academy hair and beauty (uk) ltd Company Information
Company Number
03364564
Website
www.academy-beauty.comRegistered Address
50 northwood road, thornton heath, CR7 8HQ
Industry
Manufacture of soap and detergents
Wholesale of pharmaceutical goods
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Directors
Adeel Rubani5 Years
Shareholders
mr adeel rubani 100%
academy hair and beauty (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY HAIR AND BEAUTY (UK) LTD at £314.7k based on a Turnover of £501.5k and 0.63x industry multiple (adjusted for size and gross margin).
academy hair and beauty (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY HAIR AND BEAUTY (UK) LTD at £0 based on an EBITDA of £0 and a 3.61x industry multiple (adjusted for size and gross margin).
academy hair and beauty (uk) ltd Estimated Valuation
Pomanda estimates the enterprise value of ACADEMY HAIR AND BEAUTY (UK) LTD at £443.4k based on Net Assets of £193.8k and 2.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Academy Hair And Beauty (uk) Ltd Overview
Academy Hair And Beauty (uk) Ltd is a live company located in thornton heath, CR7 8HQ with a Companies House number of 03364564. It operates in the manufacture of soap and detergents sector, SIC Code 20411. Founded in May 1997, it's largest shareholder is mr adeel rubani with a 100% stake. Academy Hair And Beauty (uk) Ltd is a mature, small sized company, Pomanda has estimated its turnover at £501.5k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Academy Hair And Beauty (uk) Ltd Health Check
Pomanda's financial health check has awarded Academy Hair And Beauty (Uk) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
5 Weak
Size
annual sales of £501.5k, make it smaller than the average company (£19.3m)
- Academy Hair And Beauty (uk) Ltd
£19.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (4.5%)
- Academy Hair And Beauty (uk) Ltd
4.5% - Industry AVG
Production
with a gross margin of 20.5%, this company has a higher cost of product (34.9%)
- Academy Hair And Beauty (uk) Ltd
34.9% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Academy Hair And Beauty (uk) Ltd
- - Industry AVG
Employees
with 2 employees, this is below the industry average (63)
- Academy Hair And Beauty (uk) Ltd
63 - Industry AVG
Pay Structure
on an average salary of £56.9k, the company has an equivalent pay structure (£56.9k)
- Academy Hair And Beauty (uk) Ltd
£56.9k - Industry AVG
Efficiency
resulting in sales per employee of £250.7k, this is less efficient (£328.9k)
- Academy Hair And Beauty (uk) Ltd
£328.9k - Industry AVG
Debtor Days
it gets paid by customers after 106 days, this is later than average (59 days)
- Academy Hair And Beauty (uk) Ltd
59 days - Industry AVG
Creditor Days
its suppliers are paid after 132 days, this is slower than average (50 days)
- Academy Hair And Beauty (uk) Ltd
50 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Academy Hair And Beauty (uk) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Academy Hair And Beauty (uk) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 42.7%, this is a lower level of debt than the average (52.2%)
42.7% - Academy Hair And Beauty (uk) Ltd
52.2% - Industry AVG
ACADEMY HAIR AND BEAUTY (UK) LTD financials
Academy Hair And Beauty (Uk) Ltd's latest turnover from June 2023 is estimated at £501.5 thousand and the company has net assets of £193.8 thousand. According to their latest financial statements, we estimate that Academy Hair And Beauty (Uk) Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
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 | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 2 | 2 | 1 | 1 | ||||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
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 | 191,502 | 191,502 | 191,778 | 192,105 | 192,496 | 192,961 | 193,516 | 4,182 | 4,978 | 5,705 | 4,030 | 4,833 | 5,807 | 6,995 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 191,502 | 191,502 | 191,778 | 192,105 | 192,496 | 192,961 | 193,516 | 194,182 | 194,978 | 195,705 | 194,030 | 194,833 | 195,807 | 196,995 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,000 | 84,000 | 82,000 | 87,750 | 87,750 | 86,000 | 87,500 |
Trade Debtors | 146,505 | 146,505 | 141,758 | 135,216 | 124,151 | 183,915 | 172,823 | 55,420 | 438 | 694 | 245 | 223 | 211 | 152 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,255 | 27,009 | 25,810 | 8,829 | 5,702 | 3,369 | 6,830 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 146,505 | 146,505 | 141,758 | 135,216 | 124,151 | 183,915 | 172,823 | 166,675 | 111,447 | 108,504 | 96,824 | 93,675 | 89,580 | 94,482 |
