B T Musgrove Limited

POWER SEARCH PRICING

SOLUTIONS

b t musgrove limited Company Information

Live

EstablishedSmallHigh

Company Number

07147262

Website

www.facialplasticsurgery.org.uk

Registered Address

rex buildings alderley road, wilmslow, cheshire, SK9 1HY

Industry

Specialist medical practice activities

Telephone

442071128015

Next Accounts Due

December 2024

Group Structure

View All

Directors

Christine Musgrove14 Years

Brian Musgrove14 Years

Shareholders

brian thomas musgrove 50%

christine musgrove 48%

View All

b t musgrove limited Estimated Valuation

£1m

Pomanda estimates the enterprise value of B T MUSGROVE LIMITED at £1m based on Net Assets of £516.5k and 1.95x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

B T Musgrove Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

B T Musgrove Limited is a live company located in cheshire, SK9 1HY with a Companies House number of 07147262. It operates in the specialists medical practice activities sector, SIC Code 86220. Founded in February 2010, it's largest shareholder is brian thomas musgrove with a 50% stake. B T Musgrove Limited is a established, small sized company, Pomanda has estimated its turnover at £509.5k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded B T Musgrove Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

2 Regular

4 Weak

Size

annual sales of £509.5k, make it in line with the average company (£500.7k)

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (5.4%)

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for b t musgrove limited. Get real-time insights into b t musgrove 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 b t musgrove limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

B T MUSGROVE LIMITED group structure

B T Musgrove Limited has no subsidiary companies.

Ultimate parent company

B T MUSGROVE LIMITED

07147262

B T MUSGROVE LIMITED Shareholders

brian thomas musgrove	50%
christine musgrove	48.04%
james duncan musgrove	0.98%
sarah jane musgrove	0.98%

B T Musgrove Limited currently has 2 directors. The longest serving directors include Mrs Christine Musgrove (Feb 2010) and Mr Brian Musgrove (Feb 2010).

officer	country	age	start	end	role
Mrs Christine Musgrove	United Kingdom	76 years	Feb 2010	-	Director
Mr Brian Musgrove	United Kingdom	76 years	Feb 2010	-	Director

EXPORT

B T Musgrove Limited's latest turnover from March 2023 is estimated at £509.5 thousand and the company has net assets of £516.5 thousand. According to their latest financial statements, B T Musgrove Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011
Turnover	509,469	509,411	287,195	281,275	333,593	262,316	329,286	60,574	97,514	93,796	94,039	62,492	61,938
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	344,063	329,018	192,216	175,208	208,515	150,212	180,544	35,527	51,845	50,193	43,751	31,628	32,916
Gross Profit	165,406	180,393	94,979	106,067	125,078	112,104	148,741	25,047	45,669	43,603	50,288	30,864	29,023
Admin Expenses	184,969	128,313	73,443	57,302	127,793	112,220	234,619	-60,722	-168,504	-160,922	-47,196	-56,112	41,630
Operating Profit	-19,563	52,080	21,536	48,765	-2,715	-116	-85,878	85,769	214,173	204,525	97,484	86,976	-12,607
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	101	1,431	2,043	1,190	605	313	85
Pre-Tax Profit	-19,563	52,080	21,536	48,765	-2,715	-116	-85,777	87,200	216,216	205,714	98,088	87,289	-12,522
Tax	0	-9,895	-4,092	-9,265	0	0	0	-17,440	-45,405	-47,314	-23,541	-22,695	0
Profit After Tax	-19,563	42,185	17,444	39,500	-2,715	-116	-85,777	69,760	170,811	158,400	74,547	64,594	-12,522
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-19,563	42,185	17,444	39,500	-2,715	-116	-85,777	69,760	170,811	158,400	74,547	64,594	-12,522
Employee Costs	58,146	54,105	52,211	50,825	79,040	73,630	80,179	29,717	30,154	29,598	57,660	26,894	24,473
Number Of Employees	2	2	2	2	3	3	3	1	1	1	2	1	1
EBITDA*	-19,563	52,080	21,536	48,765	-2,715	-116	-85,878	87,124	215,528	205,680	98,576	88,172	-11,822

