flashlight limited

4.5

flashlight limited Company Information

Share FLASHLIGHT LIMITED
Live 
MatureSmallHealthy

Company Number

04484582

Registered Address

centauri house hillbottom road, sands industrial estate, high wycombe, buckinghamshire, HP12 4HQ

Industry

Wholesale of electronic and telecommunications equipment and parts

 

Telephone

01706625866

Next Accounts Due

October 2025

Group Structure

View All

Directors

Andrew Dodd22 Years

Phillip Capstick8 Years

View All

Shareholders

a c worldwide group limited 100%

flashlight limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of FLASHLIGHT LIMITED at £1.5m based on a Turnover of £3.6m and 0.42x industry multiple (adjusted for size and gross margin).

flashlight limited Estimated Valuation

£0

Pomanda estimates the enterprise value of FLASHLIGHT LIMITED at £0 based on an EBITDA of £-133.5k and a 3.62x industry multiple (adjusted for size and gross margin).

flashlight limited Estimated Valuation

£2.4m

Pomanda estimates the enterprise value of FLASHLIGHT LIMITED at £2.4m based on Net Assets of £1.3m and 1.91x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Flashlight Limited Overview

Flashlight Limited is a live company located in high wycombe, HP12 4HQ with a Companies House number of 04484582. It operates in the wholesale of electronic and telecommunications equipment and parts sector, SIC Code 46520. Founded in July 2002, it's largest shareholder is a c worldwide group limited with a 100% stake. Flashlight Limited is a mature, small sized company, Pomanda has estimated its turnover at £3.6m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Flashlight Limited Health Check

Pomanda's financial health check has awarded Flashlight Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

4 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £3.6m, make it smaller than the average company (£15.1m)

£3.6m - Flashlight Limited

£15.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (7.6%)

12% - Flashlight Limited

7.6% - Industry AVG

production

Production

with a gross margin of 25%, this company has a comparable cost of product (25%)

25% - Flashlight Limited

25% - Industry AVG

profitability

Profitability

an operating margin of -3.8% make it less profitable than the average company (4.4%)

-3.8% - Flashlight Limited

4.4% - Industry AVG

employees

Employees

with 9 employees, this is below the industry average (31)

9 - Flashlight Limited

31 - Industry AVG

paystructure

Pay Structure

on an average salary of £53.6k, the company has an equivalent pay structure (£53.6k)

£53.6k - Flashlight Limited

£53.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £398.9k, this is equally as efficient (£464k)

£398.9k - Flashlight Limited

£464k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 68 days, this is later than average (56 days)

68 days - Flashlight Limited

56 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 55 days, this is slower than average (33 days)

55 days - Flashlight Limited

33 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 64 days, this is in line with average (65 days)

64 days - Flashlight Limited

65 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 57 weeks, this is more cash available to meet short term requirements (13 weeks)

57 weeks - Flashlight Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 35.9%, this is a lower level of debt than the average (53.8%)

35.9% - Flashlight Limited

53.8% - Industry AVG

FLASHLIGHT LIMITED financials

EXPORTms excel logo

Flashlight Limited's latest turnover from January 2024 is estimated at £3.6 million and the company has net assets of £1.3 million. According to their latest financial statements, Flashlight Limited has 9 employees and maintains cash reserves of £781.4 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover3,590,0493,838,4013,752,7982,580,9293,300,7926,283,4414,266,9983,069,7044,950,1314,108,8805,580,3863,926,4762,826,6782,442,4243,387,9960
Other Income Or Grants0000000000000000
Cost Of Sales2,693,7232,901,8772,867,1531,954,0342,482,7884,677,6133,256,6182,344,4383,719,6923,064,2374,248,0742,955,8962,113,4571,832,0112,520,4890
Gross Profit896,326936,524885,645626,895818,0051,605,8291,010,380725,2661,230,4391,044,6431,332,312970,580713,220610,413867,5070
Admin Expenses1,034,6701,002,559299,437911,971776,6261,227,4471,081,754677,084460,5481,008,4391,396,187939,470726,640652,660824,174-356,024
Operating Profit-138,344-66,035586,208-285,07641,379378,382-71,37448,182769,89136,204-63,87531,110-13,420-42,24743,333356,024
Interest Payable0000000000000000
Interest Receivable49,47445,9653,2981,0787,0295,3082,8841,4492,7713,4442,6531,4961,2631,5601,797751
Pre-Tax Profit-88,870-20,070589,506-283,99848,407383,690-68,49049,631772,66139,649-61,22232,606-12,157-40,68745,129356,775
Tax00-112,0060-9,197-72,9010-9,926-154,532-7,9300-7,49900-12,636-99,897
Profit After Tax-88,870-20,070477,500-283,99839,210310,789-68,49039,705618,12931,719-61,22225,107-12,157-40,68732,493256,878
Dividends Paid0000000000000000
Retained Profit-88,870-20,070477,500-283,99839,210310,789-68,49039,705618,12931,719-61,22225,107-12,157-40,68732,493256,878
Employee Costs482,689470,048458,536482,924526,656464,408432,614362,726353,792541,648718,342508,225384,852285,356478,7650
Number Of Employees99910111098812171297120
EBITDA*-133,539-60,321592,545-277,65550,901389,808-60,89550,352777,05749,430-50,40943,220-347-28,31557,359364,133

