Aesthetic Source Limited

POWER SEARCH PRICING

SOLUTIONS

aesthetic source limited Company Information

Live

EstablishedSmallDeclining

Company Number

07875943

Next Accounts

Sep 2025

Industry

Other human health activities

Directors

Lorna Bowes

Shareholders

lorna bowes

david mcdonnell

Group Structure

View All

Contact

Registered Address

northwood house, 138 bromham road, bedford, bedfordshire, MK40 2QW

Website

www.aestheticsource.com

aesthetic source limited Estimated Valuation

£2.1m

Pomanda estimates the enterprise value of AESTHETIC SOURCE LIMITED at £2.1m based on a Turnover of £3.5m and 0.59x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Aesthetic Source Limited is a live company located in bedford, MK40 2QW with a Companies House number of 07875943. It operates in the other human health activities sector, SIC Code 86900. Founded in December 2011, it's largest shareholder is lorna bowes with a 60% stake. Aesthetic Source Limited is a established, small sized company, Pomanda has estimated its turnover at £3.5m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Aesthetic Source Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

3 Strong

3 Regular

6 Weak

Size

annual sales of £3.5m, make it larger than the average company (£803.4k)

Growth

3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (6.5%)

EXPORT

Aesthetic Source Limited's latest turnover from December 2023 is estimated at £3.5 million and the company has net assets of £315.1 thousand. According to their latest financial statements, Aesthetic Source Limited has 15 employees and maintains cash reserves of £35.6 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
Turnover	3,521,397	4,868,527	4,472,094	4,470,694	4,981,383	4,271,565	4,171,709	3,168,049	6,124,080	5,889,978	5,286,382	3,963,186
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	2,247,169	3,098,091	2,985,667	2,982,667	3,281,913	2,842,699	2,688,358	2,032,114	4,008,247	3,858,533	3,472,699	2,437,509
Gross Profit	1,274,229	1,770,436	1,486,428	1,488,027	1,699,470	1,428,865	1,483,351	1,135,936	2,115,832	2,031,445	1,813,682	1,525,677
Admin Expenses	1,116,368	1,802,746	1,341,930	1,292,145	1,692,912	1,427,503	1,483,625	1,130,857	2,182,709	2,013,202	1,813,936	1,455,796
Operating Profit	157,861	-32,310	144,498	195,882	6,558	1,362	-274	5,079	-66,877	18,243	-254	69,881
Interest Payable	10,250	20,190	14,971	13,815	9,777	1,646	0	0	0	0	0	0
Interest Receivable	1,058	392	75	32	497	566	369	199	268	279	304	165
Pre-Tax Profit	148,669	-52,108	129,602	182,099	-2,722	281	95	5,278	-66,609	18,522	49	70,046
Tax	-37,167	0	-24,624	-34,599	0	-53	-18	-1,055	0	-3,890	-11	-16,811
Profit After Tax	111,502	-52,108	104,978	147,500	-2,722	228	77	4,222	-66,609	14,632	38	53,235
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	111,502	-52,108	104,978	147,500	-2,722	228	77	4,222	-66,609	14,632	38	53,235
Employee Costs	404,282	382,869	366,420	330,891	303,214	272,708	176,037	127,579	3,298,060	3,232,418	2,912,876	2,175,227
Number Of Employees	15	15	15	14	13	12	8	6	157	150	137	102
EBITDA*	159,462	-29,301	148,394	202,230	27,236	27,688	179,100	8,220	-64,778	26,439	5,698	75,834

* 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
Tangible Assets	992	2,593	5,257	5,809	9,595	38,215	58,247	4,564	4,263	6,362	5,063	11,015
Intangible Assets	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
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	992	2,593	5,257	5,809	9,595	38,215	58,247	4,564	4,263	6,362	5,063	11,015
Stock & work in progress	466,082	900,118	585,499	387,131	549,251	189,089	273,834	270,589	317,789	81,404	82,317	181,727
Trade Debtors	370,720	359,966	470,303	515,805	469,218	450,961	479,233	372,058	252,356	344,849	280,073	174,426
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	120,650	60,559	45,772	22,708	30,430	23,852	58,738	29,592	73,195	0	0	0
Cash	35,572	4,732	17,671	42,377	21,409	111,112	39,739	107,797	51,027	56,301	55,245	66,173
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	993,024	1,325,375	1,119,245	968,021	1,070,308	775,014	851,544	780,036	694,367	482,554	417,635	422,326
total assets	994,016	1,327,968	1,124,502	973,830	1,079,903	813,229	909,791	784,600	698,630	488,916	422,698	433,341
Bank overdraft	0	123,885	0	0	240,920	48,766	0	0	0	0	0	0
Bank loan	0	0	232,844	166,908	0	0	0	0	0	0	0	0
Trade Creditors	468,403	916,186	503,509	444,935	778,325	647,006	688,359	473,170	641,148	420,911	369,325	380,006
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	3,923	17,798	17,797	0	0	0	0	0
other current liabilities	186,373	50,160	98,303	166,147	51,150	79,724	166,130	305,812	56,086	0	0	0
total current liabilities	654,776	1,090,231	834,656	777,990	1,074,318	793,294	872,286	778,982	697,234	420,911	369,325	380,006
loans	24,167	34,166	34,167	45,139	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	2,384	14,012	31,810	0	0	0	0	0
Accruals and Deferred Income	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
provisions	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	24,167	34,166	34,167	45,139	2,384	14,012	31,810	0	0	0	0	0
total liabilities	678,943	1,124,397	868,823	823,129	1,076,702	807,306	904,096	778,982	697,234	420,911	369,325	380,006
net assets	315,073	203,571	255,679	150,701	3,201	5,923	5,695	5,618	1,396	68,005	53,373	53,335
total shareholders funds	315,073	203,571	255,679	150,701	3,201	5,923	5,695	5,618	1,396	68,005	53,373	53,335

