the chiro practice limited
the chiro practice limited Company Information
Company Number
05877686
Next Accounts
Apr 2025
Industry
Other human health activities
Directors
Shareholders
stephen osborne
Group Structure
View All
Contact
Registered Address
61 ty glas road, llanishen, cardiff, CF14 5ED
Website
www.thechiropractice.co.ukthe chiro practice limited Estimated Valuation
Pomanda estimates the enterprise value of THE CHIRO PRACTICE LIMITED at £58.1k based on a Turnover of £130.2k and 0.45x industry multiple (adjusted for size and gross margin).
the chiro practice limited Estimated Valuation
Pomanda estimates the enterprise value of THE CHIRO PRACTICE LIMITED at £0 based on an EBITDA of £-8 and a 3.41x industry multiple (adjusted for size and gross margin).
the chiro practice limited Estimated Valuation
Pomanda estimates the enterprise value of THE CHIRO PRACTICE LIMITED at £49.2k based on Net Assets of £20k and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Chiro Practice Limited Overview
The Chiro Practice Limited is a live company located in cardiff, CF14 5ED with a Companies House number of 05877686. It operates in the other human health activities sector, SIC Code 86900. Founded in July 2006, it's largest shareholder is stephen osborne with a 100% stake. The Chiro Practice Limited is a established, micro sized company, Pomanda has estimated its turnover at £130.2k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
The Chiro Practice Limited Health Check
Pomanda's financial health check has awarded The Chiro Practice Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £130.2k, make it smaller than the average company (£662.6k)
- The Chiro Practice Limited
£662.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (5.6%)
- The Chiro Practice Limited
5.6% - Industry AVG
Production
with a gross margin of 21%, this company has a higher cost of product (37.6%)
- The Chiro Practice Limited
37.6% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (5.8%)
- The Chiro Practice Limited
5.8% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - The Chiro Practice Limited
17 - Industry AVG
Pay Structure
on an average salary of £25.2k, the company has an equivalent pay structure (£25.2k)
- The Chiro Practice Limited
£25.2k - Industry AVG
Efficiency
resulting in sales per employee of £130.2k, this is more efficient (£46.7k)
- The Chiro Practice Limited
£46.7k - Industry AVG
Debtor Days
it gets paid by customers after 110 days, this is later than average (24 days)
- The Chiro Practice Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 103 days, this is slower than average (18 days)
- The Chiro Practice Limited
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Chiro Practice Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Chiro Practice Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64.5%, this is a higher level of debt than the average (25.5%)
64.5% - The Chiro Practice Limited
25.5% - Industry AVG
THE CHIRO PRACTICE LIMITED financials
The Chiro Practice Limited's latest turnover from July 2023 is estimated at £130.2 thousand and the company has net assets of £20 thousand. According to their latest financial statements, The Chiro Practice Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 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 | 1 | 1 | 1 | 1 | 1 | ||||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 16,898 | 20,977 | 21,652 | 18,076 | 18,306 | 9,826 | 2,828 | 3,772 | 5,029 | 6,658 | 8,546 | 4,128 | 3,945 | 4,684 | 6,246 |
| 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 | 16,898 | 20,977 | 21,652 | 18,076 | 18,306 | 9,826 | 2,828 | 3,772 | 5,029 | 6,658 | 8,546 | 4,128 | 3,945 | 4,684 | 6,246 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 39,487 | 49,500 | 21,144 | 53,886 | 60,022 | 17,173 | 1,302 | 149 | 1,750 | 701 | 1,851 | 0 | 4,551 | 3,810 | 5,169 |
| 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 | 0 | 264 | 0 | 8,212 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 1,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 39,487 | 49,500 | 21,144 | 53,886 | 60,022 | 18,923 | 1,302 | 149 | 1,750 | 965 | 1,851 | 8,212 | 4,551 | 3,810 | 5,169 |
