smile design dental ltd
smile design dental ltd Company Information
Company Number
08400276
Next Accounts
Dec 2025
Shareholders
hvvm holdings ltd
Group Structure
View All
Industry
Dental practice activities
Registered Address
33 high street, wendover, aylesbury, bucks, HP22 6DU
Website
https://www.trysuri.comsmile design dental ltd Estimated Valuation
Pomanda estimates the enterprise value of SMILE DESIGN DENTAL LTD at £272k based on a Turnover of £516k and 0.53x industry multiple (adjusted for size and gross margin).
smile design dental ltd Estimated Valuation
Pomanda estimates the enterprise value of SMILE DESIGN DENTAL LTD at £0 based on an EBITDA of £-48.5k and a 3.33x industry multiple (adjusted for size and gross margin).
smile design dental ltd Estimated Valuation
Pomanda estimates the enterprise value of SMILE DESIGN DENTAL LTD at £34.8k based on Net Assets of £13.4k and 2.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smile Design Dental Ltd Overview
Smile Design Dental Ltd is a live company located in aylesbury, HP22 6DU with a Companies House number of 08400276. It operates in the dental practice activities sector, SIC Code 86230. Founded in February 2013, it's largest shareholder is hvvm holdings ltd with a 100% stake. Smile Design Dental Ltd is a established, small sized company, Pomanda has estimated its turnover at £516k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smile Design Dental Ltd Health Check
Pomanda's financial health check has awarded Smile Design Dental Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
6 Weak
Size
annual sales of £516k, make it smaller than the average company (£970k)
- Smile Design Dental Ltd
£970k - Industry AVG
Growth
3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (6.4%)
- Smile Design Dental Ltd
6.4% - Industry AVG
Production
with a gross margin of 44.6%, this company has a comparable cost of product (50%)
- Smile Design Dental Ltd
50% - Industry AVG
Profitability
an operating margin of -9.4% make it less profitable than the average company (8.9%)
- Smile Design Dental Ltd
8.9% - Industry AVG
Employees
with 5 employees, this is below the industry average (11)
5 - Smile Design Dental Ltd
11 - Industry AVG
Pay Structure
on an average salary of £22.2k, the company has an equivalent pay structure (£22.2k)
- Smile Design Dental Ltd
£22.2k - Industry AVG
Efficiency
resulting in sales per employee of £103.2k, this is equally as efficient (£92.9k)
- Smile Design Dental Ltd
£92.9k - Industry AVG
Debtor Days
it gets paid by customers after 49 days, this is later than average (7 days)
- Smile Design Dental Ltd
7 days - Industry AVG
Creditor Days
its suppliers are paid after 110 days, this is slower than average (25 days)
- Smile Design Dental Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smile Design Dental Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smile Design Dental Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 86.6%, this is a higher level of debt than the average (49.3%)
86.6% - Smile Design Dental Ltd
49.3% - Industry AVG
SMILE DESIGN DENTAL LTD financials
Smile Design Dental Ltd's latest turnover from March 2024 is estimated at £516 thousand and the company has net assets of £13.4 thousand. According to their latest financial statements, Smile Design Dental Ltd has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 5 | 5 | 4 | 6 | 6 | 6 | 4 | 4 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 29,887 | 43,202 | 53,630 | 24,220 | 19,376 | 46,503 | 100,475 | 157,504 | 51,841 | ||
| Intangible Assets | 160,000 | ||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 29,887 | 43,202 | 53,630 | 24,220 | 19,376 | 46,503 | 100,475 | 157,504 | 211,841 | ||
| Stock & work in progress | 6,380 | ||||||||||
| Trade Debtors | 69,620 | 105,103 | 150,962 | 209,863 | 160,442 | 132,573 | 259,158 | 204,376 | 10 | ||
| Group Debtors | |||||||||||
| Misc Debtors | |||||||||||
