Muskaan Beauty Ltd

POWER SEARCH PRICING

SOLUTIONS

muskaan beauty ltd Company Information

Live

EstablishedMicroDeclining

Company Number

08287345

Website

www.muskaanbeauty.co.uk

Registered Address

15 victoria shopping centre, harrogate, HG1 1AE

Industry

Hairdressing and other beauty treatment

Telephone

02086139096

Next Accounts Due

December 2024

Group Structure

View All

Directors

Shafique Shahani11 Years

Shareholders

mr shafique zulfiqar shahani 100%

muskaan beauty ltd Estimated Valuation

£130.5k

Pomanda estimates the enterprise value of MUSKAAN BEAUTY LTD at £130.5k based on a Turnover of £198.5k and 0.66x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Muskaan Beauty Ltd is a live company located in harrogate, HG1 1AE with a Companies House number of 08287345. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in November 2012, it's largest shareholder is mr shafique zulfiqar shahani with a 100% stake. Muskaan Beauty Ltd is a established, micro sized company, Pomanda has estimated its turnover at £198.5k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Muskaan Beauty Ltd a 1.5 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 Rating1.5out of 5

3 Strong

1 Regular

6 Weak

Size

annual sales of £198.5k, make it larger than the average company (£93.6k)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (1.3%)

EXPORT

Muskaan Beauty Ltd's latest turnover from March 2023 is estimated at £198.5 thousand and the company has net assets of -£146.1 thousand. According to their latest financial statements, Muskaan Beauty Ltd has 9 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
Turnover	198,513	229,394	414,464	213,625	192,276	78,691	93,202	125,905	17,405	656,613	853,210
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	94,325	123,602	213,202	105,980	92,772	38,617	46,437	62,439	8,456	309,798	433,813
Gross Profit	104,187	105,792	201,262	107,644	99,505	40,074	46,765	63,466	8,949	346,815	419,397
Admin Expenses	152,118	141,095	143,237	80,522	143,084	54,656	52,406	56,505	57,009	406,653	375,901
Operating Profit	-47,931	-35,303	58,025	27,122	-43,579	-14,582	-5,641	6,961	-48,060	-59,838	43,496
Interest Payable	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	28	36	293	273	102	154	159	165	72
Pre-Tax Profit	-47,931	-35,303	58,053	27,158	-43,286	-14,309	-5,539	7,115	-47,901	-59,673	43,567
Tax	0	0	-11,030	-5,160	0	0	0	-1,423	0	0	-10,456
Profit After Tax	-47,931	-35,303	47,023	21,998	-43,286	-14,309	-5,539	5,692	-47,901	-59,673	33,111
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-47,931	-35,303	47,023	21,998	-43,286	-14,309	-5,539	5,692	-47,901	-59,673	33,111
Employee Costs	130,626	121,038	131,715	152,604	53,515	21,655	42,385	55,553	18,855	236,433	328,784
Number Of Employees	9	9	11	12	5	2	3	3	1	14	21
EBITDA*	-47,931	-35,303	58,025	48,311	-30,170	2,180	15,311	32,939	-16,233	-29,116	44,621

* 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
Tangible Assets	91,055	75,167	93,959	92,449	53,638	67,047	83,809	103,911	127,309	122,887	4,500
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	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
Total Fixed Assets	91,055	75,167	93,959	92,449	53,638	67,047	83,809	103,911	127,309	122,887	4,500
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	58,196	149,643	199,978	39,682	39,682	16,752	16,752	16,752	0	43,509	50,000
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	56,474	15,158	63,014	46,286	35,641	26,069	37,416	28,611
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	58,196	149,643	199,978	96,156	54,840	79,766	63,038	52,393	26,069	80,925	78,611
total assets	149,251	224,810	293,937	188,605	108,478	146,813	146,847	156,304	153,378	203,812	83,111
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	86,192	69,861	304,135	67,387	40,383	35,432	21,157	25,075	27,841	30,374	0
Group/Directors Accounts	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
hp & lease commitments	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
total current liabilities	86,192	69,861	304,135	67,387	40,383	35,432	21,157	25,075	27,841	30,374	0
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0
other liabilities	209,177	253,136	52,686	31,125	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	209,177	253,136	52,686	31,125	0	0	0	0	0	0	0
total liabilities	295,369	322,997	356,821	98,512	40,383	35,432	21,157	25,075	27,841	30,374	0
net assets	-146,118	-98,187	-62,884	90,093	68,095	111,381	125,690	131,229	125,537	173,438	83,111
total shareholders funds	-146,118	-98,187	-62,884	90,093	68,095	111,381	125,690	131,229	125,537	173,438	83,111

