northallerton specsavers limited

Live MatureSmallHigh

northallerton specsavers limited Company Information

Share NORTHALLERTON SPECSAVERS LIMITED

Company Number

03885315

Shareholders

specsavers uk holdings limited

william ross campbell

View All

Group Structure

View All

Industry

Retail sale by opticians

 

Registered Address

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

northallerton specsavers limited Estimated Valuation

£695.7k

Pomanda estimates the enterprise value of NORTHALLERTON SPECSAVERS LIMITED at £695.7k based on a Turnover of £1.2m and 0.6x industry multiple (adjusted for size and gross margin).

northallerton specsavers limited Estimated Valuation

£825.3k

Pomanda estimates the enterprise value of NORTHALLERTON SPECSAVERS LIMITED at £825.3k based on an EBITDA of £233.6k and a 3.53x industry multiple (adjusted for size and gross margin).

northallerton specsavers limited Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of NORTHALLERTON SPECSAVERS LIMITED at £1.3m based on Net Assets of £462.8k and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Northallerton Specsavers Limited Overview

Northallerton Specsavers Limited is a live company located in fareham, PO15 7PA with a Companies House number of 03885315. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in November 1999, it's largest shareholder is specsavers uk holdings limited with a 50.2% stake. Northallerton Specsavers Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.2m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Northallerton Specsavers Limited Health Check

Pomanda's financial health check has awarded Northallerton Specsavers Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £1.2m, make it smaller than the average company (£4.1m)

£1.2m - Northallerton Specsavers Limited

£4.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 26%, show it is growing at a faster rate (12.5%)

26% - Northallerton Specsavers 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% - Northallerton Specsavers Limited

68.1% - Industry AVG

profitability

Profitability

an operating margin of 12.1% make it more profitable than the average company (5.5%)

12.1% - Northallerton Specsavers Limited

5.5% - Industry AVG

employees

Employees

with 28 employees, this is similar to the industry average (33)

28 - Northallerton Specsavers 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 - Northallerton Specsavers Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £41.1k, this is less efficient (£102k)

£41.1k - Northallerton Specsavers Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 10 days, this is earlier than average (13 days)

10 days - Northallerton Specsavers Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 5 days, this is quicker than average (43 days)

5 days - Northallerton Specsavers Limited

43 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is less than average (60 days)

10 days - Northallerton Specsavers Limited

60 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 84 weeks, this is more cash available to meet short term requirements (12 weeks)

84 weeks - Northallerton Specsavers Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 40%, this is a lower level of debt than the average (58.8%)

40% - Northallerton Specsavers Limited

58.8% - Industry AVG

NORTHALLERTON SPECSAVERS LIMITED financials

EXPORTms excel logo

Northallerton Specsavers Limited's latest turnover from February 2024 is estimated at £1.2 million and the company has net assets of £462.8 thousand. According to their latest financial statements, Northallerton Specsavers Limited has 28 employees and maintains cash reserves of £347.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover1,151,135740,170626,254576,483940,6011,057,9541,114,632960,550987,9631,970,3481,836,671836,118592,627703,339404,555
Other Income Or Grants
Cost Of Sales524,818254,123255,331452,322702,146783,308666,336311,303302,453725,265740,369315,009340,639392,886226,631
Gross Profit626,317486,047370,923124,161238,455274,646448,296649,247685,5101,245,0831,096,302521,108251,988310,453177,925
Admin Expenses486,779336,231225,580-117,604217,574300,634483,967695,479745,9261,226,7771,097,569510,481220,512345,394116,657
Operating Profit139,538149,816145,343241,76520,881-25,988-35,671-46,232-60,41618,306-1,26710,62731,476-34,94161,268
Interest Payable2,5942,8913,4632,173325
Interest Receivable19,65915,5331,5691339774613630
Pre-Tax Profit156,603162,458143,448239,72620,653-25,914-35,610-46,196-60,38618,306-1,26710,62731,476-34,94161,268
Tax-39,151-30,867-27,255-45,548-3,924-3,661-2,444-7,554-17,155
Profit After Tax117,452131,591116,193194,17816,729-25,914-35,610-46,196-60,38614,645-1,2678,18323,922-34,94144,113
Dividends Paid
Retained Profit117,452131,591116,193194,17816,729-25,914-35,610-46,196-60,38614,645-1,2678,18323,922-34,94144,113
Employee Costs866,283854,714715,429597,831573,577660,781714,688625,419576,947491,285414,708206,618162,462176,351119,499
Number Of Employees282724242528292726201910896
EBITDA*233,558171,650170,334259,99142,485-301-12,101-18,149-38,85329,96510,56124,74447,427-18,13378,652

