The Boutique Salon Limited

POWER SEARCH PRICING

SOLUTIONS

the boutique salon limited Company Information

Live

EstablishedSmallHealthy

Company Number

06208681

Website

www.theboutiqueatelier.co.uk

Registered Address

367 chester road, little sutton, ellesmere port, cheshire, CH66 3RQ

Industry

Hairdressing and other beauty treatment

Telephone

441513391800

Next Accounts Due

January 2026

Group Structure

View All

Directors

Beverley Thomas5 Years

Richard Phillipart5 Years

View All

Shareholders

richard phillipart 80%

piotr phillipart 20%

the boutique salon limited Estimated Valuation

£411.1k

Pomanda estimates the enterprise value of THE BOUTIQUE SALON LIMITED at £411.1k based on a Turnover of £501k and 0.82x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

The Boutique Salon Limited is a live company located in ellesmere port, CH66 3RQ with a Companies House number of 06208681. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in April 2007, it's largest shareholder is richard phillipart with a 80% stake. The Boutique Salon Limited is a established, small sized company, Pomanda has estimated its turnover at £501k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded The Boutique Salon Limited 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

2 Regular

5 Weak

Size

annual sales of £501k, make it larger than the average company (£83k)

Growth

3 year (CAGR) sales growth of 7%, show it is growing at a slower rate (17.5%)

EXPORT

The Boutique Salon Limited's latest turnover from April 2024 is estimated at £501 thousand and the company has net assets of -£1.7 thousand. According to their latest financial statements, The Boutique Salon Limited has 17 employees and maintains cash reserves of £31.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	501,005	452,893	412,494	409,716	394,831	367,918	427,461	453,302	30,740	32,812	30,257	51,023	71,502	52,750	65,501
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	107,417	100,571	96,725	99,181	84,324	63,651	85,451	99,486	6,249	7,202	6,952	12,788	20,313	13,967	18,510
Gross Profit	393,589	352,322	315,770	310,535	310,507	304,268	342,010	353,817	24,491	25,610	23,306	38,236	51,189	38,783	46,991
Admin Expenses	398,172	333,058	341,052	284,170	311,435	302,285	345,839	357,864	23,018	33,333	19,344	33,405	48,015	34,199	56,933
Operating Profit	-4,583	19,264	-25,282	26,365	-928	1,983	-3,829	-4,047	1,473	-7,723	3,962	4,831	3,174	4,584	-9,942
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,828	1,464	102	0	0	0	0	15	50	43	49	52	45	33	13
Pre-Tax Profit	-2,755	20,728	-25,180	26,365	-928	1,983	-3,829	-4,033	1,523	-7,680	4,011	4,883	3,218	4,616	-9,929
Tax	0	-5,182	0	-5,009	0	-377	0	0	-304	0	-842	-1,123	-772	-1,200	0
Profit After Tax	-2,755	15,546	-25,180	21,356	-928	1,606	-3,829	-4,033	1,218	-7,680	3,169	3,760	2,446	3,416	-9,929
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-2,755	15,546	-25,180	21,356	-928	1,606	-3,829	-4,033	1,218	-7,680	3,169	3,760	2,446	3,416	-9,929
Employee Costs	220,766	254,725	258,476	256,057	210,052	175,450	181,901	197,290	18,065	18,855	16,475	31,313	44,608	27,447	40,214
Number Of Employees	17	18	19	21	17	16	16	15	1	1	1	2	3	2	3
EBITDA*	-1,434	28,522	-25,282	26,365	-928	1,983	-3,829	-4,047	8,143	-5,579	6,218	7,250	5,146	5,955	-9,228

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	289	3,181	12,439	24,510	18,188	9,766	13,633	18,272	24,154	4,616	5,515	6,571	7,590	6,270	5,429
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	289	3,181	12,439	24,510	18,188	9,766	13,633	18,272	24,154	4,616	5,515	6,571	7,590	6,270	5,429
Stock & work in progress	10,265	16,379	16,379	0	0	0	0	0	9,670	8,270	4,925	6,250	3,500	2,950	2,500
Trade Debtors	0	0	0	68,493	35,632	33,674	40,981	33,919	573	592	528	0	0	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	1,855	292	513	0	0	0	0	0	0	0	0	0	0	0	0
Cash	31,426	41,678	27,235	0	0	0	0	0	11,601	8,317	8,990	10,733	9,931	8,014	5,071
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	43,546	58,349	44,127	68,493	35,632	33,674	40,981	33,919	21,844	17,179	14,443	16,983	13,431	10,964	7,571
total assets	43,835	61,530	56,566	93,003	53,820	43,440	54,614	52,191	45,998	21,795	19,958	23,554	21,021	17,234	13,000
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	18,746	12,813	14,081	82,431	64,604	53,296	66,076	59,824	49,498	26,513	16,996	23,761	24,988	23,647	22,829
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	26,806	47,679	56,993	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	45,552	60,492	71,074	82,431	64,604	53,296	66,076	59,824	49,498	26,513	16,996	23,761	24,988	23,647	22,829
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	0	0	0	0	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	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total liabilities	45,552	60,492	71,074	82,431	64,604	53,296	66,076	59,824	49,498	26,513	16,996	23,761	24,988	23,647	22,829
net assets	-1,717	1,038	-14,508	10,572	-10,784	-9,856	-11,462	-7,633	-3,500	-4,718	2,962	-207	-3,967	-6,413	-9,829
total shareholders funds	-1,717	1,038	-14,508	10,572	-10,784	-9,856	-11,462	-7,633	-3,500	-4,718	2,962	-207	-3,967	-6,413	-9,829

