Academy Hair And Beauty (uk) Ltd

POWER SEARCH PRICING

SOLUTIONS

academy hair and beauty (uk) ltd Company Information

Live

MatureSmallHealthy

Company Number

03364564

Website

www.academy-beauty.com

Registered Address

50 northwood road, thornton heath, CR7 8HQ

Industry

Manufacture of soap and detergents

Wholesale of pharmaceutical goods

View All

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

£443.4k

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 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.

View Sample

Upgrade for unlimited company reports & a free credit 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

Health Rating2out of 5

2 Strong

2 Regular

5 Weak

Size

annual sales of £501.5k, make it smaller than the average company (£19.3m)

Growth

3 year (CAGR) sales growth of 5%, show it is growing at a similar rate (4.5%)

EXPORT

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	501,450	525,749	463,783	429,876	287,680	417,790	514,539	192,512	35,325	43,960	126,595	131,334	131,801	119,514
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	398,713	422,235	363,867	337,484	223,790	332,293	411,978	152,962	28,109	34,913	99,567	107,755	107,230	94,997
Gross Profit	102,738	103,514	99,916	92,392	63,890	85,497	102,561	39,550	7,216	9,046	27,027	23,578	24,571	24,517
Admin Expenses	102,738	102,204	95,644	91,130	63,665	84,734	-84,769	39,477	7,567	15,846	25,406	20,651	25,555	-30,883
Operating Profit	0	1,310	4,272	1,262	225	763	187,330	73	-351	-6,800	1,621	2,927	-984	55,400
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	14	96	132	87	36	23	26	17
Pre-Tax Profit	0	1,310	4,272	1,262	225	763	187,344	169	-219	-6,713	1,657	2,950	-959	55,417
Tax	0	-249	-812	-240	-43	-145	-35,595	-34	0	0	-381	-708	0	-15,517
Profit After Tax	0	1,061	3,460	1,022	182	618	151,749	135	-219	-6,713	1,276	2,242	-959	39,900
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	1,061	3,460	1,022	182	618	151,749	135	-219	-6,713	1,276	2,242	-959	39,900
Employee Costs	113,751	106,584	105,631	102,847	48,690	50,794	94,899	44,369	42,833	42,005	40,628	40,727	39,359	39,497
Number Of Employees	2	2	2	2	1	1	2	1	1	1	1	1	1	1
EBITDA*	0	1,310	4,272	1,262	225	763	187,330	869	606	-5,725	2,424	3,901	204	56,851

* 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	0	1,310	4,272	1,262	225	763	187,330	73	-351	-6,800	1,621	2,927	-984	55,400
Depreciation	0	0	0	0	0	0	0	796	957	1,075	803	974	1,188	1,451
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-249	-812	-240	-43	-145	-35,595	-34	0	0	-381	-708	0	-15,517
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	0	-276	-327	124,298	27,943	-3,135	133,165	-43,749	-2,303	-91,839	-4,444	2,310	5,663	51,010
Investing Activities
capital expenditure	0	276	327	391	465	555	666	0	-230	-2,750	0	0	0	-198,446
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	276	327	391	465	555	666	0	-230	-2,750	0	0	0	-198,446
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	0	0	0	0	0	0	-145,100	0	0	0	0	0	0	145,100
interest	0	0	0	0	0	0	14	96	132	87	36	23	26	17
cash flow from financing	0	0	0	-124,689	-28,408	2,580	-145,086	27,995	3,732	111,570	7,571	23	-9,123	154,266
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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for academy hair and beauty (uk) ltd. Get real-time insights into academy hair and beauty (uk) ltd'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

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 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 Shareholders

mr adeel rubani

100%

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 2023

turnover

501.5k

-5%

operating profit

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 2023

net assets

193.8k

total assets

338k

cash

net assets

Total assets minus all liabilities

Similar Companies

salcura limited

lightbox jewelry ltd.

steri-7 worldwide limited

campbell charles associates (2000) limited

novamedi limited

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

ultimate parent company

None

previous names

academy cosmetics (uk) limited (November 2004)

address

50 northwood road, thornton heath, CR7 8HQ

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 Company Information

academy hair and beauty (uk) ltd Estimated Valuation

academy hair and beauty (uk) ltd Estimated Valuation

academy hair and beauty (uk) ltd Estimated Valuation

Academy Hair And Beauty (uk) Ltd Overview

Academy Hair And Beauty (uk) Ltd Health Check

ACADEMY HAIR AND BEAUTY (UK) LTD financials

academy hair and beauty (uk) ltd Credit Report and Business Information

Academy Hair And Beauty (uk) Ltd Competitor Analysis

academy hair and beauty (uk) ltd Ownership

academy hair and beauty (uk) ltd directors

academy hair and beauty (uk) ltd company details

academy hair and beauty (uk) ltd Charges & Mortgages

academy hair and beauty (uk) ltd Companies House Filings - See Documents