	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Operating Activities
Operating Profit	-47,931	-35,303	58,025	27,122	-43,579	-14,582	-5,641	6,961	-48,060	-59,838	43,496
Depreciation	0	0	0	21,189	13,409	16,762	20,952	25,978	31,827	30,722	1,125
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-11,030	-5,160	0	0	0	-1,423	0	0	-10,456
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	-91,447	-50,335	160,296	0	22,930	0	0	16,752	-43,509	-6,491	50,000
Creditors	16,331	-234,274	236,748	27,004	4,951	14,275	-3,918	-2,766	-2,533	30,374	0
Accruals and Deferred Income	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
Cash flow from operations	59,847	-219,242	123,447	70,155	-48,149	16,455	11,393	11,998	24,743	7,749	-15,835
Investing Activities
capital expenditure	-15,888	18,792	-1,510	-60,000	0	0	-850	-2,580	-36,249	-149,109	-5,625
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-15,888	18,792	-1,510	-60,000	0	0	-850	-2,580	-36,249	-149,109	-5,625
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-43,959	200,450	21,561	31,125	0	0	0	0	0	0	0
share issue	0	0	-200,000	0	0	0	0	0	0	150,000	50,000
interest	0	0	28	36	293	273	102	154	159	165	72
cash flow from financing	-43,959	200,450	-178,411	31,161	293	273	102	154	159	150,165	50,072
cash and cash equivalents
cash	0	0	-56,474	41,316	-47,856	16,728	10,645	9,572	-11,347	8,805	28,611
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	-56,474	41,316	-47,856	16,728	10,645	9,572	-11,347	8,805	28,611

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for muskaan beauty ltd. Get real-time insights into muskaan beauty ltd'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 muskaan beauty ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in HG1 area or any other competitors across 12 key performance metrics.

MUSKAAN BEAUTY LTD group structure

Muskaan Beauty Ltd has no subsidiary companies.

Ultimate parent company

MUSKAAN BEAUTY LTD

08287345

MUSKAAN BEAUTY LTD Shareholders

mr shafique zulfiqar shahani

100%

Muskaan Beauty Ltd currently has 1 director, Mr Shafique Shahani serving since Nov 2012.

officer	country	age	start	end	role
Mr Shafique Shahani	England	43 years	Nov 2012	-	Director

P&L

March 2023

turnover

198.5k

-13%

operating profit

-47.9k

gross margin

52.5%

+13.8%

turnover

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

Balance Sheet

March 2023

net assets

-146.1k

+0.49%

total assets

149.3k

-0.34%

cash

net assets

Total assets minus all liabilities

Similar Companies

3.5

4.5

company number

08287345

Type

Private limited with Share Capital

industry

96020 - Hairdressing and other beauty treatment

incorporation date

November 2012

ultimate parent company

None

previous names

N/A

address

15 victoria shopping centre, harrogate, HG1 1AE

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 muskaan beauty ltd.

muskaan beauty ltd Company Information

muskaan beauty ltd Estimated Valuation

muskaan beauty ltd Estimated Valuation

muskaan beauty ltd Estimated Valuation

Muskaan Beauty Ltd Overview

Muskaan Beauty Ltd Health Check

MUSKAAN BEAUTY LTD financials

muskaan beauty ltd Credit Report and Business Information

Muskaan Beauty Ltd Competitor Analysis

muskaan beauty ltd Ownership

muskaan beauty ltd directors

muskaan beauty ltd company details

muskaan beauty ltd Charges & Mortgages

muskaan beauty ltd Companies House Filings - See Documents