sittingbourne visionplus limited

Live MatureSmallHealthy

sittingbourne visionplus limited Company Information

Share SITTINGBOURNE VISIONPLUS LIMITED

Company Number

04345461

Shareholders

sittingbourne specsavers ltd

specsavers uk holdings ltd & sittingbourne specsavers ltd

Group Structure

View All

Industry

Retail sale by opticians

 

Registered Address

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

sittingbourne visionplus limited Estimated Valuation

£1m

Pomanda estimates the enterprise value of SITTINGBOURNE VISIONPLUS LIMITED at £1m based on a Turnover of £1.7m and 0.61x industry multiple (adjusted for size and gross margin).

sittingbourne visionplus limited Estimated Valuation

£90k

Pomanda estimates the enterprise value of SITTINGBOURNE VISIONPLUS LIMITED at £90k based on an EBITDA of £25.2k and a 3.58x industry multiple (adjusted for size and gross margin).

sittingbourne visionplus limited Estimated Valuation

£608k

Pomanda estimates the enterprise value of SITTINGBOURNE VISIONPLUS LIMITED at £608k based on Net Assets of £214.5k and 2.84x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Sittingbourne Visionplus Limited Overview

Sittingbourne Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 04345461. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in December 2001, it's largest shareholder is sittingbourne specsavers ltd with a 99.6% stake. Sittingbourne Visionplus Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.7m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Sittingbourne Visionplus Limited Health Check

Pomanda's financial health check has awarded Sittingbourne Visionplus Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £1.7m, make it smaller than the average company (£4.1m)

£1.7m - Sittingbourne Visionplus Limited

£4.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 13%, show it is growing at a similar rate (12.5%)

13% - Sittingbourne 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% - Sittingbourne Visionplus Limited

68.1% - Industry AVG

profitability

Profitability

an operating margin of 1.5% make it less profitable than the average company (5.5%)

1.5% - Sittingbourne Visionplus Limited

5.5% - Industry AVG

employees

Employees

with 40 employees, this is above the industry average (33)

40 - Sittingbourne 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 - Sittingbourne Visionplus Limited

£30.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £42.1k, this is less efficient (£102k)

£42.1k - Sittingbourne Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

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

10 days - Sittingbourne Visionplus Limited

13 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 2 days, this is quicker than average (43 days)

2 days - Sittingbourne Visionplus Limited

43 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Sittingbourne Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 60 weeks, this is more cash available to meet short term requirements (12 weeks)

60 weeks - Sittingbourne Visionplus Limited

12 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 32.2%, this is a lower level of debt than the average (58.8%)

32.2% - Sittingbourne Visionplus Limited

58.8% - Industry AVG

SITTINGBOURNE VISIONPLUS LIMITED financials

EXPORTms excel logo

Sittingbourne Visionplus Limited's latest turnover from February 2024 is estimated at £1.7 million and the company has net assets of £214.5 thousand. According to their latest financial statements, Sittingbourne Visionplus Limited has 40 employees and maintains cash reserves of £118.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Turnover1,683,4891,209,463981,0371,159,4862,017,4081,925,3161,874,6921,760,3662,018,7913,848,6047,058,9736,083,1509,045,8486,027,2238,888,582
Other Income Or Grants
Cost Of Sales767,526415,246399,980909,7591,505,9691,425,5021,120,706853,075644,1371,637,1533,635,5683,348,4585,127,1373,374,3215,154,108
Gross Profit915,963794,217581,057249,726511,439499,814753,985907,2911,374,6552,211,4503,423,4052,734,6923,918,7102,652,9023,734,473
Admin Expenses890,812829,488949,805-311,244518,868518,749701,648940,3611,188,9792,527,7453,318,2092,856,5303,661,3572,716,4323,417,490
Operating Profit25,151-35,271-368,748560,970-7,429-18,93552,337-33,070185,676-316,295105,196-121,838257,353-63,530316,983
Interest Payable9631,002
Interest Receivable7,4616,7631,769340860804704403426
Pre-Tax Profit32,612-28,508-366,979561,310-6,569-18,13153,041-33,630185,100-316,295105,196-121,838257,353-63,530316,983
Tax-8,153-106,649-10,078-37,020-24,195-66,912-88,755
Profit After Tax24,459-28,508-366,979454,661-6,569-18,13142,963-33,630148,080-316,29581,001-121,838190,441-63,530228,228
Dividends Paid
Retained Profit24,459-28,508-366,979454,661-6,569-18,13142,963-33,630148,080-316,29581,001-121,838190,441-63,530228,228
Employee Costs1,237,5471,361,2121,102,953871,837825,951896,774985,776896,476909,801953,7681,593,3511,322,3561,668,6771,179,9672,031,489
Number Of Employees4043373536384039413973648660102
EBITDA*25,151-35,271-368,748560,970-7,429-18,93552,337-33,070185,676-316,295105,196-121,838257,353-63,530316,983

