cleveleys visionplus limited

cleveleys visionplus limited Company Information

Share CLEVELEYS VISIONPLUS LIMITED
Live 
EstablishedSmallHigh

Company Number

06046217

Industry

Retail sale by opticians

 

Shareholders

cleveleys specsavers limited

specsavers uk holdings ltd & cleveleys specsavers ltd

Group Structure

View All

Contact

Registered Address

forum 6, parkway, solent business park whiteley, fareham, PO15 7PA

cleveleys visionplus limited Estimated Valuation

£970.9k

Pomanda estimates the enterprise value of CLEVELEYS VISIONPLUS LIMITED at £970.9k based on a Turnover of £1.6m and 0.63x industry multiple (adjusted for size and gross margin).

cleveleys visionplus limited Estimated Valuation

£0

Pomanda estimates the enterprise value of CLEVELEYS VISIONPLUS LIMITED at £0 based on an EBITDA of £-78.7k and a 3.52x industry multiple (adjusted for size and gross margin).

cleveleys visionplus limited Estimated Valuation

£422.5k

Pomanda estimates the enterprise value of CLEVELEYS VISIONPLUS LIMITED at £422.5k based on Net Assets of £145.8k and 2.9x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cleveleys Visionplus Limited Overview

Cleveleys Visionplus Limited is a live company located in fareham, PO15 7PA with a Companies House number of 06046217. It operates in the retail sale by opticians sector, SIC Code 47782. Founded in January 2007, it's largest shareholder is cleveleys specsavers limited with a 99.6% stake. Cleveleys Visionplus Limited is a established, small sized company, Pomanda has estimated its turnover at £1.6m with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Cleveleys Visionplus Limited Health Check

Pomanda's financial health check has awarded Cleveleys Visionplus Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3out of 5
positive_score

2 Strong

positive_score

3 Regular

positive_score

6 Weak

size

Size

annual sales of £1.6m, make it smaller than the average company (£9.7m)

£1.6m - Cleveleys Visionplus Limited

£9.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a similar rate (13%)

15% - Cleveleys Visionplus Limited

13% - Industry AVG

production

Production

with a gross margin of 57%, this company has a comparable cost of product (68.4%)

57% - Cleveleys Visionplus Limited

68.4% - Industry AVG

profitability

Profitability

an operating margin of -5.1% make it less profitable than the average company (5.6%)

-5.1% - Cleveleys Visionplus Limited

5.6% - Industry AVG

employees

Employees

with 31 employees, this is below the industry average (45)

31 - Cleveleys Visionplus Limited

45 - Industry AVG

paystructure

Pay Structure

on an average salary of £32.7k, the company has an equivalent pay structure (£32.7k)

£32.7k - Cleveleys Visionplus Limited

£32.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £50.1k, this is less efficient (£102k)

£50.1k - Cleveleys Visionplus Limited

£102k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 15 days, this is later than average (11 days)

15 days - Cleveleys Visionplus Limited

11 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 0 days, this is quicker than average (42 days)

0 days - Cleveleys Visionplus Limited

42 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Cleveleys Visionplus Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 70 weeks, this is more cash available to meet short term requirements (13 weeks)

70 weeks - Cleveleys Visionplus Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 41.5%, this is a lower level of debt than the average (58.8%)

41.5% - Cleveleys Visionplus Limited

58.8% - Industry AVG

CLEVELEYS VISIONPLUS LIMITED financials

EXPORTms excel logo

Cleveleys Visionplus Limited's latest turnover from February 2024 is estimated at £1.6 million and the company has net assets of £145.8 thousand. According to their latest financial statements, Cleveleys Visionplus Limited has 31 employees and maintains cash reserves of £140.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover1,553,020966,756841,4071,012,8552,070,0581,592,1901,486,4151,397,9771,674,4803,062,6106,677,3234,986,5607,331,4556,642,9065,384,034
Other Income Or Grants000000000000000
Cost Of Sales668,205331,917343,052794,7101,545,2711,178,856888,591453,068512,6221,127,3152,691,6551,878,6994,214,0793,710,7343,016,122
Gross Profit884,814634,839498,356218,146524,787413,334597,824944,9091,161,8591,935,2953,985,6683,107,8613,117,3772,932,1722,367,912
Admin Expenses963,482568,721621,35499,368744,437326,082406,7421,134,278733,4382,264,1843,809,7833,196,1752,915,2862,959,3392,128,602
Operating Profit-78,66866,118-122,998118,778-219,65087,252191,082-189,369428,421-328,889175,885-88,314202,091-27,167239,310
Interest Payable0000106106000000000
Interest Receivable7,5336,6031,1511931,3181,650851332307000000
Pre-Tax Profit-71,13572,721-121,847118,970-218,43888,796191,933-189,037428,729-328,889175,885-88,314202,091-27,167239,310
Tax0-13,8170-22,6040-16,871-36,4670-85,7460-36,9360-48,5020-67,007
Profit After Tax-71,13558,904-121,84796,366-218,43871,925155,466-189,037342,983-328,889138,949-88,314153,589-27,167172,303
Dividends Paid000000000000000
Retained Profit-71,13558,904-121,84796,366-218,43871,925155,466-189,037342,983-328,889138,949-88,314153,589-27,167172,303
Employee Costs1,012,680949,682924,095747,289734,178707,980739,332694,910687,899761,4911,506,0441,115,7381,827,6991,626,3451,414,076
Number Of Employees313031303230303031316954908371
EBITDA*-78,66866,118-122,998118,778-219,65087,252191,082-189,369428,421-328,889175,885-88,314202,091-27,167239,310

