Bodymetrics Limited

POWER SEARCH PRICING

SOLUTIONS

bodymetrics limited Company Information

Company Number

03871227

Next Accounts

7 days late

Directors

Pelpolage Goonatilake

Shareholders

suran goonatilake

robert university college london

View All

Group Structure

View All

Industry

Retail sale of clothing in specialised stores

Registered Address

monomark house, 27 old gloucester street, london, WC1N 3AX

Website

www.bodymetrics.com

bodymetrics limited Estimated Valuation

£290.5k

Pomanda estimates the enterprise value of BODYMETRICS LIMITED at £290.5k based on a Turnover of £883.8k and 0.33x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Bodymetrics Limited is a live company located in london, WC1N 3AX with a Companies House number of 03871227. It operates in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in November 1999, it's largest shareholder is suran goonatilake with a 93.7% stake. Bodymetrics Limited is a mature, small sized company, Pomanda has estimated its turnover at £883.8k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bodymetrics Limited a 2.5 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 Rating2.5out of 5

3 Strong

1 Regular

7 Weak

Size

annual sales of £883.8k, make it smaller than the average company (£9.6m)

Growth

3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (4.6%)

EXPORT

Bodymetrics Limited's latest turnover from April 2023 is estimated at £883.8 thousand and the company has net assets of -£3.8 million. According to their latest financial statements, we estimate that Bodymetrics Limited has 3 employees and maintains cash reserves of £419 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	883,768	1,008,637	919,788	1,103,172	2,297,286	2,148,689	2,683,840	2,731,382	2,768,739	5,443,581	988,990	530,228	795,027	565,763
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	566,504	644,888	594,835	692,625	1,529,733	1,380,154	1,756,317	1,736,779	1,760,990	3,483,993	625,877	335,837	502,489	362,253
Gross Profit	317,263	363,749	324,953	410,547	767,553	768,535	927,523	994,603	1,007,748	1,959,588	363,112	194,391	292,538	203,510
Admin Expenses	367,205	775,756	-20,426	4,100,471	906,711	-3,761,039	1,249,307	1,098,765	1,135,582	2,022,534	902,089	752,226	394,965	4,873,765
Operating Profit	-49,942	-412,007	345,379	-3,689,924	-139,158	4,529,574	-321,784	-104,162	-127,834	-62,946	-538,977	-557,835	-102,427	-4,670,255
Interest Payable	11	8	0	0	0	4,048	8,955	10,371	9,633	108,501	184,966	141,274	60,282	0
Interest Receivable	9	51	7	0	0	0	0	0	0	59	675	1,436	1,300	481
Pre-Tax Profit	-49,945	-411,964	345,386	-3,689,924	-139,158	4,525,526	-330,739	-114,533	-137,467	-171,389	-723,268	-697,674	-161,409	-4,669,774
Tax	0	0	-65,623	0	0	-859,850	0	0	0	0	0	0	0	0
Profit After Tax	-49,945	-411,964	279,763	-3,689,924	-139,158	3,665,676	-330,739	-114,533	-137,467	-171,389	-723,268	-697,674	-161,409	-4,669,774
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-49,945	-411,964	279,763	-3,689,924	-139,158	3,665,676	-330,739	-114,533	-137,467	-171,389	-723,268	-697,674	-161,409	-4,669,774
Employee Costs	77,731	97,670	114,468	114,211	216,843	194,667	282,039	278,375	295,064	601,231	113,749	74,004	94,461	72,955
Number Of Employees	3	4	5	5	10	9	14	14	15	31	6	4	5	4
EBITDA*	-48,787	-298,272	345,379	-3,578,337	-134,655	4,533,365	-316,533	-91,372	-96,473	-20,639	-494,101	-524,133	-69,493	-4,643,015

