Bodywise Fitness & Physiotherapy Consultants Limited

POWER SEARCH PRICING

SOLUTIONS

bodywise fitness & physiotherapy consultants limited Company Information

Dissolved

Company Number

04873465

Website

Registered Address

33 holborn, london, EC1N 2HT

Industry

Fitness facilities

Telephone

Next Accounts Due

October 2024

Group Structure

View All

Directors

Guy Bellamy21 Years

Gavin May21 Years

Shareholders

guy bellamy 50%

gavin may 42.9%

View All

bodywise fitness & physiotherapy consultants limited Estimated Valuation

£105.8k

Pomanda estimates the enterprise value of BODYWISE FITNESS & PHYSIOTHERAPY CONSULTANTS LIMITED at £105.8k based on a Turnover of £86k and 1.23x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Bodywise Fitness & Physiotherapy Consultants Limited is a dissolved company that was located in london, EC1N 2HT with a Companies House number of 04873465. It operated in the fitness facilities sector, SIC Code 93130. Founded in August 2003, it's largest shareholder was guy bellamy with a 50% stake. The last turnover for Bodywise Fitness & Physiotherapy Consultants Limited was estimated at £86k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Bodywise Fitness & Physiotherapy Consultants Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating1.5out of 5

1 Strong

3 Regular

3 Weak

Size

annual sales of £86k, make it smaller than the average company (£206k)

Growth

3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (-6.5%)

EXPORT

Bodywise Fitness & Physiotherapy Consultants Limited's latest turnover from October 2021 is estimated at £86 thousand and the company has net assets of £23 thousand. According to their latest financial statements, Bodywise Fitness & Physiotherapy Consultants Limited has 2 employees and maintains cash reserves of £23 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	85,995	82,292	110,141	64,241	604,894	0	9,716	29,971	28,768	11,121	27,050	36,969	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,053	14,561	15,506	8,539	73,403	0	1,102	4,516	5,607	1,464	4,672	5,532	0
Gross Profit	83,942	67,731	94,635	55,702	531,491	0	8,615	25,455	23,161	9,657	22,378	31,437	0
Admin Expenses	119,985	81,564	92,762	55,762	508,299	-16,851	3,434	13,139	680	21,099	22,980	29,086	-21,830
Operating Profit	-36,043	-13,833	1,873	-60	23,192	16,851	5,181	12,316	22,481	-11,442	-602	2,351	21,830
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	45	54	348	351	113	96	163	208	217	231	383	477	230
Pre-Tax Profit	-35,998	-13,779	2,221	291	23,305	16,948	5,344	12,524	22,697	-11,211	-219	2,828	22,060
Tax	0	0	-422	-55	-4,428	-3,389	-1,069	-2,630	-5,220	0	0	-792	-6,177
Profit After Tax	-35,998	-13,779	1,799	236	18,877	13,558	4,275	9,894	17,477	-11,211	-219	2,036	15,883
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-35,998	-13,779	1,799	236	18,877	13,558	4,275	9,894	17,477	-11,211	-219	2,036	15,883
Employee Costs	36,695	39,531	36,098	32,520	29,924	0	17,179	18,512	16,662	16,834	17,000	15,652	0
Number Of Employees	2	2	2	2	2	0	1	1	1	1	1	1	0
EBITDA*	-35,768	-12,749	2,906	1,228	24,043	17,364	5,865	13,228	23,697	-10,966	33	3,198	22,959

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	0	2,633	3,095	48,830	2,555	1,538	2,051	2,735	3,647	1,428	1,904	2,539	3,386
Intangible Assets	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
Debtors (Due After 1 year)	0	33,725	56,205	0	0	44,964	44,964	44,964	22,042	12,840	12,840	10,700	9,822
Total Fixed Assets	0	36,358	59,300	48,830	2,555	46,502	47,015	47,699	25,689	14,268	14,744	13,239	13,208
Stock & work in progress	0	0	0	0	0	0	0	0	440	440	440	440	440
Trade Debtors	0	732	0	218	56,205	0	0	0	0	0	0	0	0
Group Debtors	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
Cash	22,968	66,275	42,484	50,223	43,422	46,615	30,462	34,724	48,665	37,980	54,296	98,982	91,905
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	22,968	67,007	42,484	50,441	99,627	46,615	30,462	34,724	49,105	38,420	54,736	99,422	92,345
total assets	22,968	103,365	101,784	99,271	102,182	93,117	77,477	82,423	74,794	52,688	69,480	112,661	105,553
Bank overdraft	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
Trade Creditors	0	0	0	0	0	0	26,532	48,559	50,825	28,546	49,127	62,089	51,317
Group/Directors Accounts	0	0	0	0	0	0	12,806	0	0	17,650	2,650	32,650	38,350
other short term finances	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
other current liabilities	0	29,399	29,039	0	31,472	41,284	0	0	0	0	0	0	0
total current liabilities	0	29,399	29,039	28,325	31,472	41,284	39,338	48,559	50,825	46,196	51,777	94,739	89,667
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	15,000	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	15,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	0	44,399	29,039	28,325	31,472	41,284	39,338	48,559	50,825	46,196	51,777	94,739	89,667
net assets	22,968	58,966	72,745	70,946	70,710	51,833	38,139	33,864	23,969	6,492	17,703	17,922	15,886
total shareholders funds	22,968	58,966	72,745	70,946	70,710	51,833	38,139	33,864	23,969	6,492	17,703	17,922	15,886