total assets | 338,007 | 338,007 | 333,536 | 327,321 | 316,647 | 376,876 | 366,339 | 360,857 | 306,425 | 304,209 | 290,854 | 288,508 | 285,387 | 291,477 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 144,253 | 144,253 | 140,843 | 137,775 | 2,434 | 34,437 | 27,196 | 28,980 | 2,525 | 4,114 | 95,393 | 102,015 | 101,136 | 97,118 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 144,253 | 144,253 | 140,843 | 137,775 | 2,434 | 34,437 | 27,196 | 28,980 | 2,525 | 4,114 | 95,393 | 102,015 | 101,136 | 97,118 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 313 | 750 | 750 | 735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 124,689 | 153,097 | 150,517 | 150,517 | 122,618 | 119,018 | 7,535 | 0 | 0 | 9,149 |
provisions | 0 | 0 | 0 | 0 | 563 | 563 | 480 | 598 | 655 | 231 | 367 | 210 | 210 | 210 |
total long term liabilities | 0 | 0 | 0 | 313 | 126,002 | 154,410 | 151,732 | 151,115 | 123,273 | 119,249 | 7,902 | 210 | 210 | 9,359 |
total liabilities | 144,253 | 144,253 | 140,843 | 138,088 | 128,436 | 188,847 | 178,928 | 180,095 | 125,798 | 123,363 | 103,295 | 102,225 | 101,346 | 106,477 |
net assets | 193,754 | 193,754 | 192,693 | 189,233 | 188,211 | 188,029 | 187,411 | 180,762 | 180,627 | 180,846 | 187,559 | 186,283 | 184,041 | 185,000 |
total shareholders funds | 193,754 | 193,754 | 192,693 | 189,233 | 188,211 | 188,029 | 187,411 | 180,762 | 180,627 | 180,846 | 187,559 | 186,283 | 184,041 | 185,000 |
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 | ||||||||||||||
Depreciation | 796 | 957 | 1,075 | 803 | 974 | 1,188 | 1,451 | |||||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | -100,000 | 16,000 | 2,000 | -5,750 | 0 | 1,750 | -1,500 | 87,500 |
Debtors | 0 | 4,747 | 6,542 | 11,065 | -59,764 | 11,092 | 117,403 | 54,982 | -256 | 449 | 22 | 12 | 59 | 152 |
Creditors | 0 | 3,410 | 3,068 | 135,341 | -32,003 | 7,241 | -1,784 | 26,455 | -1,589 | -91,279 | -6,622 | 879 | 4,018 | 97,118 |
Accruals and Deferred Income | 0 | 0 | -313 | -437 | 0 | 15 | 735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | -563 | 0 | 83 | -118 | -57 | 424 | -136 | 157 | 0 | 0 | 210 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | -124,689 | -28,408 | 2,580 | 0 | 27,899 | 3,600 | 111,483 | 7,535 | 0 | -9,149 | 9,149 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | -11,255 | -15,754 | 1,199 | 16,981 | 3,127 | 2,333 | -3,461 | 6,830 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -11,255 | -15,754 | 1,199 | 16,981 | 3,127 | 2,333 | -3,461 | 6,830 |
academy hair and beauty (uk) ltd Credit Report and Business Information
Academy Hair And Beauty (uk) Ltd Competitor Analysis
Perform a competitor analysis for academy hair and beauty (uk) ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in CR7 area or any other competitors across 12 key performance metrics.
academy hair and beauty (uk) ltd Ownership
ACADEMY HAIR AND BEAUTY (UK) LTD group structure
Academy Hair And Beauty (Uk) Ltd has no subsidiary companies.
Ultimate parent company
ACADEMY HAIR AND BEAUTY (UK) LTD
03364564
academy hair and beauty (uk) ltd directors
Academy Hair And Beauty (Uk) Ltd currently has 1 director, Mr Adeel Rubani serving since Oct 2019.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Adeel Rubani | England | 42 years | Oct 2019 | - | Director |
P&L
June 2023turnover
501.5k
-5%
operating profit
0
0%
gross margin
20.5%
+4.06%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
193.8k
0%
total assets
338k
0%
cash
0
0%
net assets
Total assets minus all liabilities
academy hair and beauty (uk) ltd company details
company number
03364564
Type
Private limited with Share Capital
industry
72190 - Other research and experimental development on natural sciences and engineering
20411 - Manufacture of soap and detergents
46460 - Wholesale of pharmaceutical goods
incorporation date
May 1997
age
27
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
academy cosmetics (uk) limited (November 2004)
accountant
-
auditor
-
address
50 northwood road, thornton heath, CR7 8HQ
Bank
NATIONAL WESTMINSTER BANK PLC, NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
academy hair and beauty (uk) ltd 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 found 3 charges/mortgages relating to academy hair and beauty (uk) ltd. Currently there are 1 open charges and 2 have been satisfied in the past.
academy hair and beauty (uk) ltd Companies House Filings - See Documents
date | description | view/download |
---|