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	1,155	2,292	113,735	111,587	111,587	115,840	114,958	116,122	125,617	152,899	190,853	178,885	100,888	98,169
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	1,155	2,292	113,735	111,587	111,587	115,840	114,958	116,122	125,617	152,899	190,853	178,885	100,888	98,169
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	136,427	120,827	122,692	63,085
Trade Debtors	10,753	62,749	64,828	40,981	222,367	209,879	322,750	317,147	305,107	257,335	183,691	89,171	91,024	82,336
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	65,137	0	0	0	0	0	0	0	0	0
Cash	419	0	13,488	768	0	0	0	0	0	0	23,461	246,632	327,574	192,378
misc current assets	0	0	0	0	0	65,137	0	0	0	0	0	0	0	0
total current assets	11,172	62,749	78,316	41,749	287,504	275,016	322,750	317,147	305,107	257,335	343,579	456,630	541,290	337,799
total assets	12,327	65,041	192,051	153,336	399,091	390,856	437,708	433,269	430,724	410,234	534,432	635,515	642,178	435,968
Bank overdraft	0	223	0	0	0	0	124,549	162,017	157,077	139,326	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	718,613	724,825	675,493	685,100	924,181	880,022	752,189	673,539	751,690	3,110,337	3,292	88,212	0	0
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	54,189	48,394
total current liabilities	718,613	725,048	675,493	685,100	924,181	880,022	876,738	835,556	908,767	3,249,663	3,292	88,212	54,189	48,394
loans	0	0	0	0	0	0	0	0	0	0	3,199,180	2,492,075	1,854,829	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	0	0	0	0	0	0	0	0	0	0	0
other liabilities	3,081,176	3,077,510	2,822,025	3,053,466	2,934,362	2,830,383	2,982,188	2,694,961	2,502,963	0	0	0	0	1,493,005
provisions	0	0	20,086	20,086	20,086	20,831	20,692	13,923	15,632	19,742	19,742	19,742	0	0
total long term liabilities	3,081,176	3,077,510	2,842,111	3,073,552	2,954,448	2,851,214	3,002,880	2,708,884	2,518,595	19,742	3,218,922	2,511,817	1,854,829	1,493,005
total liabilities	3,799,789	3,802,558	3,517,604	3,758,652	3,878,629	3,731,236	3,879,618	3,544,440	3,427,362	3,269,405	3,222,214	2,600,029	1,909,018	1,541,399
net assets	-3,787,462	-3,737,517	-3,325,553	-3,605,316	-3,479,538	-3,340,380	-3,441,910	-3,111,171	-2,996,638	-2,859,171	-2,687,782	-1,964,514	-1,266,840	-1,105,431
total shareholders funds	-3,787,462	-3,737,517	-3,325,553	-3,605,316	-3,479,538	-3,340,380	-3,441,910	-3,111,171	-2,996,638	-2,859,171	-2,687,782	-1,964,514	-1,266,840	-1,105,431