| Cash | 122,030 | ||||||||||
| misc current assets | 1,911 | 3,201 | |||||||||
| total current assets | 69,620 | 105,103 | 150,962 | 209,863 | 160,442 | 132,573 | 261,069 | 207,577 | 128,420 | ||
| total assets | 99,507 | 148,305 | 204,592 | 234,083 | 179,818 | 179,076 | 361,544 | 365,081 | 340,261 | ||
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 86,145 | 86,457 | 85,813 | 118,639 | 70,742 | 46,244 | 195,965 | 276,180 | 307,121 | ||
| Group/Directors Accounts | |||||||||||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | |||||||||||
| total current liabilities | 86,145 | 86,457 | 85,813 | 118,639 | 70,742 | 46,244 | 195,965 | 276,180 | 307,121 | ||
| loans | |||||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | 9,699 | 18,618 | |||||||||
| other liabilities | |||||||||||
| provisions | |||||||||||
| total long term liabilities | 9,699 | 18,618 | |||||||||
| total liabilities | 86,145 | 86,457 | 85,813 | 118,639 | 70,742 | 46,244 | 205,664 | 294,798 | 307,121 | ||
| net assets | 13,362 | 61,848 | 118,779 | 115,444 | 109,076 | 132,832 | 155,880 | 70,283 | 33,140 | ||
| total shareholders funds | 13,362 | 61,848 | 118,779 | 115,444 | 109,076 | 132,832 | 155,880 | 70,283 | 33,140 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 17,280 | ||||||||||
| Amortisation | 40,000 | ||||||||||
| Tax | |||||||||||
| Stock | -6,380 | 6,380 | |||||||||
| Debtors | -35,483 | -45,859 | -58,901 | 49,421 | 27,869 | -126,585 | 54,782 | 204,366 | 10 | ||
| Creditors | -312 | 644 | -32,826 | 47,897 | 24,498 | -149,721 | -80,215 | -30,941 | 307,121 | ||
| Accruals and Deferred Income | -9,699 | -8,919 | 18,618 | ||||||||
| Deferred Taxes & Provisions | |||||||||||
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | |||||||||||
| Group/Directors Accounts | |||||||||||
| Other Short Term Loans | |||||||||||
| Long term loans | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||
| other long term liabilities | |||||||||||
| share issue | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -122,030 | 122,030 | |||||||||
| overdraft | |||||||||||
| change in cash | -122,030 | 122,030 |
smile design dental ltd Credit Report and Business Information
Smile Design Dental Ltd Competitor Analysis
Perform a competitor analysis for smile design dental ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in HP22 area or any other competitors across 12 key performance metrics.
smile design dental ltd Ownership
SMILE DESIGN DENTAL LTD group structure
Smile Design Dental Ltd has no subsidiary companies.
Ultimate parent company
SMILE DESIGN DENTAL LTD
08400276
smile design dental ltd directors
Smile Design Dental Ltd currently has 2 directors. The longest serving directors include Mr Himesh Tailor (Dec 2018) and Ms Varsha Tailor (Dec 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Himesh Tailor | England | 45 years | Dec 2018 | - | Director |
| Ms Varsha Tailor | England | 44 years | Dec 2018 | - | Director |
P&L
March 2024turnover
516k
-24%
operating profit
-48.5k
0%
gross margin
44.7%
+3.54%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
13.4k
-0.78%
total assets
99.5k
-0.33%
cash
0
0%
net assets
Total assets minus all liabilities
smile design dental ltd company details
company number
08400276
Type
Private limited with Share Capital
industry
86230 - Dental practice activities
incorporation date
February 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
suri limited (October 2021)
accountant
-
auditor
-
address
33 high street, wendover, aylesbury, bucks, HP22 6DU
Bank
-
Legal Advisor
-
smile design dental 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 smile design dental ltd.
smile design dental ltd Capital Raised & Share Issues BETA
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 SMILE DESIGN DENTAL LTD. This can take several minutes, an email will notify you when this has completed.
smile design dental ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
