muscle dynamic ltd
muscle dynamic ltd Company Information
Company Number
06919608
Website
www.muscle-dynamic.comRegistered Address
5 grove place, penarth, CF64 2LB
Industry
Other personal service activities n.e.c.
Other business support service activities n.e.c.
Telephone
02084920221
Next Accounts Due
February 2025
Group Structure
View All
Directors
Ashley Dyer15 Years
Shareholders
ashley dyer 100%
muscle dynamic ltd Estimated Valuation
Pomanda estimates the enterprise value of MUSCLE DYNAMIC LTD at £15k based on a Turnover of £33.3k and 0.45x industry multiple (adjusted for size and gross margin).
muscle dynamic ltd Estimated Valuation
Pomanda estimates the enterprise value of MUSCLE DYNAMIC LTD at £2.3k based on an EBITDA of £709 and a 3.25x industry multiple (adjusted for size and gross margin).
muscle dynamic ltd Estimated Valuation
Pomanda estimates the enterprise value of MUSCLE DYNAMIC LTD at £2k based on Net Assets of £870 and 2.32x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Muscle Dynamic Ltd Overview
Muscle Dynamic Ltd is a live company located in penarth, CF64 2LB with a Companies House number of 06919608. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2009, it's largest shareholder is ashley dyer with a 100% stake. Muscle Dynamic Ltd is a established, micro sized company, Pomanda has estimated its turnover at £33.3k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Muscle Dynamic Ltd Health Check
Pomanda's financial health check has awarded Muscle Dynamic Ltd a 1.5 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 £33.3k, make it smaller than the average company (£2.2m)
- Muscle Dynamic Ltd
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a faster rate (5%)
- Muscle Dynamic Ltd
5% - Industry AVG
Production
with a gross margin of 18.9%, this company has a higher cost of product (39.6%)
- Muscle Dynamic Ltd
39.6% - Industry AVG
Profitability
an operating margin of 2.1% make it less profitable than the average company (6.3%)
- Muscle Dynamic Ltd
6.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (18)
1 - Muscle Dynamic Ltd
18 - Industry AVG
Pay Structure
on an average salary of £38.5k, the company has an equivalent pay structure (£38.5k)
- Muscle Dynamic Ltd
£38.5k - Industry AVG
Efficiency
resulting in sales per employee of £33.3k, this is less efficient (£117.1k)
- Muscle Dynamic Ltd
£117.1k - Industry AVG
Debtor Days
it gets paid by customers after 68 days, this is later than average (35 days)
- Muscle Dynamic Ltd
35 days - Industry AVG
Creditor Days
its suppliers are paid after 72 days, this is slower than average (36 days)
- Muscle Dynamic Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Muscle Dynamic Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Muscle Dynamic Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86%, this is a higher level of debt than the average (53%)
86% - Muscle Dynamic Ltd
53% - Industry AVG
MUSCLE DYNAMIC LTD financials
Muscle Dynamic Ltd's latest turnover from May 2023 is estimated at £33.3 thousand and the company has net assets of £870. According to their latest financial statements, Muscle Dynamic Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 6,209 | 6,611 | 5,297 | 4,161 | 5,361 | 4,901 | 7,753 | 4,832 | 1,180 | 1,659 | 0 | 0 | 0 | 0 |
| Group Debtors | 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 | 707 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 4,114 | 1,183 | 1,130 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 6,209 | 6,611 | 5,297 | 4,161 | 5,361 | 4,901 | 7,753 | 5,009 | 5,294 | 2,842 | 1,837 | 0 | 0 | 0 |
| total assets | 6,209 | 6,611 | 5,297 | 4,161 | 5,361 | 4,901 | 7,753 | 5,009 | 5,294 | 2,842 | 1,837 | 0 | 0 | 0 |
| Bank overdraft | 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 |
| Trade Creditors | 5,339 | 6,273 | 4,107 | 3,122 | 4,332 | 0 | 7,610 | 4,874 | 4,824 | 2,699 | 1,688 | 0 | 0 | 0 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 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 |
| total current liabilities | 5,339 | 6,273 | 4,107 | 3,122 | 4,332 | 0 | 7,610 | 4,874 | 4,824 | 2,699 | 1,688 | 0 | 0 | 0 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 850 | 850 | 850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 4,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 850 | 850 | 850 | 4,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 5,339 | 6,273 | 4,957 | 3,972 | 5,182 | 4,690 | 7,610 | 4,874 | 4,824 | 2,699 | 1,688 | 0 | 0 | 0 |
| net assets | 870 | 338 | 340 | 189 | 179 | 211 | 143 | 135 | 470 | 143 | 149 | 0 | 0 | 0 |
| total shareholders funds | 870 | 338 | 340 | 189 | 179 | 211 | 143 | 135 | 470 | 143 | 149 | 0 | 0 | 0 |
| May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -402 | 1,314 | 1,136 | -1,200 | 460 | -2,852 | 2,921 | 3,652 | -479 | 952 | 707 | 0 | 0 | 0 |
| Creditors | -934 | 2,166 | 985 | -1,210 | 4,332 | -7,610 | 2,736 | 50 | 2,125 | 1,011 | 1,688 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | -850 | 0 | 0 | 850 | 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 |
| 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 |
| cash flow from investments | ||||||||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | -4,690 | 4,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -177 | -3,937 | 2,931 | 53 | 1,130 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -177 | -3,937 | 2,931 | 53 | 1,130 | 0 | 0 | 0 |
muscle dynamic ltd Credit Report and Business Information
Muscle Dynamic Ltd Competitor Analysis
Perform a competitor analysis for muscle dynamic ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in CF64 area or any other competitors across 12 key performance metrics.
muscle dynamic ltd Ownership
MUSCLE DYNAMIC LTD group structure
Muscle Dynamic Ltd has no subsidiary companies.
Ultimate parent company
MUSCLE DYNAMIC LTD
06919608
muscle dynamic ltd directors
Muscle Dynamic Ltd currently has 1 director, Mr Ashley Dyer serving since May 2009.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ashley Dyer | Wales | 50 years | May 2009 | - | Director |
P&L
May 2023turnover
33.3k
+3%
operating profit
709.3
0%
gross margin
18.9%
+4.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
870
+1.57%
total assets
6.2k
-0.06%
cash
0
0%
net assets
Total assets minus all liabilities
muscle dynamic ltd company details
company number
06919608
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
82990 - Other business support service activities n.e.c.
incorporation date
May 2009
age
15
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
May 2023
address
5 grove place, penarth, CF64 2LB
accountant
-
auditor
-
muscle dynamic ltd 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 muscle dynamic ltd.
muscle dynamic ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