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-49,942	-412,007	345,379	-3,689,924	-139,158	4,529,574	-321,784	-104,162	-127,834	-62,946	-538,977	-557,835	-102,427	-4,670,255
Depreciation	1,155	113,735	0	111,587	4,503	3,791	5,251	12,790	31,361	42,307	44,876	33,702	32,934	27,240
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-65,623	0	0	-859,850	0	0	0	0	0	0	0	0
Stock	0	0	0	0	0	0	0	0	0	-136,427	15,600	-1,865	59,607	63,085
Debtors	-51,996	-2,079	23,847	-246,523	77,625	-112,871	5,603	12,040	47,772	73,644	94,520	-1,853	8,688	82,336
Creditors	-6,212	49,332	-9,607	-239,081	44,159	127,833	78,650	-78,151	-2,358,647	3,107,045	-84,920	88,212	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	-54,189	5,795	48,394
Deferred Taxes & Provisions	0	-20,086	0	0	-745	139	6,769	-1,709	-4,110	0	0	19,742	0	0
Cash flow from operations	-3,003	-266,947	246,302	-3,570,895	-168,866	3,914,358	-236,717	-183,272	-2,507,002	3,149,189	-689,141	-466,650	-131,993	-4,740,042
Investing Activities
capital expenditure	-18	-2,292	-2,148	-111,587	-250	-4,673	-4,087	-3,295	-4,079	-4,353	-56,844	-111,699	-35,653	-125,409
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-18	-2,292	-2,148	-111,587	-250	-4,673	-4,087	-3,295	-4,079	-4,353	-56,844	-111,699	-35,653	-125,409
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	-3,199,180	707,105	637,246	1,854,829	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	3,666	255,485	-231,441	119,104	103,979	-151,805	287,227	191,998	2,502,963	0	0	0	-1,493,005	1,493,005
share issue	0	0	0	3,564,146	0	-3,564,146	0	0	0	0	0	0	0	3,564,343
interest	-2	43	7	0	0	-4,048	-8,955	-10,371	-9,633	-108,442	-184,291	-139,838	-58,982	481
cash flow from financing	3,664	255,528	-231,434	3,683,250	103,979	-3,719,999	278,272	181,627	2,493,330	-3,307,622	522,814	497,408	302,842	5,057,829
cash and cash equivalents
cash	419	-13,488	12,720	768	0	0	0	0	0	-23,461	-223,171	-80,942	135,196	192,378
overdraft	-223	223	0	0	0	-124,549	-37,468	4,940	17,751	139,326	0	0	0	0
change in cash	642	-13,711	12,720	768	0	124,549	37,468	-4,940	-17,751	-162,787	-223,171	-80,942	135,196	192,378

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bodymetrics limited. Get real-time insights into bodymetrics 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

Perform a competitor analysis for bodymetrics 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 WC1N area or any other competitors across 12 key performance metrics.

BODYMETRICS LIMITED group structure

Bodymetrics Limited has no subsidiary companies.

Ultimate parent company

BODYMETRICS LIMITED

03871227

BODYMETRICS LIMITED Shareholders

suran goonatilake	93.7%
robert university college london	1.96%
humphrey nokes	1.31%
robert v comm ventures	1.21%
vivian lee	0.33%
kelly whitmore	0.26%
veronica lam	0.22%
first (as custodian for the benefit of mj lane)	0.2%
nicholas o'keefe	0.16%
salomon (as custodian for the benefit of nicholas s. o'keefe)	0.16%

Bodymetrics Limited currently has 1 director, Dr Pelpolage Goonatilake serving since Nov 1999.

officer	country	age	start	end	role
Dr Pelpolage Goonatilake	England	57 years	Nov 1999	-	Director

P&L

April 2023

turnover

883.8k

-12%

operating profit

-49.9k

gross margin

35.9%

-0.46%

turnover

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

Balance Sheet

April 2023

net assets

-3.8m

+0.01%

total assets

12.3k

-0.81%

cash

419

net assets

Total assets minus all liabilities

Similar Companies

specific dream limited

3.5

company number

03871227

Type

Private limited with Share Capital

industry

47710 - Retail sale of clothing in specialised stores

incorporation date

November 1999

ultimate parent company

None

previous names

crestlodge limited (November 1999)

address

monomark house, 27 old gloucester street, london, WC1N 3AX

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 5 charges/mortgages relating to bodymetrics limited. Currently there are 4 open charges and 1 have been satisfied in the past.

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

bodymetrics limited Company Information

bodymetrics limited Estimated Valuation

bodymetrics limited Estimated Valuation

bodymetrics limited Estimated Valuation

Bodymetrics Limited Overview

Bodymetrics Limited Health Check

BODYMETRICS LIMITED financials

bodymetrics limited Credit Report and Business Information

Bodymetrics Limited Competitor Analysis

bodymetrics limited Ownership

bodymetrics limited directors

bodymetrics limited company details

bodymetrics limited Charges & Mortgages

bodymetrics limited Capital Raised & Share Issues BETA

bodymetrics limited Companies House Filings - See Documents