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets00000370000000000
Intangible Assets000000000000000
Investments & Other000000000000000
Debtors (Due After 1 year)00755373521025329002000000
Total Fixed Assets0075537352137025329002000000
Stock & work in progress000000000000000
Trade Debtors64,77663,58050,25263,356112,44981,40986,92576,82575,428168,655418,065285,402355,420330,608266,703
Group Debtors23,13270,76237,89548,16270,4900120,08745,713241,852000000
Misc Debtors20,90033,39323,9654,6975,46404,3432,2040000000
Cash140,254146,720183,448276,824108,839242,575197,501143,008122,979000000
misc current assets000000000000000
total current assets249,062314,455295,560393,039297,242495,924404,513267,750440,259168,655418,065285,402355,420330,608266,703
total assets249,062314,455296,315393,412297,763496,294404,766267,779440,259168,655418,265285,402355,420330,608266,703
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 1,48120,1593,8548,8159,6968,17110,48513,61410,745148,06468,78574,87156,575185,35294,280
Group/Directors Accounts1,0342,25939,6632,3231,79605073,153711000000
other short term finances000003,128000000000
hp & lease commitments000000000000000
other current liabilities100,76975,12494,789102,418102,781063,77176,47565,209000000
total current liabilities103,28497,542138,306113,556114,27394,36674,76393,24276,665148,06468,78574,87156,575185,35294,280
loans000000000000000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities000000000000000
provisions0000000020000000
total long term liabilities0000000020000000
total liabilities103,28497,542138,306113,556114,27394,36674,76393,24276,685148,06468,78574,87156,575185,35294,280
net assets145,778216,913158,009279,856183,490401,928330,003174,537363,57420,591349,480210,531298,845145,256172,423
total shareholders funds145,778216,913158,009279,856183,490401,928330,003174,537363,57420,591349,480210,531298,845145,256172,423
Feb 2024Feb 2023Feb 2022Feb 2021Feb 2020Feb 2019Feb 2018Apr 2017Apr 2016Apr 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit-78,66866,118-122,998118,778-219,65087,252191,082-189,369428,421-328,889175,885-88,314202,091-27,167239,310
Depreciation000000000000000
Amortisation000000000000000
Tax0-13,8170-22,6040-16,871-36,4670-85,7460-36,9360-48,5020-67,007
Stock000000000000000
Debtors-58,92754,868-3,721-72,336107,515-125,85682,494-192,509148,625-249,610132,863-70,01824,81263,905266,703
Creditors-18,67816,305-4,961-8811,525-2,314-3,1292,869-137,31979,279-6,08618,296-128,77791,07294,280
Accruals and Deferred Income25,645-19,665-7,629-363102,781-63,771-12,70411,26665,209000000
Deferred Taxes & Provisions0000000-2020000000
Cash flow from operations-12,774-5,927-131,867167,266-222,859130,15256,28817,255121,96000000-120
Investing Activities
capital expenditure0000370-370000000000
Change in Investments000000000000000
cash flow from investments0000370-370000000000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts-1,225-37,40437,3405271,796-507-2,6462,442711000000
Other Short Term Loans 0000-3,1283,128000000000
Long term loans000000000000000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities000000000000000
share issue00000000000000120
interest7,5336,6031,1511931,2121,544851332307000000
cash flow from financing6,308-30,80138,491720-1204,165-1,7952,7741,01800000120
cash and cash equivalents
cash-6,466-36,728-93,376167,985-133,73645,07454,49320,029122,979000000
overdraft000000000000000
change in cash-6,466-36,728-93,376167,985-133,73645,07454,49320,029122,979000000

cleveleys visionplus limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for cleveleys visionplus limited. Get real-time insights into cleveleys visionplus 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

Cleveleys Visionplus Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for cleveleys visionplus 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 PO15 area or any other competitors across 12 key performance metrics.

cleveleys visionplus limited Ownership

CLEVELEYS VISIONPLUS LIMITED group structure

Cleveleys Visionplus Limited has no subsidiary companies.

Ultimate parent company

2 parents

CLEVELEYS VISIONPLUS LIMITED

06046217

CLEVELEYS VISIONPLUS LIMITED Shareholders

cleveleys specsavers limited 99.58%
specsavers uk holdings ltd & cleveleys specsavers ltd 0.42%

cleveleys visionplus limited directors

Cleveleys Visionplus Limited currently has 2 directors. The longest serving directors include Ms Laika Essa (Apr 2007) and Ms Karen Simpson (Jan 2019).

officercountryagestartendrole
Ms Laika EssaUnited Kingdom47 years Apr 2007- Director
Ms Karen SimpsonEngland54 years Jan 2019- Director

P&L

February 2024

turnover

1.6m

+61%

operating profit

-78.7k

0%

gross margin

57%

-13.24%

turnover

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

Balance Sheet

February 2024

net assets

145.8k

-0.33%

total assets

249.1k

-0.21%

cash

140.3k

-0.04%

net assets

Total assets minus all liabilities

cleveleys visionplus limited company details

company number

06046217

Type

Private limited with Share Capital

industry

47782 - Retail sale by opticians

incorporation date

January 2007

age

17

incorporated

UK

accounts

Audit Exemption Subsidiary

last accounts submitted

February 2024

previous names

N/A

accountant

-

auditor

-

address

forum 6, parkway, solent business park whiteley, fareham, PO15 7PA

Bank

-

Legal Advisor

-

cleveleys visionplus 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 cleveleys visionplus limited.

cleveleys visionplus 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 CLEVELEYS VISIONPLUS LIMITED. This can take several minutes, an email will notify you when this has completed.

cleveleys visionplus limited Companies House Filings - See Documents

datedescriptionview/download