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets9,93415,90620,05523,13227,25936,78129,36922,94811,85218,56826,31633,27344,78454,47249,02525,406
Intangible Assets0000000000000000
Investments & Other0000000000000000
Debtors (Due After 1 year)0000000000000000
Total Fixed Assets9,93415,90620,05523,13227,25936,78129,36922,94811,85218,56826,31633,27344,78454,47249,02525,406
Stock & work in progress476,255522,183845,427355,375425,265515,829538,728371,996447,323113,072118,828115,250109,702113,502106,95299,836
Trade Debtors671,549631,282418,031286,887615,8161,293,642968,586615,9181,104,064487,649739,545619,266448,233410,514485,192405,139
Group Debtors2,89502,567003,64355,284000000000
Misc Debtors18,37617,56820,3305,5596,6179,88712,61010,341184,102000063,20624,3980
Cash781,3641,197,6131,428,9691,209,584945,951928,319487,194666,430492,866615,422762,331299,000299,505205,790418,356300,260
misc current assets0000000000000000
total current assets1,950,4392,368,6462,715,3241,857,4051,993,6492,751,3202,062,4021,664,6852,228,3551,216,1431,620,7041,033,516857,440793,0121,034,898805,235
total assets1,960,3732,384,5522,735,3791,880,5372,020,9082,788,1012,091,7711,687,6332,240,2071,234,7111,647,0201,066,789902,224847,4841,083,923830,641
Bank overdraft0000000000000000
Bank loan0000000000000000
Trade Creditors 407,603605,927757,263433,319405,6251,119,904582,462370,264857,278998,7661,441,626798,872658,213589,916787,781566,518
Group/Directors Accounts139,36384,000119,42088,018084,654277,63663,03600000000
other short term finances0000000000000000
hp & lease commitments00002,8752,3580000000000
other current liabilities156,395347,729491,277469,800424,454429,297406,397362,090530,1980000000
total current liabilities703,3611,037,6561,367,960991,137832,9541,636,2131,266,495795,3901,387,476998,7661,441,626798,872658,213589,916787,781566,518
loans0000000000000000
hp & lease commitments0000014,0760000000000
Accruals and Deferred Income0000000000000000
other liabilities000011,20100000000003,667
provisions8761,8902,3431,8245,1795,4483,7012,1782,3713,7144,8826,1837,3848,7846,6713,478
total long term liabilities8761,8902,3431,82416,38019,5243,7012,1782,3713,7144,8826,1837,3848,7846,6717,145
total liabilities704,2371,039,5461,370,303992,961849,3341,655,7371,270,196797,5681,389,8471,002,4801,446,508805,055665,597598,700794,452573,663
net assets1,256,1361,345,0061,365,076887,5761,171,5741,132,364821,575890,065850,360232,231200,512261,734236,627248,784289,471256,978
total shareholders funds1,256,1361,345,0061,365,076887,5761,171,5741,132,364821,575890,065850,360232,231200,512261,734236,627248,784289,471256,978
Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit-138,344-66,035586,208-285,07641,379378,382-71,37448,182769,89136,204-63,87531,110-13,420-42,24743,333356,024
Depreciation4,8055,7146,3377,4219,52211,42610,4792,1707,16613,22613,46612,11013,07313,93214,0268,109
Amortisation0000000000000000
Tax00-112,0060-9,197-72,9010-9,926-154,532-7,9300-7,49900-12,636-99,897
Stock-45,928-323,244490,052-69,890-90,564-22,899166,732-75,327334,251-5,7563,5785,548-3,8006,5507,11699,836
Debtors43,970207,922148,482-329,987-684,739270,692410,221-661,907800,517-251,896120,279171,033-25,487-35,870104,451405,139
Creditors-198,324-151,336323,94427,694-714,279537,442212,198-487,014-141,488-442,860642,754140,65968,297-197,865221,263566,518
Accruals and Deferred Income-191,334-143,54821,47745,346-4,84322,90044,307-168,108530,1980000000
Deferred Taxes & Provisions-1,014-453519-3,355-2691,7471,523-193-1,343-1,168-1,301-1,201-1,4002,1133,1933,478
Cash flow from operations-522,253-240,336187,945191,90797,616631,203-379,820122,345-124,876-144,876467,187-1,40295,837-194,747157,612329,257
Investing Activities
capital expenditure1,167-1,565-3,260-3,2940-18,838-16,900-13,266-450-5,478-6,509-599-3,385-19,379-37,645-33,515
Change in Investments0000000000000000
cash flow from investments1,167-1,565-3,260-3,2940-18,838-16,900-13,266-450-5,478-6,509-599-3,385-19,379-37,645-33,515
Financing Activities
Bank loans0000000000000000
Group/Directors Accounts55,363-35,42031,40288,018-84,654-192,982214,60063,03600000000
Other Short Term Loans 0000000000000000
Long term loans0000000000000000
Hire Purchase and Lease Commitments000-2,875-13,55916,4340000000000
other long term liabilities000-11,20111,201000000000-3,6673,667
share issue000000000000000100
interest49,47445,9653,2981,0787,0295,3082,8841,4492,7713,4442,6531,4961,2631,5601,797751
cash flow from financing104,83710,54534,70075,020-79,983-171,240217,48464,4852,7713,4442,6531,4961,2631,560-1,8704,518
cash and cash equivalents
cash-416,249-231,356219,385263,63317,632441,125-179,236173,564-122,556-146,909463,331-50593,715-212,566118,096300,260
overdraft0000000000000000
change in cash-416,249-231,356219,385263,63317,632441,125-179,236173,564-122,556-146,909463,331-50593,715-212,566118,096300,260