| total assets | 56,385 | 70,477 | 42,796 | 71,962 | 78,328 | 28,749 | 4,130 | 3,921 | 6,779 | 7,623 | 10,397 | 12,340 | 8,496 | 8,494 | 11,415 |
| 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 | 29,105 | 39,518 | 27,770 | 74,866 | 25,255 | 30,651 | 8,607 | 0 | 0 | 34,861 | 27,278 | 17,059 | 13,502 | 13,184 | 10,292 |
| 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 | 29,105 | 39,518 | 27,770 | 74,866 | 25,255 | 30,651 | 8,607 | 0 | 0 | 34,861 | 27,278 | 17,059 | 13,502 | 13,184 | 10,292 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,147 | 7,728 |
| 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 | 7,262 | 10,933 | 14,939 | 20,000 | 49,560 | 25,000 | 25,000 | 28,321 | 29,719 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 770 | 1,044 | 1,358 | 397 | 0 | 0 | 0 |
| total long term liabilities | 7,262 | 10,933 | 14,939 | 20,000 | 49,560 | 25,000 | 25,000 | 28,321 | 30,489 | 1,044 | 1,358 | 397 | 0 | 1,147 | 7,728 |
| total liabilities | 36,367 | 50,451 | 42,709 | 94,866 | 74,815 | 55,651 | 33,607 | 28,321 | 30,489 | 35,905 | 28,636 | 17,456 | 13,502 | 14,331 | 18,020 |
| net assets | 20,018 | 20,026 | 87 | -22,904 | 3,513 | -26,902 | -29,477 | -24,400 | -23,710 | -28,282 | -18,239 | -5,116 | -5,006 | -5,837 | -6,605 |
| total shareholders funds | 20,018 | 20,026 | 87 | -22,904 | 3,513 | -26,902 | -29,477 | -24,400 | -23,710 | -28,282 | -18,239 | -5,116 | -5,006 | -5,837 | -6,605 |
| Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 1,257 | 1,630 | 2,308 | 3,195 | 1,376 | 1,316 | 1,562 | 2,082 | |||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Tax | |||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -10,013 | 28,356 | -32,742 | -6,136 | 42,849 | 15,871 | 1,153 | -1,601 | 1,049 | -1,150 | 1,851 | -4,551 | 741 | -1,359 | 5,169 |
| Creditors | -10,413 | 11,748 | -47,096 | 49,611 | -5,396 | 22,044 | 8,607 | 0 | -34,861 | 7,583 | 10,219 | 3,557 | 318 | 2,892 | 10,292 |
| 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 | -770 | -274 | -314 | 961 | 397 | 0 | 0 | 0 |
| 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 |
| cash flow from investments | |||||||||||||||
| 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 | -1,147 | -6,581 | 7,728 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -3,671 | -4,006 | -5,061 | -29,560 | 24,560 | 0 | -3,321 | -1,398 | 29,719 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264 | 264 | -8,212 | 8,212 | 0 | 0 | 0 |
| 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 | 0 | -264 | 264 | -8,212 | 8,212 | 0 | 0 | 0 |
the chiro practice limited Credit Report and Business Information
The Chiro Practice Limited Competitor Analysis
Perform a competitor analysis for the chiro practice limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in CF14 area or any other competitors across 12 key performance metrics.
the chiro practice limited Ownership
THE CHIRO PRACTICE LIMITED group structure
The Chiro Practice Limited has no subsidiary companies.
Ultimate parent company
THE CHIRO PRACTICE LIMITED
05877686
the chiro practice limited directors
The Chiro Practice Limited currently has 1 director, Dr Stephen Osborne serving since Jul 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Dr Stephen Osborne | Wales | 49 years | Jul 2006 | - | Director |
P&L
July 2023turnover
130.2k
-18%
operating profit
-8
0%
gross margin
21%
-1.01%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2023net assets
20k
0%
total assets
56.4k
-0.2%
cash
0
0%
net assets
Total assets minus all liabilities
the chiro practice limited company details
company number
05877686
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
July 2006
age
18
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2023
previous names
N/A
accountant
TAXASSIST ACCOUNTANTS
auditor
-
address
61 ty glas road, llanishen, cardiff, CF14 5ED
Bank
-
Legal Advisor
-
the chiro practice 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 the chiro practice limited.
the chiro practice limited Capital Raised & Share Issues BETA
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 THE CHIRO PRACTICE LIMITED. This can take several minutes, an email will notify you when this has completed.
the chiro practice limited Companies House Filings - See Documents
| date | description | view/download |
|---|