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-4,583	19,264	-25,282	26,365	-928	1,983	-3,829	-4,047	1,473	-7,723	3,962	4,831	3,174	4,584	-9,942
Depreciation	3,149	9,258	0	0	0	0	0	0	6,670	2,144	2,256	2,419	1,972	1,371	714
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-5,182	0	-5,009	0	-377	0	0	-304	0	-842	-1,123	-772	-1,200	0
Stock	-6,114	0	16,379	0	0	0	0	-9,670	1,400	3,345	-1,325	2,750	550	450	2,500
Debtors	1,563	-221	-67,980	32,861	1,958	-7,307	7,062	33,346	-19	64	528	0	0	0	0
Creditors	5,933	-1,268	-68,350	17,827	11,308	-12,780	6,252	10,326	22,985	9,517	-6,765	-1,227	1,341	818	22,829
Accruals and Deferred Income	-20,873	-9,314	56,993	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	-11,823	12,979	14,962	6,322	8,422	-3,867	-4,639	-17,397	29,443	529	-592	2,150	5,165	5,123	11,101
Investing Activities
capital expenditure	-257	0	12,071	-6,322	-8,422	3,867	4,639	5,882	-26,208	-1,245	-1,200	-1,400	-3,292	-2,212	-6,143
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-257	0	12,071	-6,322	-8,422	3,867	4,639	5,882	-26,208	-1,245	-1,200	-1,400	-3,292	-2,212	-6,143
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	100	0	0	0	0	-100	0	0	0	0	0	0	100
interest	1,828	1,464	102	0	0	0	0	15	50	43	49	52	45	33	13
cash flow from financing	1,828	1,464	202	0	0	0	0	-85	50	43	49	52	45	33	113
cash and cash equivalents
cash	-10,252	14,443	27,235	0	0	0	0	-11,601	3,284	-673	-1,743	802	1,917	2,943	5,071
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-10,252	14,443	27,235	0	0	0	0	-11,601	3,284	-673	-1,743	802	1,917	2,943	5,071

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for the boutique salon limited. Get real-time insights into the boutique salon 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 the boutique salon limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other small companies, companies in CH66 area or any other competitors across 12 key performance metrics.

THE BOUTIQUE SALON LIMITED group structure

The Boutique Salon Limited has no subsidiary companies.

Ultimate parent company

THE BOUTIQUE SALON LIMITED

06208681

THE BOUTIQUE SALON LIMITED Shareholders

richard phillipart	80%
piotr phillipart	20%

The Boutique Salon Limited currently has 3 directors. The longest serving directors include Mrs Beverley Thomas (Aug 2019) and Mr Richard Phillipart (Sep 2019).

officer	country	age	start	end	role
Mrs Beverley Thomas		48 years	Aug 2019	-	Director
Mr Richard Phillipart	United Kingdom	39 years	Sep 2019	-	Director
Mr Piotr Phillipart	United Kingdom	41 years	Jul 2022	-	Director

P&L

April 2024

turnover

501k

+11%

operating profit

-4.6k

gross margin

78.6%

+0.98%

turnover

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

Balance Sheet

April 2024

net assets

-1.7k

-2.65%

total assets

43.8k

-0.29%

cash

31.4k

-0.25%

net assets

Total assets minus all liabilities

Similar Companies

michala potts ltd

3.5

new era skin aesthetics limited

1.5

fusion hair design studio ltd

4.5

andrew collinge training limited

4.5

scribble hair design limited

company number

06208681

Type

Private limited with Share Capital

industry

96020 - Hairdressing and other beauty treatment

incorporation date

April 2007

ultimate parent company

None

previous names

N/A

address

367 chester road, little sutton, ellesmere port, cheshire, CH66 3RQ

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 boutique salon limited.

the boutique salon limited Company Information

the boutique salon limited Estimated Valuation

the boutique salon limited Estimated Valuation

the boutique salon limited Estimated Valuation

The Boutique Salon Limited Overview

The Boutique Salon Limited Health Check

THE BOUTIQUE SALON LIMITED financials

the boutique salon limited Credit Report and Business Information

The Boutique Salon Limited Competitor Analysis

the boutique salon limited Ownership

the boutique salon limited directors

the boutique salon limited company details

the boutique salon limited Charges & Mortgages

the boutique salon limited Companies House Filings - See Documents