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)838625545453459324358178207
Total Fixed Assets838625545453459324358178207
Stock & work in progress
Trade Debtors46,97846,36247,81070,19295,66292,989102,68184,04280,226201,175370,937293,591445,668308,079354,655
Group Debtors110,77422,336116,91056,13643,0368,5101,6571,295
Misc Debtors39,81448,69441,20315,65131,25816,2451692166
Cash118,129166,110172,025535,439144,46584,951129,459152,046170,284
misc current assets
total current assets315,695283,502377,948677,418271,385237,221240,819237,747251,971201,175370,937293,591445,668308,079354,655
total assets316,533284,127378,493677,871271,844237,545241,177237,925251,971201,382370,937293,591445,668308,079354,655
Bank overdraft
Bank loan30,824
Trade Creditors 5,1068,5745,26010,88519,69726,11910,9339,5283,426203,25556,51560,17090,409143,261126,307
Group/Directors Accounts1,41380557,8994,74771,8952,3052,07948,296
other short term finances
hp & lease commitments
other current liabilities95,54184,73496,81276,73849,41271,71272,62567,52471,514
total current liabilities102,06094,113159,97192,370141,004100,13685,637125,348105,764203,25556,51560,17090,409143,261126,307
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities102,06094,113159,97192,370141,004100,13685,637125,348105,764203,25556,51560,17090,409143,261126,307
net assets214,473190,014218,522585,501130,840137,409155,540112,577146,207-1,873314,422233,421355,259164,818228,348
total shareholders funds214,473190,014218,522585,501130,840137,409155,540112,577146,207-1,873314,422233,421355,259164,818228,348
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011Feb 2010
Operating Activities
Operating Profit25,151-35,271-368,748560,970-7,429-18,93552,337-33,070185,676-316,295105,196-121,838257,353-63,530316,983
Depreciation
Amortisation
Tax-8,153-106,649-10,078-37,020-24,195-66,912-88,755
Stock
Debtors80,387-88,45164,03615,053-25,21540,87625,8394,192-119,695-169,55577,346-152,077137,589-46,576354,655
Creditors-3,4683,314-5,625-8,812-6,42215,1861,4056,102-199,829146,740-3,655-30,239-52,85216,954126,307
Accruals and Deferred Income10,807-12,07820,07427,326-22,300-9135,101-3,99071,514
Deferred Taxes & Provisions
Cash flow from operations-56,05044,416-418,335457,782-10,936-45,53822,926-35,150140,036-120
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans-30,82430,824
Group/Directors Accounts608-57,09453,152-67,14869,590226-46,21748,296
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue120
interest7,4616,7631,769340860804704-560-576
cash flow from financing8,069-50,33154,921-66,80870,4501,030-45,51316,91230,248120
cash and cash equivalents
cash-47,981-5,915-363,414390,97459,514-44,508-22,587-18,238170,284
overdraft
change in cash-47,981-5,915-363,414390,97459,514-44,508-22,587-18,238170,284

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

Sittingbourne Visionplus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for sittingbourne 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.

sittingbourne visionplus limited Ownership

SITTINGBOURNE VISIONPLUS LIMITED group structure

Sittingbourne Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

SITTINGBOURNE VISIONPLUS LIMITED

04345461

SITTINGBOURNE VISIONPLUS LIMITED Shareholders

sittingbourne specsavers ltd 99.58%
specsavers uk holdings ltd & sittingbourne specsavers ltd 0.42%

sittingbourne visionplus limited directors

Sittingbourne Visionplus Limited currently has 3 directors. The longest serving directors include Sharnpal Bains (Sep 2018) and Mrs Mary Perkins (Aug 2024).

officercountryagestartendrole
Sharnpal BainsEngland44 years Sep 2018- Director
Mrs Mary PerkinsGuernsey81 years Aug 2024- Director
Mr Daniel BilsonEngland39 years Aug 2024- Director

P&L

February 2024

turnover

1.7m

+39%

operating profit

25.2k

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

214.5k

+0.13%

total assets

316.5k

+0.11%

cash

118.1k

-0.29%

net assets

Total assets minus all liabilities

sittingbourne visionplus limited company details

company number

04345461

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

December 2001

age

24

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

great grey visionplus limited (April 2002)

accountant

-

auditor

-

address

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

Bank

-

Legal Advisor

-

sittingbourne 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 sittingbourne visionplus limited.

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

sittingbourne visionplus limited Companies House Filings - See Documents

datedescriptionview/download