,1806,3911,239242792175366430542
cash flow from financing9,097-69,17681,792-159-44,98321,14925,9207831,156100
cash and cash equivalents
cash177,589-71,237-104,657116,491155,8578,730-108,356-89,580216,89125
overdraft
change in cash177,589-71,237-104,657116,491155,8578,730-108,356-89,580216,89125

crystal peaks 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 crystal peaks visionplus limited. Get real-time insights into crystal peaks 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

Crystal Peaks Visionplus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for crystal peaks 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.

crystal peaks visionplus limited Ownership

CRYSTAL PEAKS VISIONPLUS LIMITED group structure

Crystal Peaks Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

CRYSTAL PEAKS VISIONPLUS LIMITED

03217720

CRYSTAL PEAKS VISIONPLUS LIMITED Shareholders

crystal peaks specsavers ltd 99.5%
specsavers uk holdings ltd & crystal peaks specsavers ltd 0.5%

crystal peaks visionplus limited directors

Crystal Peaks Visionplus Limited currently has 3 directors. The longest serving directors include Mr Jack Poad (Aug 2021) and Mrs Mary Perkins (Aug 2021).

officercountryagestartendrole
Mr Jack PoadEngland31 years Aug 2021- Director
Mrs Mary PerkinsGuernsey81 years Aug 2021- Director
Ms Sarah BrownEngland34 years Aug 2021- Director

P&L

February 2024

turnover

2.6m

+63%

operating profit

167.4k

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

428.7k

+0.45%

total assets

660k

+0.42%

cash

301.8k

+1.43%

net assets

Total assets minus all liabilities

crystal peaks visionplus limited company details

company number

03217720

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

June 1996

age

29

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

dellbroad limited (July 1996)

accountant

-

auditor

-

address

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

Bank

-

Legal Advisor

-

crystal peaks 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 crystal peaks visionplus limited.

crystal peaks 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 CRYSTAL PEAKS VISIONPLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

crystal peaks visionplus limited Companies House Filings - See Documents

datedescriptionview/download