flashlight 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 flashlight limited. Get real-time insights into flashlight 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

Flashlight Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for flashlight 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 HP12 area or any other competitors across 12 key performance metrics.

flashlight limited Ownership

FLASHLIGHT LIMITED group structure

Flashlight Limited has no subsidiary companies.

Ultimate parent company

2 parents

FLASHLIGHT LIMITED

04484582

FLASHLIGHT LIMITED Shareholders

a c worldwide group limited 100%

flashlight limited directors

Flashlight Limited currently has 6 directors. The longest serving directors include Mr Andrew Dodd (Jul 2002) and Mr Phillip Capstick (Sep 2016).

officercountryagestartendrole
Mr Andrew DoddEngland59 years Jul 2002- Director
Mr Phillip Capstick59 years Sep 2016- Director
Mr Jonathan WaltersUnited Kingdom57 years Sep 2016- Director
Mr Phillip Capstick59 years Sep 2016- Director
Mr David ManisterEngland44 years May 2018- Director
Mr Gerard MurphyEngland60 years Jun 2023- Director

P&L

January 2024

turnover

3.6m

-6%

operating profit

-138.3k

0%

gross margin

25%

+2.33%

turnover

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

Balance Sheet

January 2024

net assets

1.3m

-0.07%

total assets

2m

-0.18%

cash

781.4k

-0.35%

net assets

Total assets minus all liabilities

flashlight limited company details

company number

04484582

Type

Private limited with Share Capital

industry

46520 - Wholesale of electronic and telecommunications equipment and parts

incorporation date

July 2002

age

22

incorporated

UK

ultimate parent company

accounts

Small Company

last accounts submitted

January 2024

previous names

N/A

accountant

AZETS AUDIT SERVICES

auditor

-

address

centauri house hillbottom road, sands industrial estate, high wycombe, buckinghamshire, HP12 4HQ

Bank

-

Legal Advisor

-

flashlight 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 flashlight limited.

charges

flashlight limited Companies House Filings - See Documents

datedescriptionview/download