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012
Operating Activities
Operating Profit	157,861	-32,310	144,498	195,882	6,558	1,362	-274	5,079	-66,877	18,243	-254	69,881
Depreciation	1,601	3,009	3,896	6,348	20,678	26,326	179,374	3,141	2,099	8,196	5,952	5,953
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-37,167	0	-24,624	-34,599	0	-53	-18	-1,055	0	-3,890	-11	-16,811
Stock	-434,036	314,619	198,368	-162,120	360,162	-84,745	3,245	-47,200	236,385	-913	-99,410	181,727
Debtors	70,845	-95,550	-22,438	38,865	24,835	-63,158	136,321	76,099	-19,298	64,776	105,647	174,426
Creditors	-447,783	412,677	58,574	-333,390	131,319	-41,353	215,189	-167,978	220,237	51,586	-10,681	380,006
Accruals and Deferred Income	136,213	-48,143	-67,844	114,997	-28,574	-86,406	-139,682	249,726	56,086	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	173,916	116,164	-61,430	72,493	-255,016	47,779	115,023	60,014	-5,542	10,272	-11,231	82,876
Investing Activities
capital expenditure	0	-345	-3,344	-2,562	7,942	-6,294	-233,057	-3,442	0	-9,495	0	-16,968
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	-345	-3,344	-2,562	7,942	-6,294	-233,057	-3,442	0	-9,495	0	-16,968
Financing Activities
Bank loans	0	-232,844	65,936	166,908	0	0	0	0	0	0	0	0
Group/Directors Accounts	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
Long term loans	-9,999	-1	-10,972	45,139	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	-6,307	-25,503	-17,797	49,607	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	100
interest	-9,192	-19,798	-14,896	-13,783	-9,280	-1,080	369	199	268	279	304	165
cash flow from financing	-19,191	-252,643	40,068	191,957	-34,783	-18,877	49,976	199	268	279	304	265
cash and cash equivalents
cash	30,840	-12,939	-24,706	20,968	-89,703	71,373	-68,058	56,770	-5,274	1,056	-10,928	66,173
overdraft	-123,885	123,885	0	-240,920	192,154	48,766	0	0	0	0	0	0
change in cash	154,725	-136,824	-24,706	261,888	-281,857	22,607	-68,058	56,770	-5,274	1,056	-10,928	66,173

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for aesthetic source limited. Get real-time insights into aesthetic source 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 aesthetic source limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in MK40 area or any other competitors across 12 key performance metrics.

AESTHETIC SOURCE LIMITED group structure

Aesthetic Source Limited has no subsidiary companies.

Ultimate parent company

AESTHETIC SOURCE LIMITED

07875943

AESTHETIC SOURCE LIMITED Shareholders

lorna bowes	60%
david mcdonnell	40%

Aesthetic Source Limited currently has 1 director, Ms Lorna Bowes serving since Dec 2011.

officer	country	age	start	end	role
Ms Lorna Bowes	United Kingdom	59 years	Dec 2011	-	Director

P&L

December 2023

turnover

3.5m

-28%

operating profit

157.9k

gross margin

36.2%

-0.49%

turnover

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

Balance Sheet

December 2023

net assets

315.1k

+0.55%

total assets

994k

-0.25%

cash

35.6k

+6.52%

net assets

Total assets minus all liabilities

Similar Companies

the psychology service - personal injury limited

isabel hospice limited

4.5

manfred sauer uk limited

purple paradox enterprises limited

collin medico-legal ltd

company number

07875943

Type

Private limited with Share Capital

industry

86900 - Other human health activities

incorporation date

December 2011

ultimate parent company

None

previous names

N/A

address

northwood house, 138 bromham road, bedford, bedfordshire, MK40 2QW

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 aesthetic source limited.

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 AESTHETIC SOURCE LIMITED. This can take several minutes, an email will notify you when this has completed.

aesthetic source limited Company Information

aesthetic source limited Estimated Valuation

aesthetic source limited Estimated Valuation

aesthetic source limited Estimated Valuation

Aesthetic Source Limited Overview

Aesthetic Source Limited Health Check

AESTHETIC SOURCE LIMITED financials

aesthetic source limited Credit Report and Business Information

Aesthetic Source Limited Competitor Analysis

aesthetic source limited Ownership

aesthetic source limited directors

aesthetic source limited company details

aesthetic source limited Charges & Mortgages

aesthetic source limited Capital Raised & Share Issues BETA

aesthetic source limited Companies House Filings - See Documents