newport visionplus limited

Live MatureSmallHealthy

newport visionplus limited Company Information

Share NEWPORT VISIONPLUS LIMITED

Company Number

03675505

Shareholders

newport specsavers ltd

specsavers optical group ltd & newport specsavers ltd

Group Structure

View All

Industry

Retail sale by opticians

 

Registered Address

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

newport visionplus limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of NEWPORT VISIONPLUS LIMITED at £1.5m based on a Turnover of £2.4m and 0.62x industry multiple (adjusted for size and gross margin).

newport visionplus limited Estimated Valuation

£0

Pomanda estimates the enterprise value of NEWPORT VISIONPLUS LIMITED at £0 based on an EBITDA of £-193.2k and a 3.64x industry multiple (adjusted for size and gross margin).

newport visionplus limited Estimated Valuation

£854.6k

Pomanda estimates the enterprise value of NEWPORT VISIONPLUS LIMITED at £854.6k based on Net Assets of £301.4k and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Newport Visionplus Limited Overview

Newport Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 03675505. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in November 1998, it's largest shareholder is newport specsavers ltd with a 99.6% stake. Newport Visionplus Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Newport Visionplus Limited Health Check

Pomanda's financial health check has awarded Newport Visionplus Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

3 Strong

positive_score

1 Regular

positive_score

7 Weak

size

Size

annual sales of £2.4m, make it smaller than the average company (£4.1m)

£2.4m - Newport Visionplus Limited

£4.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a slower rate (12.5%)

10% - Newport 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% - Newport Visionplus Limited

68.1% - Industry AVG

profitability

Profitability

an operating margin of -8.1% make it less profitable than the average company (5.5%)

-8.1% - Newport Visionplus Limited

5.5% - Industry AVG

employees

Employees

with 49 employees, this is above the industry average (33)

49 - Newport 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 - Newport Visionplus Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £48.6k, this is less efficient (£102k)

£48.6k - Newport Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 21 days, this is later than average (13 days)

21 days - Newport Visionplus Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 1 days, this is quicker than average (43 days)

1 days - Newport Visionplus Limited

43 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Newport Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 92 weeks, this is more cash available to meet short term requirements (12 weeks)

92 weeks - Newport Visionplus Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 21.9%, this is a lower level of debt than the average (58.8%)

21.9% - Newport Visionplus Limited

58.8% - Industry AVG

NEWPORT VISIONPLUS LIMITED financials

EXPORTms excel logo

Newport Visionplus Limited's latest turnover from February 2024 is estimated at £2.4 million and the company has net assets of £301.4 thousand. According to their latest financial statements, Newport Visionplus Limited has 49 employees and maintains cash reserves of £149.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Turnover2,380,1531,647,4781,422,8031,811,8982,635,9972,618,0802,311,6582,351,7772,227,9003,766,2887,072,3092,500,2258,344,0058,440,62710,164,838
Other Income Or Grants
Cost Of Sales1,085,145565,630580,0931,421,6581,967,7381,938,4231,381,928778,107678,9961,342,6862,368,8921,062,9304,660,9694,073,3435,448,765
Gross Profit1,295,0091,081,849842,710390,241668,259679,657929,7301,573,6701,548,9042,423,6024,703,4171,437,2953,683,0364,367,2854,716,074
Admin Expenses1,488,2181,295,874572,294203,259442,631754,560716,8121,688,0791,375,6122,748,0484,281,0211,790,7003,659,3044,398,8454,203,055
Operating Profit-193,209-214,025270,416186,982225,628-74,903212,918-114,409173,292-324,446422,396-353,40523,732-31,560513,019
Interest Payable
Interest Receivable10,03016,8482,84135078820926315696
Pre-Tax Profit-183,179-197,177273,257187,332226,416-74,694213,181-114,253173,388-324,446422,396-353,40523,732-31,560513,019
Tax-51,919-35,593-43,019-40,504-34,677-97,151-6,170-143,645
Profit After Tax-183,179-197,177221,338151,739183,397-74,694172,677-114,253138,710-324,446325,245-353,40517,562-31,560369,374
Dividends Paid
Retained Profit-183,179-197,177221,338151,739183,397-74,694172,677-114,253138,710-324,446325,245-353,40517,562-31,560369,374
Employee Costs1,515,9951,551,1481,490,4771,195,6631,215,9831,321,5621,281,5091,080,7211,043,802870,6361,702,484619,8541,754,8001,977,5992,919,673
Number Of Employees49495048535652484639783091101145
EBITDA*-193,209-214,025270,416186,982225,628-74,903212,918-114,409173,292-324,446422,396-353,40523,732-31,560513,019

