vanity glow ltd
vanity glow ltd Company Information
Company Number
07884357
Website
www.vanityglow.co.ukRegistered Address
8 pitchway pitchway, newhall, harlow, CM17 9FH
Industry
Hairdressing and other beauty treatment
Telephone
-
Next Accounts Due
September 2025
Group Structure
View All
Directors
Izabela Molyneaux12 Years
Shareholders
izabela kinga molyneaux 100%
vanity glow ltd Estimated Valuation
Pomanda estimates the enterprise value of VANITY GLOW LTD at £10.4k based on a Turnover of £16.8k and 0.62x industry multiple (adjusted for size and gross margin).
vanity glow ltd Estimated Valuation
Pomanda estimates the enterprise value of VANITY GLOW LTD at £457 based on an EBITDA of £136 and a 3.37x industry multiple (adjusted for size and gross margin).
vanity glow ltd Estimated Valuation
Pomanda estimates the enterprise value of VANITY GLOW LTD at £0 based on Net Assets of £-3.1k and 4.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Vanity Glow Ltd Overview
Vanity Glow Ltd is a live company located in harlow, CM17 9FH with a Companies House number of 07884357. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in December 2011, it's largest shareholder is izabela kinga molyneaux with a 100% stake. Vanity Glow Ltd is a established, micro sized company, Pomanda has estimated its turnover at £16.8k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Vanity Glow Ltd Health Check
Pomanda's financial health check has awarded Vanity Glow Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £16.8k, make it smaller than the average company (£84.3k)
- Vanity Glow Ltd
£84.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (10.9%)
- Vanity Glow Ltd
10.9% - Industry AVG
Production
with a gross margin of 44.1%, this company has a higher cost of product (68.9%)
- Vanity Glow Ltd
68.9% - Industry AVG
Profitability
an operating margin of 0.8% make it less profitable than the average company (5.9%)
- Vanity Glow Ltd
5.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Vanity Glow Ltd
3 - Industry AVG
Pay Structure
on an average salary of £13.7k, the company has an equivalent pay structure (£13.7k)
- Vanity Glow Ltd
£13.7k - Industry AVG
Efficiency
resulting in sales per employee of £16.8k, this is less efficient (£39.3k)
- Vanity Glow Ltd
£39.3k - Industry AVG
Debtor Days
it gets paid by customers after 51 days, this is later than average (33 days)
- Vanity Glow Ltd
33 days - Industry AVG
Creditor Days
its suppliers are paid after 146 days, this is slower than average (88 days)
- Vanity Glow Ltd
88 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Vanity Glow Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Vanity Glow Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 205.6%, this is a higher level of debt than the average (91.2%)
205.6% - Vanity Glow Ltd
91.2% - Industry AVG
VANITY GLOW LTD financials
Vanity Glow Ltd's latest turnover from December 2023 is estimated at £16.8 thousand and the company has net assets of -£3.1 thousand. According to their latest financial statements, Vanity Glow Ltd has 1 employee and maintains cash reserves of 0 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 | ||||||||||||
| 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 | 1 | 1 | |||||
| EBITDA* |
* 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 | 544 | 725 | 967 | 1,290 | 671 | 738 | 1,066 | 405 | 1,473 | 1,537 | 2,495 | 3,453 |
| 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 | 544 | 725 | 967 | 1,290 | 671 | 738 | 1,066 | 405 | 1,473 | 1,537 | 2,495 | 3,453 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 2,373 | 2,262 | 2,357 | 6,913 | 9,210 | 12,235 | 16,304 | 952 | 0 | 0 | 0 | 0 |
| Group Debtors | 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 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,160 | 4,780 | 1,247 | 6,649 | 3,785 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 2,373 | 2,262 | 2,357 | 6,913 | 9,210 | 12,235 | 16,304 | 4,112 | 4,780 | 1,247 | 6,649 | 3,785 |
| total assets | 2,917 | 2,987 | 3,324 | 8,203 | 9,881 | 12,973 | 17,370 | 4,517 | 6,253 | 2,784 | 9,144 | 7,238 |
| Bank overdraft | 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 |
| Trade Creditors | 3,775 | 2,426 | 7,087 | 2,445 | 1,202 | 333 | 430 | 1,580 | 2,836 | 1,569 | 9,539 | 7,638 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 3,775 | 2,426 | 7,087 | 2,445 | 1,202 | 333 | 430 | 1,580 | 2,836 | 1,569 | 9,539 | 7,638 |
| loans | 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 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 2,221 | 3,742 | 5,125 | 13,993 | 8,639 | 12,639 | 16,939 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 2,221 | 3,742 | 5,125 | 13,993 | 8,639 | 12,639 | 16,939 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 5,996 | 6,168 | 12,212 | 16,438 | 9,841 | 12,972 | 17,369 | 1,580 | 2,836 | 1,569 | 9,539 | 7,638 |
| net assets | -3,079 | -3,181 | -8,888 | -8,235 | 40 | 1 | 1 | 2,937 | 3,417 | 1,215 | -395 | -400 |
| total shareholders funds | -3,079 | -3,181 | -8,888 | -8,235 | 40 | 1 | 1 | 2,937 | 3,417 | 1,215 | -395 | -400 |
| 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 | ||||||||||||
| Depreciation | 992 | 958 | 958 | 958 | ||||||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | |||||||
| Tax | ||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 111 | -95 | -4,556 | -2,297 | -3,025 | -4,069 | 15,352 | 952 | 0 | 0 | 0 | 0 |
| Creditors | 1,349 | -4,661 | 4,642 | 1,243 | 869 | -97 | -1,150 | -1,256 | 1,267 | -7,970 | 1,901 | 7,638 |
| Accruals and Deferred Income | 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 |
| Cash flow from operations | ||||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 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 |
| 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 | 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 |
| other long term liabilities | -1,521 | -1,383 | -8,868 | 5,354 | -4,000 | -4,300 | 16,939 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||
| interest | ||||||||||||
| cash flow from financing | ||||||||||||
| cash and cash equivalents | ||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -3,160 | -1,620 | 3,533 | -5,402 | 2,864 | 3,785 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -3,160 | -1,620 | 3,533 | -5,402 | 2,864 | 3,785 |
vanity glow ltd Credit Report and Business Information
Vanity Glow Ltd Competitor Analysis
Perform a competitor analysis for vanity glow ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in CM17 area or any other competitors across 12 key performance metrics.
vanity glow ltd Ownership
VANITY GLOW LTD group structure
Vanity Glow Ltd has no subsidiary companies.
Ultimate parent company
VANITY GLOW LTD
07884357
vanity glow ltd directors
Vanity Glow Ltd currently has 1 director, Ms Izabela Molyneaux serving since Dec 2011.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Izabela Molyneaux | England | 54 years | Dec 2011 | - | Director |
P&L
December 2023turnover
16.8k
+15%
operating profit
136
0%
gross margin
44.2%
-16.16%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-3.1k
-0.03%
total assets
2.9k
-0.02%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
vanity glow ltd company details
company number
07884357
Type
Private limited with Share Capital
industry
96020 - Hairdressing and other beauty treatment
incorporation date
December 2011
age
13
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
8 pitchway pitchway, newhall, harlow, CM17 9FH
Bank
-
Legal Advisor
-
vanity glow 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 vanity glow ltd.
vanity glow ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
