Bodilight Beauty Clinic Ltd

POWER SEARCH PRICING

SOLUTIONS

bodilight beauty clinic ltd Company Information

Company Number

04825393

Next Accounts

Dec 2025

Directors

Louise Tattersall

Paraskevas Avraam

View All

Shareholders

louise tattersall

steve tattersall

View All

Group Structure

View All

Industry

Other retail sale in non-specialised stores

Registered Address

33 mill ridge, edgware, HA8 7PE

Website

www.bodilight.co.uk

bodilight beauty clinic ltd Estimated Valuation

£904.2k

Pomanda estimates the enterprise value of BODILIGHT BEAUTY CLINIC LTD at £904.2k based on Net Assets of £290.4k and 3.11x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Bodilight Beauty Clinic Ltd is a live company located in edgware, HA8 7PE with a Companies House number of 04825393. It operates in the other retail sale in non-specialised stores sector, SIC Code 47190. Founded in July 2003, it's largest shareholder is louise tattersall with a 31.8% stake. Bodilight Beauty Clinic Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £354.6k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bodilight Beauty Clinic Ltd a 3 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 Rating3out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £354.6k, make it smaller than the average company (£1.1m)

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (13.9%)

EXPORT

Bodilight Beauty Clinic Ltd's latest turnover from March 2024 is estimated at £354.6 thousand and the company has net assets of £290.4 thousand. According to their latest financial statements, Bodilight Beauty Clinic Ltd has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Turnover	354,644	309,172	273,705	215,983	384,819	495,379	382,319	572,039	513,615	222,350	213,319	113,734	109,621	432,291	636,916
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	256,543	224,044	195,454	158,453	271,209	354,021	273,632	405,757	363,150	157,669	151,713	82,997	79,668	309,145	455,149
Gross Profit	98,101	85,127	78,251	57,531	113,611	141,358	108,687	166,281	150,465	64,681	61,606	30,737	29,953	123,146	181,768
Admin Expenses	85,069	85,128	64,744	73,832	104,349	108,035	74,925	74,430	152,316	28,829	34,288	48,315	60,090	138,975	-48,618
Operating Profit	13,032	-1	13,507	-16,301	9,262	33,323	33,762	91,851	-1,851	35,852	27,318	-17,578	-30,137	-15,829	230,386
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	32	142	183	125	95	143	107	39
Pre-Tax Profit	13,032	-1	13,507	-16,301	9,262	33,323	33,762	91,883	-1,709	36,035	27,443	-17,483	-29,994	-15,722	230,425
Tax	-3,258	0	-2,566	0	-1,760	-6,331	-6,415	-18,376	0	-7,567	-6,312	0	0	0	-64,519
Profit After Tax	9,774	-1	10,941	-16,301	7,502	26,992	27,347	73,506	-1,709	28,468	21,131	-17,483	-29,994	-15,722	165,906
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	9,774	-1	10,941	-16,301	7,502	26,992	27,347	73,506	-1,709	28,468	21,131	-17,483	-29,994	-15,722	165,906
Employee Costs	228,033	191,667	192,031	180,510	183,801	220,282	51,140	83,284	65,456	33,240	32,883	15,955	16,046	63,101	90,869
Number Of Employees	11	10	10	10	10	12	3	5	4	2	2	1	1	4	6
EBITDA*	13,032	-1	13,507	-16,301	9,262	33,323	33,762	91,851	-1,851	35,852	28,197	3,422	-9,137	5,171	251,386

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Tangible Assets	520,941	497,741	497,741	497,741	505,252	515,425	552,936	574,751	497,743	497,743	497,743	498,622	519,622	540,622	561,622
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	520,941	497,741	497,741	497,741	505,252	515,425	552,936	574,751	497,743	497,743	497,743	498,622	519,622	540,622	561,622
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	5,248	20,758	26,422	14,107	51,030	73,384	48,728	67,769	55,244	14,643	10,502	3,305	1,416	57,727	79,316
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	25,515	31,242	42,065	8,010	30,062	27,177	15,497
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	5,248	20,758	26,422	14,107	51,030	73,384	48,728	67,769	80,759	45,885	52,567	11,315	31,478	84,904	94,813
total assets	526,189	518,499	524,163	511,848	556,282	588,809	601,664	642,520	578,502	543,628	550,310	509,937	551,100	625,526	656,435
Bank overdraft	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
Trade Creditors	92,946	65,624	53,921	30,832	49,346	68,637	91,800	143,912	136,188	83,842	84,672	50,164	58,263	68,015	68,796
Group/Directors Accounts	0	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	0
hp & lease commitments	0	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	0	0	0
total current liabilities	92,946	65,624	53,921	30,832	49,346	68,637	91,800	143,912	136,188	83,842	84,672	50,164	58,263	68,015	68,796
loans	0	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	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	142,886	172,292	189,658	211,373	220,992	241,730	258,414	274,505	291,387	307,180	341,500	356,766	372,347	407,027	421,433
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	142,886	172,292	189,658	211,373	220,992	241,730	258,414	274,505	291,387	307,180	341,500	356,766	372,347	407,027	421,433
total liabilities	235,832	237,916	243,579	242,205	270,338	310,367	350,214	418,417	427,575	391,022	426,172	406,930	430,610	475,042	490,229
net assets	290,357	280,583	280,584	269,643	285,944	278,442	251,450	224,103	150,927	152,606	124,138	103,007	120,490	150,484	166,206
total shareholders funds	290,357	280,583	280,584	269,643	285,944	278,442	251,450	224,103	150,927	152,606	124,138	103,007	120,490	150,484	166,206