	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	-36,043	-13,833	1,873	-60	23,192	16,851	5,181	12,316	22,481	-11,442	-602	2,351	21,830
Depreciation	275	1,084	1,033	1,288	851	513	684	912	1,216	476	635	847	1,129
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-422	-55	-4,428	-3,389	-1,069	-2,630	-5,220	0	0	-792	-6,177
Stock	0	0	0	0	0	0	0	-440	0	0	0	0	440
Debtors	-34,457	-21,748	55,987	-55,987	11,241	0	0	22,922	9,202	0	2,140	878	9,822
Creditors	0	0	0	0	0	-26,532	-22,027	-2,266	22,279	-20,581	-12,962	10,772	51,317
Accruals and Deferred Income	-29,399	360	29,039	-31,472	-9,812	41,284	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-30,710	9,359	-24,464	25,688	-1,438	28,727	-17,231	-14,150	31,554	-31,547	-15,069	12,300	57,837
Investing Activities
capital expenditure	2,358	-622	44,702	-47,563	-1,868	0	0	0	-3,435	0	0	0	-4,515
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	2,358	-622	44,702	-47,563	-1,868	0	0	0	-3,435	0	0	0	-4,515
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	-12,806	12,806	0	-17,650	15,000	-30,000	-5,700	38,350
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-15,000	15,000	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	136	0	1	0	0	0	0	3
interest	45	54	348	351	113	96	163	208	217	231	383	477	230
cash flow from financing	-14,955	15,054	348	351	113	-12,574	12,969	209	-17,433	15,231	-29,617	-5,223	38,583
cash and cash equivalents
cash	-43,307	23,791	-7,739	6,801	-3,193	16,153	-4,262	-13,941	10,685	-16,316	-44,686	7,077	91,905
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-43,307	23,791	-7,739	6,801	-3,193	16,153	-4,262	-13,941	10,685	-16,316	-44,686	7,077	91,905

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for bodywise fitness & physiotherapy consultants limited. Get real-time insights into bodywise fitness & physiotherapy consultants 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

Perform a competitor analysis for bodywise fitness & physiotherapy consultants limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other undefined companies, companies in EC1N area or any other competitors across 12 key performance metrics.

BODYWISE FITNESS & PHYSIOTHERAPY CONSULTANTS LIMITED group structure

Bodywise Fitness & Physiotherapy Consultants Limited has no subsidiary companies.

Ultimate parent company

BODYWISE FITNESS & PHYSIOTHERAPY CONSULTANTS LIMITED

04873465

BODYWISE FITNESS & PHYSIOTHERAPY CONSULTANTS LIMITED Shareholders

guy bellamy	50%
gavin may	42.86%
fay-ellen worboys-may	7.14%

Bodywise Fitness & Physiotherapy Consultants Limited currently has 2 directors. The longest serving directors include Mr Guy Bellamy (Aug 2003) and Mr Gavin May (Aug 2003).

officer	country	age	start	end	role
Mr Guy Bellamy		51 years	Aug 2003	-	Director
Mr Gavin May		56 years	Aug 2003	-	Director

P&L

October 2021

turnover

86k

+5%

operating profit

-36k

gross margin

97.7%

+18.6%

turnover

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

Balance Sheet

October 2021

net assets

23k

-0.61%

total assets

23k

-0.78%

cash

23k

-0.65%

net assets

Total assets minus all liabilities

Similar Companies

morefit limited

sf canary wharf limited

1.5

true health limited

hotpod yoga limited

brightline performance limited

company number

04873465

Type

Private limited with Share Capital

industry

93130 - Fitness facilities

incorporation date

August 2003

ultimate parent company

None

previous names

N/A

address

33 holborn, london, EC1N 2HT

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 bodywise fitness & physiotherapy consultants limited.

bodywise fitness & physiotherapy consultants limited Company Information

bodywise fitness & physiotherapy consultants limited Estimated Valuation

bodywise fitness & physiotherapy consultants limited Estimated Valuation

bodywise fitness & physiotherapy consultants limited Estimated Valuation

Bodywise Fitness & Physiotherapy Consultants Limited Overview

Bodywise Fitness & Physiotherapy Consultants Limited Health Check

BODYWISE FITNESS & PHYSIOTHERAPY CONSULTANTS LIMITED financials

bodywise fitness & physiotherapy consultants limited Credit Report and Business Information

Bodywise Fitness & Physiotherapy Consultants Limited Competitor Analysis

bodywise fitness & physiotherapy consultants limited Ownership

bodywise fitness & physiotherapy consultants limited directors

bodywise fitness & physiotherapy consultants limited company details

bodywise fitness & physiotherapy consultants limited Charges & Mortgages

bodywise fitness & physiotherapy consultants limited Companies House Filings - See Documents