Fit To Dance (uk) Limited

POWER SEARCH PRICING

SOLUTIONS

fit to dance (uk) limited Company Information

Live

EstablishedMicroHigh

Company Number

06455373

Website

www.fit-to-dance.co.uk

Registered Address

69 manchester road, altrincham, cheshire, WA14 4RH

Industry

Retail sale of footwear in specialised stores

Retail sale of clothing in specialised stores

Telephone

01612330567

Next Accounts Due

September 2025

Group Structure

View All

Directors

Malcolm Cormack16 Years

Carole Cormack16 Years

View All

Shareholders

carole cormack 38%

malcolm cormack 37%

View All

fit to dance (uk) limited Estimated Valuation

£232.8k

Pomanda estimates the enterprise value of FIT TO DANCE (UK) LIMITED at £232.8k based on Net Assets of £80.4k and 2.89x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Fit To Dance (uk) Limited is a live company located in cheshire, WA14 4RH with a Companies House number of 06455373. It operates in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in December 2007, it's largest shareholder is carole cormack with a 38% stake. Fit To Dance (uk) Limited is a established, micro sized company, Pomanda has estimated its turnover at £411.2k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Fit To Dance (Uk) Limited a 4 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 Rating4out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £411.2k, make it smaller than the average company (£12m)

Growth

3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (7.3%)

EXPORT

Fit To Dance (Uk) Limited's latest turnover from December 2023 is estimated at £411.2 thousand and the company has net assets of £80.4 thousand. According to their latest financial statements, Fit To Dance (Uk) Limited has 5 employees and maintains cash reserves of £52.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	411,158	295,483	194,037	201,558	263,490	236,270	145,611	113,903	645,695	788,514	1,039,134	1,721,552	2,619,782	3,955,316	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	212,657	154,773	104,852	104,728	137,033	116,395	73,314	58,640	332,073	407,829	541,393	913,049	1,405,511	2,136,339	0
Gross Profit	198,501	140,709	89,185	96,830	126,457	119,876	72,297	55,263	313,622	380,686	497,741	808,503	1,214,272	1,818,977	0
Admin Expenses	200,597	134,731	78,529	75,767	157,092	103,514	110,662	112,216	326,474	403,405	473,839	761,666	1,243,627	1,711,599	-124,101
Operating Profit	-2,096	5,978	10,656	21,063	-30,635	16,362	-38,365	-56,953	-12,852	-22,719	23,902	46,837	-29,355	107,378	124,101
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	3,464	2,844	155	47	534	702	381	183	345	301	267	204	300	306	111
Pre-Tax Profit	1,368	8,822	10,811	21,110	-30,101	17,064	-37,984	-56,770	-12,507	-22,418	24,169	47,041	-29,055	107,685	124,213
Tax	-342	-1,676	-2,054	-4,011	0	-3,242	0	0	0	0	-5,559	-11,290	0	-30,152	-34,779
Profit After Tax	1,026	7,146	8,757	17,099	-30,101	13,822	-37,984	-56,770	-12,507	-22,418	18,610	35,751	-29,055	77,533	89,433
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	1,026	7,146	8,757	17,099	-30,101	13,822	-37,984	-56,770	-12,507	-22,418	18,610	35,751	-29,055	77,533	89,433
Employee Costs	133,911	76,798	71,299	71,359	74,017	47,090	43,807	42,404	41,807	143,563	176,056	305,433	460,467	684,541	0
Number Of Employees	5	3	3	3	3	2	2	2	2	7	9	16	24	36	0
EBITDA*	-2,052	6,023	10,723	21,162	-30,486	16,584	-38,290	-56,841	-12,702	-22,504	24,382	47,014	-29,195	111,899	128,140

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	553	91	136	203	302	451	152	227	339	489	698	858	327	0	8,080
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	553	91	136	203	302	451	152	227	339	489	698	858	327	0	8,080
Stock & work in progress	39,779	34,346	36,625	36,975	42,149	42,314	41,229	37,006	37,539	88,347	86,848	81,256	34,964	32,894	193,071
Trade Debtors	0	0	0	0	0	0	0	1,682	64,211	57,695	80,587	119,872	170,984	249,999	44,430
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	1,344	1,581	1,701	10,545	25,524	0	0	0	0	0	0	0
Cash	52,336	86,243	76,283	47,453	46,258	96,254	91,039	61,478	84,734	53,239	66,978	39,815	41,870	77,963	44,565
misc current assets	0	0	0	0	0	0	0	0	1,000	0	0	0	0	0	0
total current assets	92,115	120,589	112,908	85,772	89,988	140,269	142,813	125,690	187,484	199,281	234,413	240,943	247,818	360,856	282,066
total assets	92,668	120,680	113,044	85,975	90,290	140,720	142,965	125,917	187,823	199,770	235,111	241,801	248,145	360,856	290,146
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	4,723	0	25,551	12,843	30,205	52,870	4,824	2,556	30,376	29,816	39,550	34,850	46,945	102,468	109,291
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	7,398	41,247	15,197	9,581	13,614	11,249	75,419	22,684	0	0	0	0	0	0	0
total current liabilities	12,121	41,247	40,748	22,424	43,819	64,119	80,243	25,240	30,376	29,816	39,550	34,850	46,945	102,468	109,291
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	3,189	33,189	63,189	91,322	91,322
provisions	105	17	26	38	57	86	29	0	0	0	0	0	0	0	0
total long term liabilities	105	17	26	38	57	86	29	0	0	0	3,189	33,189	63,189	91,322	91,322
total liabilities	12,226	41,264	40,774	22,462	43,876	64,205	80,272	25,240	30,376	29,816	42,739	68,039	110,134	193,790	200,613
net assets	80,442	79,416	72,270	63,513	46,414	76,515	62,693	100,677	157,447	169,954	192,372	173,762	138,011	167,066	89,533
total shareholders funds	80,442	79,416	72,270	63,513	46,414	76,515	62,693	100,677	157,447	169,954	192,372	173,762	138,011	167,066	89,533