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)1,523958782718678271454232245208
Total Fixed Assets1,523958782718678271454232245208
Stock & work in progress
Trade Debtors137,139122,054112,358137,457106,791111,499117,048139,82787,166203,483382,321126,299401,005398,393458,889
Group Debtors56,486180,793101,950119,08963,885111,7651,06654,545
Misc Debtors41,37739,52018,72411,8279,45010,63511,210411,104
Cash149,288232,798609,594526,718173,18736,85118,85986,36738,307252525252525
misc current assets
total current assets384,290575,165842,626676,002408,517222,870258,882227,264191,122203,508382,346126,324401,030398,418458,914
total assets385,813576,123843,408676,720409,195223,141259,336227,496191,367203,716382,346126,324401,030398,418458,914
Bank overdraft
Bank loan
Trade Creditors 2,9812,411581244,3227,2013,2272,0863,191200,82655,010124,23345,55460,50489,440
Group/Directors Accounts4,6553,55364,122124,8906,3328,5561,579143,3687,260
other short term finances
hp & lease commitments
other current liabilities76,72985,53296,90191,34089,81482,05454,50654,69539,316
total current liabilities84,36591,496161,604216,254100,46897,81159,312200,14949,767200,82655,010124,23345,55460,50489,440
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities84,36591,496161,604216,254100,46897,81159,312200,14949,767200,82655,010124,23345,55460,50489,440
net assets301,448484,627681,804460,466308,727125,330200,02427,347141,6002,890327,3362,091355,476337,914369,474
total shareholders funds301,448484,627681,804460,466308,727125,330200,02427,347141,6002,890327,3362,091355,476337,914369,474
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit-193,209-214,025270,416186,982225,628-74,903212,918-114,409173,292-324,446422,396-353,40523,732-31,560513,019
Depreciation
Amortisation
Tax-51,919-35,593-43,019-40,504-34,677-97,151-6,170-143,645
Stock
Debtors-106,800109,51183,812-86,00649,718-54,18799,348-11,931-50,631-178,630256,022-274,7062,612-60,496458,889
Creditors5701,830557-4,298-2,8793,9741,141-1,105-197,635145,816-69,22378,679-14,950-28,93689,440
Accruals and Deferred Income-8,803-11,3695,5611,5267,76027,548-18915,37939,316
Deferred Taxes & Provisions
Cash flow from operations-94,642-333,075140,803234,623137,77210,80674,018-88,20430,927-20-75
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts1,102-60,569-60,768118,558-2,2246,977-141,789136,1087,260
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue20100
interest10,03016,8482,84135078820926315696
cash flow from financing11,132-43,721-57,927118,908-1,4367,186-141,526136,2647,35620100
cash and cash equivalents
cash-83,510-376,79682,876353,531136,33617,992-67,50848,06038,28225
overdraft
change in cash-83,510-376,79682,876353,531136,33617,992-67,50848,06038,28225

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

Newport Visionplus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for newport 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.

newport visionplus limited Ownership

NEWPORT VISIONPLUS LIMITED group structure

Newport Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

NEWPORT VISIONPLUS LIMITED

03675505

NEWPORT VISIONPLUS LIMITED Shareholders

newport specsavers ltd 99.58%
specsavers optical group ltd & newport specsavers ltd 0.42%

newport visionplus limited directors

Newport Visionplus Limited currently has 6 directors. The longest serving directors include Mr Jason Williams (Mar 2003) and Mr John Perkins (Oct 2012).

officercountryagestartendrole
Mr Jason WilliamsUnited Kingdom55 years Mar 2003- Director
Mr John PerkinsGuernsey52 years Oct 2012- Director
Mr Craig MacKenzieWales49 years Oct 2012- Director
Mr Andrew BowersWales44 years Oct 2012- Director
Ms Haylie Pritchard43 years Feb 2024- Director
Mr Douglas PerkinsGuernsey82 years Feb 2024- Director

P&L

February 2024

turnover

2.4m

+44%

operating profit

-193.2k

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

301.4k

-0.38%

total assets

385.8k

-0.33%

cash

149.3k

-0.36%

net assets

Total assets minus all liabilities

newport visionplus limited company details

company number

03675505

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

November 1998

age

27

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

jers visionplus limited (January 1999)

accountant

-

auditor

-

address

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

Bank

-

Legal Advisor

-

newport 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 newport visionplus limited.

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

newport visionplus limited Companies House Filings - See Documents

datedescriptionview/download