musclestars4u limited
musclestars4u limited Company Information
Company Number
05877570
Next Accounts
Dec 2024
Industry
Other business support service activities n.e.c.
Directors
Shareholders
mr frederic-patrick maier-bozic
Group Structure
View All
Contact
Registered Address
69 great hampton street, birmingham, B18 6EW
Website
musclestars4u.demusclestars4u limited Estimated Valuation
Pomanda estimates the enterprise value of MUSCLESTARS4U LIMITED at £98.3k based on a Turnover of £241.4k and 0.41x industry multiple (adjusted for size and gross margin).
musclestars4u limited Estimated Valuation
Pomanda estimates the enterprise value of MUSCLESTARS4U LIMITED at £0 based on an EBITDA of £-128.5k and a 3.11x industry multiple (adjusted for size and gross margin).
musclestars4u limited Estimated Valuation
Pomanda estimates the enterprise value of MUSCLESTARS4U LIMITED at £0 based on Net Assets of £-65.8k and 2.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Musclestars4u Limited Overview
Musclestars4u Limited is a dissolved company that was located in birmingham, B18 6EW with a Companies House number of 05877570. It operated in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in July 2006, it's largest shareholder was mr frederic-patrick maier-bozic with a 100% stake. The last turnover for Musclestars4u Limited was estimated at £241.4k.
Upgrade for unlimited company reports & a free credit check
Musclestars4u Limited Health Check
Pomanda's financial health check has awarded Musclestars4U Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
6 Weak
Size
annual sales of £241.4k, make it smaller than the average company (£2.3m)
- Musclestars4u Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (4.3%)
- Musclestars4u Limited
4.3% - Industry AVG
Production
with a gross margin of 16.9%, this company has a higher cost of product (37.6%)
- Musclestars4u Limited
37.6% - Industry AVG
Profitability
an operating margin of -53.5% make it less profitable than the average company (6.1%)
- Musclestars4u Limited
6.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (21)
- Musclestars4u Limited
21 - Industry AVG
Pay Structure
on an average salary of £41.8k, the company has an equivalent pay structure (£41.8k)
- Musclestars4u Limited
£41.8k - Industry AVG
Efficiency
resulting in sales per employee of £241.4k, this is more efficient (£141.7k)
- Musclestars4u Limited
£141.7k - Industry AVG
Debtor Days
it gets paid by customers after 26 days, this is earlier than average (46 days)
- Musclestars4u Limited
46 days - Industry AVG
Creditor Days
its suppliers are paid after 293 days, this is slower than average (33 days)
- Musclestars4u Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 137 days, this is more than average (29 days)
- Musclestars4u Limited
29 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Musclestars4u Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 159.8%, this is a higher level of debt than the average (68.4%)
159.8% - Musclestars4u Limited
68.4% - Industry AVG
MUSCLESTARS4U LIMITED financials
Musclestars4U Limited's latest turnover from December 2017 is estimated at £241.4 thousand and the company has net assets of -£65.8 thousand. According to their latest financial statements, we estimate that Musclestars4U Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 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 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 3,668 | 4,332 | 2,386 | 4,038 | 3,200 | 2,989 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 11,207 | 11,207 | 10,957 | 10,815 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 14,875 | 15,539 | 13,343 | 14,854 | 3,200 | 2,989 | 0 | 0 | 0 |
| Stock & work in progress | 75,588 | 89,745 | 41,617 | 61,443 | 45,668 | 34,826 | 19,423 | 18,115 | 12,317 |
| Trade Debtors | 17,730 | 42,394 | 31,842 | 15,191 | 20,489 | 19,466 | 21,176 | 11,119 | 9,952 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 22,013 | 28,356 | 18,060 | 6,212 | 7,271 | 6,377 | 1,983 |
| misc current assets | 1,820 | 3,229 | 4,851 | 1,171 | 686 | 677 | 34 | 226 | 9 |
| total current assets | 95,138 | 135,368 | 100,323 | 106,161 | 84,903 | 61,181 | 47,904 | 35,837 | 24,261 |
| total assets | 110,013 | 150,907 | 113,667 | 121,015 | 88,103 | 64,170 | 47,904 | 35,837 | 24,261 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 161,024 | 81,649 | 157,958 | 80,073 | 72,858 | 64,259 | 36,150 | 26,768 | 16,152 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 161,024 | 81,649 | 157,958 | 80,073 | 72,858 | 64,259 | 36,150 | 26,768 | 16,152 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 14,778 | 5,917 | 10,752 | 16,930 | 4,717 | 6,142 | 4,972 | 4,747 | 2,299 |
| total long term liabilities | 14,779 | 5,917 | 10,753 | 16,930 | 4,717 | 6,142 | 4,972 | 4,748 | 2,299 |
| total liabilities | 175,802 | 87,566 | 168,711 | 97,003 | 77,575 | 70,402 | 41,122 | 31,516 | 18,451 |
| net assets | -65,789 | 63,341 | -55,044 | 24,012 | 10,528 | -6,231 | 6,782 | 4,321 | 5,810 |
| total shareholders funds | -65,789 | 63,341 | -55,044 | 24,012 | 10,528 | -6,231 | 6,782 | 4,321 | 5,810 |
| Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 663 | 0 | 0 | 1,982 | 1,980 | 4,503 | 0 | 351 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||||
| Stock | -14,157 | 48,128 | -19,826 | 15,775 | 10,842 | 15,403 | 1,308 | 5,798 | 12,317 |
| Debtors | -24,664 | 10,552 | 16,650 | -5,297 | 1,022 | -1,710 | 10,057 | 1,167 | 9,952 |
| Creditors | 79,375 | -76,309 | 77,885 | 7,215 | 8,599 | 28,109 | 9,382 | 10,616 | 16,152 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 8,861 | -4,835 | -6,178 | 12,213 | -1,425 | 1,170 | 225 | 2,448 | 2,299 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 250 | 142 | 10,815 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | -22,013 | -6,343 | 10,296 | 11,849 | -1,059 | 894 | 4,393 | 1,983 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | -22,013 | -6,343 | 10,296 | 11,849 | -1,059 | 894 | 4,393 | 1,983 |
musclestars4u limited Credit Report and Business Information
Musclestars4u Limited Competitor Analysis
Perform a competitor analysis for musclestars4u limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other undefined companies, companies in B18 area or any other competitors across 12 key performance metrics.
musclestars4u limited Ownership
MUSCLESTARS4U LIMITED group structure
Musclestars4U Limited has no subsidiary companies.
Ultimate parent company
MUSCLESTARS4U LIMITED
05877570
musclestars4u limited directors
Musclestars4U Limited currently has 1 director, Mr Frederic-Patrick Maier-Bozic serving since Jul 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Frederic-Patrick Maier-Bozic | Germany | 58 years | Jul 2006 | - | Director |
P&L
December 2017turnover
241.4k
+13%
operating profit
-129.1k
0%
gross margin
17%
-2.7%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2017net assets
-65.8k
-2.04%
total assets
110k
-0.27%
cash
0
0%
net assets
Total assets minus all liabilities
musclestars4u limited company details
company number
05877570
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
July 2006
age
18
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2017
previous names
muclestars4u limited (July 2006)
accountant
-
auditor
-
address
69 great hampton street, birmingham, B18 6EW
Bank
-
Legal Advisor
-
musclestars4u 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 musclestars4u limited.
musclestars4u limited Companies House Filings - See Documents
| date | description | view/download |
|---|
