flashlight limited Company Information
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
Shareholders
a c worldwide group limited 100%
flashlight limited Estimated Valuation
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
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
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.
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
4 Strong
4 Regular
4 Weak
Size
annual sales of £3.6m, make it smaller than the average company (£15.1m)
- Flashlight Limited
£15.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (7.6%)
- Flashlight Limited
7.6% - Industry AVG
Production
with a gross margin of 25%, this company has a comparable cost of product (25%)
- Flashlight Limited
25% - Industry AVG
Profitability
an operating margin of -3.8% make it less profitable than the average company (4.4%)
- Flashlight Limited
4.4% - Industry AVG
Employees
with 9 employees, this is below the industry average (31)
9 - Flashlight Limited
31 - Industry AVG
Pay Structure
on an average salary of £53.6k, the company has an equivalent pay structure (£53.6k)
- Flashlight Limited
£53.6k - Industry AVG
Efficiency
resulting in sales per employee of £398.9k, this is equally as efficient (£464k)
- Flashlight Limited
£464k - Industry AVG
Debtor Days
it gets paid by customers after 68 days, this is later than average (56 days)
- Flashlight Limited
56 days - Industry AVG
Creditor Days
its suppliers are paid after 55 days, this is slower than average (33 days)
- Flashlight Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 64 days, this is in line with average (65 days)
- Flashlight Limited
65 days - Industry AVG
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
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
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 House, Pomanda Estimates
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||||
Other Income Or Grants | ||||||||||||||||
Cost Of Sales | ||||||||||||||||
Gross Profit | ||||||||||||||||
Admin Expenses | ||||||||||||||||
Operating Profit | ||||||||||||||||
Interest Payable | ||||||||||||||||
Interest Receivable | ||||||||||||||||
Pre-Tax Profit | ||||||||||||||||
Tax | ||||||||||||||||
Profit After Tax | ||||||||||||||||
Dividends Paid | ||||||||||||||||
Retained Profit | ||||||||||||||||
Employee Costs | ||||||||||||||||
Number Of Employees | 9 | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 8 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 9,934 | 15,906 | 20,055 | 23,132 | 27,259 | 36,781 | 29,369 | 22,948 | 11,852 | 18,568 | 26,316 | 33,273 | 44,784 | 54,472 | 49,025 | 25,406 |
Intangible Assets | 0 | 0 | 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 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 9,934 | 15,906 | 20,055 | 23,132 | 27,259 | 36,781 | 29,369 | 22,948 | 11,852 | 18,568 | 26,316 | 33,273 | 44,784 | 54,472 | 49,025 | 25,406 |
Stock & work in progress | 476,255 | 522,183 | 845,427 | 355,375 | 425,265 | 515,829 | 538,728 | 371,996 | 447,323 | 113,072 | 118,828 | 115,250 | 109,702 | 113,502 | 106,952 | 99,836 |
Trade Debtors | 671,549 | 631,282 | 418,031 | 286,887 | 615,816 | 1,293,642 | 968,586 | 615,918 | 1,104,064 | 487,649 | 739,545 | 619,266 | 448,233 | 410,514 | 485,192 | 405,139 |
Group Debtors | 2,895 | 0 | 2,567 | 0 | 0 | 3,643 | 55,284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 18,376 | 17,568 | 20,330 | 5,559 | 6,617 | 9,887 | 12,610 | 10,341 | 184,102 | 0 | 0 | 0 | 0 | 63,206 | 24,398 | 0 |
Cash | 781,364 | 1,197,613 | 1,428,969 | 1,209,584 | 945,951 | 928,319 | 487,194 | 666,430 | 492,866 | 615,422 | 762,331 | 299,000 | 299,505 | 205,790 | 418,356 | 300,260 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,950,439 | 2,368,646 | 2,715,324 | 1,857,405 | 1,993,649 | 2,751,320 | 2,062,402 | 1,664,685 | 2,228,355 | 1,216,143 | 1,620,704 | 1,033,516 | 857,440 | 793,012 | 1,034,898 | 805,235 |
total assets | 1,960,373 | 2,384,552 | 2,735,379 | 1,880,537 | 2,020,908 | 2,788,101 | 2,091,771 | 1,687,633 | 2,240,207 | 1,234,711 | 1,647,020 | 1,066,789 | 902,224 | 847,484 | 1,083,923 | 830,641 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 407,603 | 605,927 | 757,263 | 433,319 | 405,625 | 1,119,904 | 582,462 | 370,264 | 857,278 | 998,766 | 1,441,626 | 798,872 | 658,213 | 589,916 | 787,781 | 566,518 |