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	13,032	-1	13,507	-16,301	9,262	33,323	33,762	91,851	-1,851	35,852	27,318	-17,578	-30,137	-15,829	230,386
Depreciation	0	0	0	0	0	0	0	0	0	0	879	21,000	21,000	21,000	21,000
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-3,258	0	-2,566	0	-1,760	-6,331	-6,415	-18,376	0	-7,567	-6,312	0	0	0	-64,519
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-15,510	-5,664	12,315	-36,923	-22,354	24,656	-19,041	12,525	40,601	4,141	7,197	1,889	-56,311	-21,589	79,316
Creditors	27,322	11,703	23,089	-18,514	-19,291	-23,163	-52,112	7,724	52,346	-830	34,508	-8,099	-9,752	-781	68,796
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	52,606	17,366	21,715	2,108	10,565	-20,827	-5,724	68,674	9,894	23,314	49,196	-6,566	37,422	25,979	176,347
Investing Activities
capital expenditure	-23,200	0	0	7,511	10,173	37,511	21,815	-77,008	0	0	0	0	0	0	-582,622
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-23,200	0	0	7,511	10,173	37,511	21,815	-77,008	0	0	0	0	0	0	-582,622
Financing Activities
Bank loans	0	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	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-29,406	-17,366	-21,715	-9,619	-20,738	-16,684	-16,091	-16,882	-15,793	-34,320	-15,266	-15,581	-34,680	-14,406	421,433
share issue	0	0	0	0	0	0	0	-330	30	0	0	0	0	0	300
interest	0	0	0	0	0	0	0	32	142	183	125	95	143	107	39
cash flow from financing	-29,406	-17,366	-21,715	-9,619	-20,738	-16,684	-16,091	-17,180	-15,621	-34,137	-15,141	-15,486	-34,537	-14,299	421,772
cash and cash equivalents
cash	0	0	0	0	0	0	0	-25,515	-5,727	-10,823	34,055	-22,052	2,885	11,680	15,497
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-25,515	-5,727	-10,823	34,055	-22,052	2,885	11,680	15,497

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bodilight beauty clinic ltd. Get real-time insights into bodilight beauty clinic ltd'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 bodilight beauty clinic ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in HA8 area or any other competitors across 12 key performance metrics.

BODILIGHT BEAUTY CLINIC LTD group structure

Bodilight Beauty Clinic Ltd has no subsidiary companies.

Ultimate parent company

BODILIGHT BEAUTY CLINIC LTD

04825393

BODILIGHT BEAUTY CLINIC LTD Shareholders

louise tattersall	31.82%
steve tattersall	22.73%
s. avraam	15.15%
paraskevas avraam	15.15%
vicky avraam	15.15%

Bodilight Beauty Clinic Ltd currently has 3 directors. The longest serving directors include Mrs Louise Tattersall (Feb 2004) and Mr Paraskevas Avraam (Apr 2014).

officer	country	age	start	end	role
Mrs Louise Tattersall		44 years	Feb 2004	-	Director
Mr Paraskevas Avraam	United Kingdom	43 years	Apr 2014	-	Director
Mr Avraam Avraam	England	72 years	Sep 2022	-	Director

P&L

March 2024

turnover

354.6k

+15%

operating profit

13k

gross margin

27.7%

+0.46%

turnover

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

Balance Sheet

March 2024

net assets

290.4k

+0.03%

total assets

526.2k

+0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

rbpm ltd

teddington hardware 2014 limited

krish (uk) ltd

black element ltd

0.5

omhaven limited

4.5

company number

04825393

Type

Private limited with Share Capital

industry

47190 - Other retail sale in non-specialised stores

incorporation date

July 2003

ultimate parent company

None

previous names

lp bodilight limited (September 2016)

adtree limited (February 2004)

address

33 mill ridge, edgware, HA8 7PE

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 bodilight beauty clinic ltd. Currently there are 3 open charges and 2 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 BODILIGHT BEAUTY CLINIC LTD. This can take several minutes, an email will notify you when this has completed.

bodilight beauty clinic ltd Company Information

bodilight beauty clinic ltd Estimated Valuation

bodilight beauty clinic ltd Estimated Valuation

bodilight beauty clinic ltd Estimated Valuation

Bodilight Beauty Clinic Ltd Overview

Bodilight Beauty Clinic Ltd Health Check

BODILIGHT BEAUTY CLINIC LTD financials

bodilight beauty clinic ltd Credit Report and Business Information

Bodilight Beauty Clinic Ltd Competitor Analysis

bodilight beauty clinic ltd Ownership

bodilight beauty clinic ltd directors

bodilight beauty clinic ltd company details

bodilight beauty clinic ltd Charges & Mortgages

bodilight beauty clinic ltd Capital Raised & Share Issues BETA

bodilight beauty clinic ltd Companies House Filings - See Documents