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011
Tangible Assets	425,040	375,284	377,805	371,556	352,117	345,361	329,616	461	1,816	2,372	3,274	3,588	2,356
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	505,384	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	425,040	375,284	377,805	371,556	352,117	345,361	329,616	505,845	1,816	2,372	3,274	3,588	2,356
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	201,528	259,321	143,892	119,703	156,202	113,629	127,686	8,310	14,966	14,394	14,802	7,648	6,129
Group Debtors	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
Cash	0	0	0	0	0	0	0	80,540	491,962	325,252	150,565	91,267	34,074
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	201,528	259,321	143,892	119,703	156,202	113,629	127,686	88,850	506,928	339,646	165,367	98,915	40,203
total assets	626,568	634,605	521,697	491,259	508,319	458,990	457,302	594,695	508,744	342,018	168,641	102,503	42,559
Bank overdraft	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
Trade Creditors	110,020	98,494	27,771	14,777	71,337	19,293	17,489	69,003	52,812	56,897	41,920	50,329	54,979
Group/Directors Accounts	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
hp & lease commitments	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
total current liabilities	110,020	98,494	27,771	14,777	71,337	19,293	17,489	69,003	52,812	56,897	41,920	50,329	54,979
loans	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
Accruals and Deferred Income	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
provisions	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
total liabilities	110,020	98,494	27,771	14,777	71,337	19,293	17,489	69,003	52,812	56,897	41,920	50,329	54,979
net assets	516,548	536,111	493,926	476,482	436,982	439,697	439,813	525,692	455,932	285,121	126,721	52,174	-12,420
total shareholders funds	516,548	536,111	493,926	476,482	436,982	439,697	439,813	525,692	455,932	285,121	126,721	52,174	-12,420

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013	Mar 2012	Mar 2011	Mar 2010
Operating Activities
Operating Profit	-19,563	52,080	21,536	48,765	-2,715	-116	-85,878	85,769	214,173	204,525	97,484	86,976	-12,607	0
Depreciation	0	0	0	0	0	0	0	1,355	1,355	1,155	1,092	1,196	785	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-9,895	-4,092	-9,265	0	0	0	-17,440	-45,405	-47,314	-23,541	-22,695	0	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-57,793	115,429	24,189	-36,499	42,573	-14,057	119,376	-6,656	572	-408	7,154	1,519	6,129	0
Creditors	11,526	70,723	12,994	-56,560	52,044	1,804	-51,514	16,191	-4,085	14,977	-8,409	-4,650	54,979	0
Accruals and Deferred Income	0	0	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
Cash flow from operations	49,756	-2,521	6,249	19,439	6,756	15,745	-256,768	92,531	165,466	173,751	59,472	59,308	37,028	0
Investing Activities
capital expenditure	-49,756	2,521	-6,249	-19,439	-6,756	-15,745	-329,155	0	-799	-253	-778	-2,428	-3,141	0
Change in Investments	0	0	0	0	0	0	-505,384	505,384	0	0	0	0	0	0
cash flow from investments	-49,756	2,521	-6,249	-19,439	-6,756	-15,745	176,229	-505,384	-799	-253	-778	-2,428	-3,141	0
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	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	-102	0	0	0	0	0	102	0
interest	0	0	0	0	0	0	101	1,431	2,043	1,190	605	313	85	0
cash flow from financing	0	0	0	0	0	0	-1	1,431	2,043	1,190	605	313	187	0
cash and cash equivalents
cash	0	0	0	0	0	0	-80,540	-411,422	166,710	174,687	59,298	57,193	34,074	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	-80,540	-411,422	166,710	174,687	59,298	57,193	34,074	0

P&L

March 2023

turnover

509.5k

operating profit

-19.6k

gross margin

32.5%

-8.32%

turnover

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

Balance Sheet

March 2023

net assets

516.5k

-0.04%

total assets

626.6k

-0.01%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

i p holloway limited

3.5

a kumar orthopaedics limited

3.5

vicki miles ultrasound limited

2.5

p. haji-michael ltd

3.5

nmlp limited

company number

07147262

Type

Private limited with Share Capital

industry

86220 - Specialist medical practice activities

incorporation date

February 2010

age

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

address

rex buildings alderley road, wilmslow, cheshire, SK9 1HY

last accounts submitted

March 2023

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 b t musgrove limited.

b t musgrove limited Company Information

b t musgrove limited Estimated Valuation

b t musgrove limited Estimated Valuation

b t musgrove limited Estimated Valuation

B T Musgrove Limited AI Business Plan

B T Musgrove Limited Overview

B T Musgrove Limited Health Check

b t musgrove limited Credit Report and Business Information

B T Musgrove Limited Competitor Analysis

b t musgrove limited Ownership

b t musgrove limited directors

B T MUSGROVE LIMITED financials

b t musgrove limited company details

b t musgrove limited Charges & Mortgages

b t musgrove limited Companies House Filings - See Documents