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	-2,096	5,978	10,656	21,063	-30,635	16,362	-38,365	-56,953	-12,852	-22,719	23,902	46,837	-29,355	107,378	124,101
Depreciation	44	45	67	99	149	222	75	112	150	215	480	177	160	4,521	4,039
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-342	-1,676	-2,054	-4,011	0	-3,242	0	0	0	0	-5,559	-11,290	0	-30,152	-34,779
Stock	5,433	-2,279	-350	-5,174	-165	1,085	4,223	-533	-50,808	1,499	5,592	46,292	2,070	-160,177	193,071
Debtors	0	0	-1,344	-237	-120	-8,844	-16,661	-37,005	6,516	-22,892	-39,285	-51,112	-79,015	205,569	44,430
Creditors	4,723	-25,551	12,708	-17,362	-22,665	48,046	2,268	-27,820	560	-9,734	4,700	-12,095	-55,523	-6,823	109,291
Accruals and Deferred Income	-33,849	26,050	5,616	-4,033	2,365	-64,170	52,735	22,684	0	0	0	0	0	0	0
Deferred Taxes & Provisions	88	-9	-12	-19	-29	57	29	0	0	0	0	0	0	0	0
Cash flow from operations	-36,865	7,116	28,675	1,148	-50,530	5,034	29,180	-24,439	32,150	-10,845	57,216	28,449	-7,773	29,532	-34,849
Investing Activities
capital expenditure	-506	0	0	0	0	-521	0	0	0	-6	-320	-708	-487	3,559	-12,119
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-506	0	0	0	0	-521	0	0	0	-6	-320	-708	-487	3,559	-12,119
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	-3,189	-30,000	-30,000	-28,133	0	91,322
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	3,464	2,844	155	47	534	702	381	183	345	301	267	204	300	306	111
cash flow from financing	3,464	2,844	155	47	534	702	381	183	345	-2,888	-29,733	-29,796	-27,833	306	91,533
cash and cash equivalents
cash	-33,907	9,960	28,830	1,195	-49,996	5,215	29,561	-23,256	31,495	-13,739	27,163	-2,055	-36,093	33,398	44,565
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-33,907	9,960	28,830	1,195	-49,996	5,215	29,561	-23,256	31,495	-13,739	27,163	-2,055	-36,093	33,398	44,565

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for fit to dance (uk) limited. Get real-time insights into fit to dance (uk) 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 fit to dance (uk) limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in WA14 area or any other competitors across 12 key performance metrics.

FIT TO DANCE (UK) LIMITED group structure

Fit To Dance (Uk) Limited has no subsidiary companies.

Ultimate parent company

FIT TO DANCE (UK) LIMITED

06455373

FIT TO DANCE (UK) LIMITED Shareholders

carole cormack	38%
malcolm cormack	37%
kathryn frances cormack	25%

Fit To Dance (Uk) Limited currently has 3 directors. The longest serving directors include Mr Malcolm Cormack (Dec 2007) and Mrs Carole Cormack (Dec 2007).

officer	country	age	start	end	role
Mr Malcolm Cormack	United Kingdom	79 years	Dec 2007	-	Director
Mrs Carole Cormack	United Kingdom	73 years	Dec 2007	-	Director
Mr John Cormack	United Kingdom	45 years	Nov 2009	-	Director

P&L

December 2023

turnover

411.2k

+39%

operating profit

-2.1k

gross margin

48.3%

+1.38%

turnover

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

Balance Sheet

December 2023

net assets

80.4k

+0.01%

total assets

92.7k

-0.23%

cash

52.3k

-0.39%

net assets

Total assets minus all liabilities

Similar Companies

new cross army surplus limited

newtyle trading company limited

cain of heswall limited

wws retail limited

1.5

cj fashion franchises limited

company number

06455373

Type

Private limited with Share Capital

industry

47721 - Retail sale of footwear in specialised stores

47710 - Retail sale of clothing in specialised stores

incorporation date

December 2007

ultimate parent company

None

previous names

N/A

address

69 manchester road, altrincham, cheshire, WA14 4RH

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 fit to dance (uk) limited.

fit to dance (uk) limited Company Information

fit to dance (uk) limited Estimated Valuation

fit to dance (uk) limited Estimated Valuation

fit to dance (uk) limited Estimated Valuation

Fit To Dance (uk) Limited Overview

Fit To Dance (uk) Limited Health Check

FIT TO DANCE (UK) LIMITED financials

fit to dance (uk) limited Credit Report and Business Information

Fit To Dance (uk) Limited Competitor Analysis

fit to dance (uk) limited Ownership

fit to dance (uk) limited directors

fit to dance (uk) limited company details

fit to dance (uk) limited Charges & Mortgages

fit to dance (uk) limited Companies House Filings - See Documents