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets306,07782,43296,16470,47232,20149,78971,29494,864111,42340,66448,51920,67231,08341,75753,351
Intangible Assets
Investments & Other
Debtors (Due After 1 year)6,4663,5344,604
Total Fixed Assets306,07782,43296,16476,93832,20149,78971,29494,864111,42344,19853,12320,67231,08341,75753,351
Stock & work in progress15,15019,10222,42321,98823,16519,79723,02221,53721,30317,77517,91114,51317,17815,37417,363
Trade Debtors33,00928,69833,20310,11221,56629,15045,71834,05724,579114,836121,02850,37030,06436,58120,881
Group Debtors42397882,5155355502,5547331,121
Misc Debtors69,45429,85318,83814,64211,3286,9706,2857,78615,762
Cash347,504401,411375,249252,32314,22011,6428,19916,23012,197
misc current assets
total current assets465,121479,303450,501301,58070,81468,10985,77880,34374,962132,611138,93964,88347,24251,95538,244
total assets771,198561,735546,665378,518103,015117,898157,072175,207186,385176,809192,06285,55578,32593,71291,595
Bank overdraft
Bank loan
Trade Creditors 8,4317,3469,06712,08011,4628,73910,92412,96615,148112,561130,69043,69842,89284,44047,382
Group/Directors Accounts114,852113,175173,264113,124129,703176,328175,931158,479107,248
other short term finances
hp & lease commitments4,76810,86320,356
other current liabilities90,68081,052103,22794,16048,83946,18252,84641,72935,405
total current liabilities213,963201,573285,558219,364190,004231,249244,469224,037178,157112,561130,69043,69842,89284,44047,382
loans33,26912,84944,96861,5989,633
hp & lease commitments402,99713,859
Accruals and Deferred Income
other liabilities9,49321,2624802,239
provisions61,1531,9522,369
total long term liabilities94,42214,80147,33761,5989,633402,99713,8599,49321,2624802,239
total liabilities308,385216,374332,895280,962199,637231,249244,509227,034192,016122,054151,95244,17845,13184,44047,382
net assets462,813345,361213,77097,556-96,622-113,351-87,437-51,827-5,63154,75540,11041,37733,1949,27244,213
total shareholders funds462,813345,361213,77097,556-96,622-113,351-87,437-51,827-5,63154,75540,11041,37733,1949,27244,213
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit139,538149,816145,343241,76520,881-25,988-35,671-46,232-60,41618,306-1,26710,62731,476-34,94161,268
Depreciation94,02021,83424,99118,22621,60425,68723,57028,08321,56311,65911,82814,11715,95116,80817,384
Amortisation
Tax-39,151-30,867-27,255-45,548-3,924-3,661-2,444-7,554-17,155
Stock-3,952-3,321435-1,1773,368-3,2251,4852343,528-1363,398-2,6651,804-1,98917,363
Debtors43,6775,96119,094306-3,241-17,88711,9811,114-76,908-7,26275,26220,306-6,51715,70020,881
Creditors1,085-1,721-3,0136182,723-2,185-2,042-2,182-97,413-18,12986,992806-41,54837,05847,382
Accruals and Deferred Income9,628-22,1759,06745,3212,657-6,66411,1176,32435,405
Deferred Taxes & Provisions59,201-4172,369
Cash flow from operations224,596113,830131,973261,25343,81411,962-16,492-15,355-27,48115,57318,8935,4653,0385,21470,635
Investing Activities
capital expenditure-317,665-8,102-50,683-56,497-4,016-4,182-11,524-92,322-3,804-39,675-3,706-5,277-5,214-70,735
Change in Investments
cash flow from investments-317,665-8,102-50,683-56,497-4,016-4,182-11,524-92,322-3,804-39,675-3,706-5,277-5,214-70,735
Financing Activities
Bank loans
Group/Directors Accounts1,677-60,08960,140-16,579-46,62539717,45251,231107,248
Other Short Term Loans
Long term loans20,420-32,119-16,63051,9659,633
Hire Purchase and Lease Commitments-4,808-9,052-20,35534,215
other long term liabilities-9,493-11,76920,782-1,7592,239
share issue21100
interest17,06512,642-1,894-2,040-22874613630
cash flow from financing39,162-79,56641,63733,346-37,220-4,3378,46130,912132,000-11,76920,782-1,7592,239100
cash and cash equivalents
cash-53,90726,162122,926238,1032,5783,443-8,0314,03312,197
overdraft
change in cash-53,90726,162122,926238,1032,5783,443-8,0314,03312,197

northallerton specsavers 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 northallerton specsavers limited. Get real-time insights into northallerton specsavers 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

Northallerton Specsavers Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for northallerton specsavers 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.

northallerton specsavers limited Ownership

NORTHALLERTON SPECSAVERS LIMITED group structure

Northallerton Specsavers Limited has no subsidiary companies.

Ultimate parent company

2 parents

NORTHALLERTON SPECSAVERS LIMITED

03885315

NORTHALLERTON SPECSAVERS LIMITED Shareholders

specsavers uk holdings limited 50.21%
william ross campbell 24.9%
rebecca edith irene troughton 24.9%

northallerton specsavers limited directors

Northallerton Specsavers Limited currently has 2 directors. The longest serving directors include Ms Rebecca Troughton (Jul 2020) and Mr William Campbell (Jul 2020).

officercountryagestartendrole
Ms Rebecca TroughtonEngland32 years Jul 2020- Director
Mr William CampbellEngland43 years Jul 2020- Director

P&L

February 2024

turnover

1.2m

+56%

operating profit

139.5k

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

462.8k

+0.34%

total assets

771.2k

+0.37%

cash

347.5k

-0.13%

net assets

Total assets minus all liabilities

northallerton specsavers limited company details

company number

03885315

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

November 1999

age

26

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

N/A

accountant

-

auditor

-

address

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

Bank

-

Legal Advisor

-

northallerton specsavers 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 northallerton specsavers limited.

northallerton specsavers 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 NORTHALLERTON SPECSAVERS LIMITED. This can take several minutes, an email will notify you when this has completed.

northallerton specsavers limited Companies House Filings - See Documents

datedescriptionview/download