Pomanda estimates the enterprise value of BLESSING IN DISGUISE at £231k based on a Turnover of £464.5k and 0.5x industry multiple (adjusted for size and gross margin).
blessing in disguiseEstimated Valuation
£0
Pomanda estimates the enterprise value of BLESSING IN DISGUISE at £0 based on an EBITDA of £-9.5k and a 3.27x industry multiple (adjusted for size and gross margin).
blessing in disguiseEstimated Valuation
£270.8k
Pomanda estimates the enterprise value of BLESSING IN DISGUISE at £270.8k based on Net Assets of £138k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Blessing In DisguiseOverview
Blessing In Disguise is a live company located in greater manchester, WN7 4HG with a Companies House number of 08790053. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in November 2013, it's largest shareholder is
unknown.
Blessing In Disguise is a established,
micro sized company, Pomanda has estimated its turnover at
£464.5k with
declining
growth in recent years.
Pomanda's financial health check has awarded Blessing In Disguise 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
Health Rating1.5out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £464.5k, make it smaller than the average company (£925.6k)
£464.5k - Blessing In Disguise
£925.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (9.6%)
-5% - Blessing In Disguise
9.6% - Industry AVG
Production
with a gross margin of 19.9%, this company has a higher cost of product (41%)
19.9% - Blessing In Disguise
41% - Industry AVG
Profitability
an operating margin of -2% make it less profitable than the average company (6%)
-2% - Blessing In Disguise
6% - Industry AVG
Employees
with 3 employees, this is below the industry average (14)
3 - Blessing In Disguise
14 - Industry AVG
Pay Structure
on an average salary of £31.7k, the company has an equivalent pay structure (£31.7k)
£31.7k - Blessing In Disguise
£31.7k - Industry AVG
Efficiency
resulting in sales per employee of £154.8k, this is more efficient (£89.3k)
£154.8k - Blessing In Disguise
£89.3k - Industry AVG
Debtor Days
it gets paid by customers after 108 days, this is later than average (30 days)
108 days - Blessing In Disguise
30 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Blessing In Disguise
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Blessing In Disguise
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Blessing In Disguise
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Blessing In Disguise
- - Industry AVG
BLESSING IN DISGUISE financials
EXPORT
Blessing In Disguise's latest turnover from April 2024 is estimated at £464.5 thousand and the company has net assets of £138 thousand. According to their latest financial statements, Blessing In Disguise has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Turnover
464,454
449,342
459,732
533,336
514,213
229,910
390,814
262,972
Other Income Or Grants
Cost Of Sales
372,258
358,469
369,924
439,881
414,102
186,224
314,418
208,795
Gross Profit
92,196
90,873
89,808
93,455
100,111
43,686
76,397
54,176
Admin Expenses
101,693
97,276
122,158
66,117
6,711
21,024
50,188
15,699
12,792
-37,915
Operating Profit
-9,497
-6,403
-32,350
27,338
93,400
22,662
26,209
38,477
-12,792
37,915
Interest Payable
Interest Receivable
22
120
76
Pre-Tax Profit
-9,497
-6,403
-32,350
27,338
93,400
22,662
26,209
38,499
-12,672
37,991
Tax
-5,194
-17,746
-4,306
-4,980
-7,315
-7,598
Profit After Tax
-9,497
-6,403
-32,350
22,144
75,654
18,356
21,229
31,184
-12,672
30,393
Dividends Paid
Retained Profit
-9,497
-6,403
-32,350
22,144
75,654
18,356
21,229
31,184
-12,672
30,393
Employee Costs
95,170
91,780
87,423
82,958
80,233
80,916
77,134
50,100
Number Of Employees
3
3
3
3
3
3
3
2
EBITDA*
-9,497
-6,403
-32,350
27,338
93,400
22,662
26,209
38,477
-12,792
37,915
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
138,038
147,535
153,938
186,288
164,144
89,192
70,134
48,905
Group Debtors
Misc Debtors
Cash
17,721
30,393
misc current assets
total current assets
138,038
147,535
153,938
186,288
164,144
89,192
70,134
48,905
17,721
30,393
total assets
138,038
147,535
153,938
186,288
164,144
89,192
70,134
48,905
17,721
30,393
Bank overdraft
Bank loan
Trade Creditors
702
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
702
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
702
net assets
138,038
147,535
153,938
186,288
164,144
88,490
70,134
48,905
17,721
30,393
total shareholders funds
138,038
147,535
153,938
186,288
164,144
88,490
70,134
48,905
17,721
30,393
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Operating Activities
Operating Profit
-9,497
-6,403
-32,350
27,338
93,400
22,662
26,209
38,477
-12,792
37,915
Depreciation
Amortisation
Tax
-5,194
-17,746
-4,306
-4,980
-7,315
-7,598
Stock
Debtors
-9,497
-6,403
-32,350
22,144
74,952
19,058
21,229
48,905
Creditors
-702
702
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-17,743
-12,792
30,317
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
22
120
76
cash flow from financing
22
120
76
cash and cash equivalents
cash
-17,721
-12,672
30,393
overdraft
change in cash
-17,721
-12,672
30,393
blessing in disguise Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for blessing in disguise. Get real-time insights into blessing in disguise's credit score, group structure and payment trends.
Perform a competitor analysis for blessing in disguise by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in WN7 area or any other competitors across 12 key performance metrics.
blessing in disguise Ownership
BLESSING IN DISGUISE group structure
Blessing In Disguise has no subsidiary companies.
Ultimate parent company
BLESSING IN DISGUISE
08790053
BLESSING IN DISGUISE Shareholders
The sole shareholder of Blessing In Disguise is -.
-
-
blessing in disguise directors
Blessing In Disguise currently has 6 directors.
The longest serving directors include
Mrs Catherine Holt (Nov 2013) and
Ms Sharon Sargent (Nov 2013).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
96090 - Other personal service activities n.e.c.
incorporation date
November 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
lilford house st. helens road, leigh, greater manchester, WN7 4HG
Bank
-
Legal Advisor
-
blessing in disguise 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 blessing in disguise.
blessing in disguise 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 BLESSING IN DISGUISE. This can take several minutes, an email will notify you when this has completed.
blessing in disguiseCompanies House Filings - See Documents