Group/Directors Accounts | 139,363 | 84,000 | 119,420 | 88,018 | 0 | 84,654 | 277,636 | 63,036 | 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 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 2,875 | 2,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 156,395 | 347,729 | 491,277 | 469,800 | 424,454 | 429,297 | 406,397 | 362,090 | 530,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 703,361 | 1,037,656 | 1,367,960 | 991,137 | 832,954 | 1,636,213 | 1,266,495 | 795,390 | 1,387,476 | 998,766 | 1,441,626 | 798,872 | 658,213 | 589,916 | 787,781 | 566,518 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 14,076 | 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 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 11,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,667 |
provisions | 876 | 1,890 | 2,343 | 1,824 | 5,179 | 5,448 | 3,701 | 2,178 | 2,371 | 3,714 | 4,882 | 6,183 | 7,384 | 8,784 | 6,671 | 3,478 |
total long term liabilities | 876 | 1,890 | 2,343 | 1,824 | 16,380 | 19,524 | 3,701 | 2,178 | 2,371 | 3,714 | 4,882 | 6,183 | 7,384 | 8,784 | 6,671 | 7,145 |
total liabilities | 704,237 | 1,039,546 | 1,370,303 | 992,961 | 849,334 | 1,655,737 | 1,270,196 | 797,568 | 1,389,847 | 1,002,480 | 1,446,508 | 805,055 | 665,597 | 598,700 | 794,452 | 573,663 |
net assets | 1,256,136 | 1,345,006 | 1,365,076 | 887,576 | 1,171,574 | 1,132,364 | 821,575 | 890,065 | 850,360 | 232,231 | 200,512 | 261,734 | 236,627 | 248,784 | 289,471 | 256,978 |
total shareholders funds | 1,256,136 | 1,345,006 | 1,365,076 | 887,576 | 1,171,574 | 1,132,364 | 821,575 | 890,065 | 850,360 | 232,231 | 200,512 | 261,734 | 236,627 | 248,784 | 289,471 | 256,978 |
Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||||
Operating Profit | ||||||||||||||||
Depreciation | 4,805 | 5,714 | 6,337 | 7,421 | 9,522 | 11,426 | 10,479 | 2,170 | 7,166 | 13,226 | 13,466 | 12,110 | 13,073 | 13,932 | 14,026 | 8,109 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||||||
Stock | -45,928 | -323,244 | 490,052 | -69,890 | -90,564 | -22,899 | 166,732 | -75,327 | 334,251 | -5,756 | 3,578 | 5,548 | -3,800 | 6,550 | 7,116 | 99,836 |
Debtors | 43,970 | 207,922 | 148,482 | -329,987 | -684,739 | 270,692 | 410,221 | -661,907 | 800,517 | -251,896 | 120,279 | 171,033 | -25,487 | -35,870 | 104,451 | 405,139 |
Creditors | -198,324 | -151,336 | 323,944 | 27,694 | -714,279 | 537,442 | 212,198 | -487,014 | -141,488 | -442,860 | 642,754 | 140,659 | 68,297 | -197,865 | 221,263 | 566,518 |
Accruals and Deferred Income | -191,334 | -143,548 | 21,477 | 45,346 | -4,843 | 22,900 | 44,307 | -168,108 | 530,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | -1,014 | -453 | 519 | -3,355 | -269 | 1,747 | 1,523 | -193 | -1,343 | -1,168 | -1,301 | -1,201 | -1,400 | 2,113 | 3,193 | 3,478 |
Cash flow from operations | ||||||||||||||||
Investing Activities | ||||||||||||||||
capital expenditure | ||||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||||
Financing Activities | ||||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 55,363 | -35,420 | 31,402 | 88,018 | -84,654 | -192,982 | 214,600 | 63,036 | 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 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | -2,875 | -13,559 | 16,434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | -11,201 | 11,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,667 | 3,667 |
share issue | ||||||||||||||||
interest | ||||||||||||||||
cash flow from financing | ||||||||||||||||
cash and cash equivalents | ||||||||||||||||
cash | -416,249 | -231,356 | 219,385 | 263,633 | 17,632 | 441,125 | -179,236 | 173,564 | -122,556 | -146,909 | 463,331 | -505 | 93,715 | -212,566 | 118,096 | 300,260 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -416,249 | -231,356 | 219,385 | 263,633 | 17,632 | 441,125 | -179,236 | 173,564 | -122,556 | -146,909 | 463,331 | -505 | 93,715 | -212,566 | 118,096 | 300,260 |
flashlight limited Credit Report and Business Information
Flashlight Limited Competitor Analysis
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 directors
Flashlight Limited currently has 6 directors. The longest serving directors include Mr Andrew Dodd (Jul 2002) and Mr Phillip Capstick (Sep 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Andrew Dodd | England | 59 years | Jul 2002 | - | Director |
Mr Phillip Capstick | 59 years | Sep 2016 | - | Director | |
Mr Jonathan Walters | United Kingdom | 57 years | Sep 2016 | - | Director |
Mr Phillip Capstick | 59 years | Sep 2016 | - | Director | |
Mr David Manister | England | 44 years | May 2018 | - | Director |
Mr Gerard Murphy | England | 60 years | Jun 2023 | - | Director |
P&L
January 2024turnover
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 2024net 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.
flashlight limited Companies House Filings - See Documents
date | description | view/download |
---|