the beau monde smile limited
the beau monde smile limited Company Information
Company Number
08910575
Website
smileandimplantcentre.co.ukRegistered Address
ams medical accountants, floor 2, 9 portland street, manchester, M1 3BE
Industry
Other personal service activities n.e.c.
Telephone
-
Next Accounts Due
November 2024
Group Structure
View All
Shareholders
daniel shah 95%
nadia shah 5%
the beau monde smile limited Estimated Valuation
Pomanda estimates the enterprise value of THE BEAU MONDE SMILE LIMITED at £1.3m based on a Turnover of £2.5m and 0.51x industry multiple (adjusted for size and gross margin).
the beau monde smile limited Estimated Valuation
Pomanda estimates the enterprise value of THE BEAU MONDE SMILE LIMITED at £3.3m based on an EBITDA of £1m and a 3.3x industry multiple (adjusted for size and gross margin).
the beau monde smile limited Estimated Valuation
Pomanda estimates the enterprise value of THE BEAU MONDE SMILE LIMITED at £2m based on Net Assets of £991.5k and 2.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
The Beau Monde Smile Limited Overview
The Beau Monde Smile Limited is a dissolved company that was located in manchester, M1 3BE with a Companies House number of 08910575. It operated in the other service activities n.e.c. sector, SIC Code 96090. Founded in February 2014, it's largest shareholder was daniel shah with a 95% stake. The last turnover for The Beau Monde Smile Limited was estimated at £2.5m.
Upgrade for unlimited company reports & a free credit check
The Beau Monde Smile Limited Health Check
Pomanda's financial health check has awarded The Beau Monde Smile Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
1 Regular
4 Weak
Size
annual sales of £2.5m, make it larger than the average company (£753.1k)
- The Beau Monde Smile Limited
£753.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 34%, show it is growing at a faster rate (3.6%)
- The Beau Monde Smile Limited
3.6% - Industry AVG
Production
with a gross margin of 18.5%, this company has a higher cost of product (40.1%)
- The Beau Monde Smile Limited
40.1% - Industry AVG
Profitability
an operating margin of 39.7% make it more profitable than the average company (7.2%)
- The Beau Monde Smile Limited
7.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (14)
2 - The Beau Monde Smile Limited
14 - Industry AVG
Pay Structure
on an average salary of £26.5k, the company has an equivalent pay structure (£26.5k)
- The Beau Monde Smile Limited
£26.5k - Industry AVG
Efficiency
resulting in sales per employee of £1.3m, this is more efficient (£65.8k)
- The Beau Monde Smile Limited
£65.8k - Industry AVG
Debtor Days
it gets paid by customers after 170 days, this is later than average (28 days)
- The Beau Monde Smile Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 15 days, this is quicker than average (41 days)
- The Beau Monde Smile Limited
41 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- The Beau Monde Smile Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - The Beau Monde Smile Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.8%, this is a lower level of debt than the average (38.4%)
17.8% - The Beau Monde Smile Limited
38.4% - Industry AVG
THE BEAU MONDE SMILE LIMITED financials
The Beau Monde Smile Limited's latest turnover from March 2022 is estimated at £2.5 million and the company has net assets of £991.5 thousand. According to their latest financial statements, The Beau Monde Smile Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Dec 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 | 2 | 2 | 2 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 20,144 | 30,262 | 730 | 85,909 | 65,953 | 66,270 | 66,588 | 1,985 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 180,137 | 220,383 | 0 |
| Total Fixed Assets | 20,144 | 30,262 | 730 | 85,909 | 65,953 | 246,408 | 286,972 | 1,985 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 1,186,451 | 562,989 | 521,176 | 354,235 | 338,428 | 0 | 0 | 2,491 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 120,270 | 9,872 | 13,418 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,186,451 | 562,989 | 521,176 | 354,235 | 338,428 | 120,270 | 9,872 | 15,909 |
| total assets | 1,206,595 | 593,251 | 521,906 | 440,144 | 404,381 | 366,678 | 296,844 | 17,894 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 88,037 | 420,697 | 430,350 | 359,606 | 230,140 | 0 | 0 | 3,758 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 6,034 | 3,155 | 0 |
| total current liabilities | 88,037 | 420,697 | 430,350 | 359,606 | 230,140 | 6,034 | 3,155 | 3,758 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 127,014 | 0 | 0 | 0 | 0 | 227,684 | 289,929 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 127,014 | 0 | 0 | 0 | 0 | 227,684 | 289,929 | 0 |
| total liabilities | 215,051 | 420,697 | 430,350 | 359,606 | 230,140 | 233,718 | 293,084 | 3,758 |
| net assets | 991,544 | 172,554 | 91,556 | 80,538 | 174,241 | 132,960 | 3,760 | 14,136 |
| total shareholders funds | 991,544 | 172,554 | 91,556 | 80,538 | 174,241 | 132,960 | 3,760 | 14,136 |
| Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Dec 2014 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 318 | 397 | 496 | |||||
| Amortisation | 0 | 0 | 0 | |||||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 623,462 | 41,813 | 166,941 | 15,807 | 158,291 | -40,246 | 220,383 | 2,491 |
| Creditors | -332,660 | -9,653 | 70,744 | 129,466 | 230,140 | 0 | 0 | 3,758 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -6,034 | 2,879 | 3,155 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 127,014 | 0 | 0 | 0 | -227,684 | -62,245 | 289,929 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | -120,270 | 110,398 | 9,872 | 13,418 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | -120,270 | 110,398 | 9,872 | 13,418 |
the beau monde smile limited Credit Report and Business Information
The Beau Monde Smile Limited Competitor Analysis
Perform a competitor analysis for the beau monde smile limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other undefined companies, companies in M 1 area or any other competitors across 12 key performance metrics.
the beau monde smile limited Ownership
THE BEAU MONDE SMILE LIMITED group structure
The Beau Monde Smile Limited has 2 subsidiary companies.
Ultimate parent company
THE BEAU MONDE SMILE LIMITED
08910575
2 subsidiaries
the beau monde smile limited directors
The Beau Monde Smile Limited currently has 2 directors. The longest serving directors include Mr Daniel Shah (Feb 2014) and Mrs Nadia Shah (Feb 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Daniel Shah | England | 51 years | Feb 2014 | - | Director |
| Mrs Nadia Shah | England | 52 years | Feb 2016 | - | Director |
P&L
March 2022turnover
2.5m
+71%
operating profit
1m
0%
gross margin
18.5%
+6.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
991.5k
+4.75%
total assets
1.2m
+1.03%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
the beau monde smile limited company details
company number
08910575
Type
Private limited with Share Capital
industry
96090 - Other personal service activities n.e.c.
incorporation date
February 2014
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2022
previous names
N/A
accountant
-
auditor
-
address
ams medical accountants, floor 2, 9 portland street, manchester, M1 3BE
Bank
-
Legal Advisor
-
the beau monde smile limited 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 the beau monde smile limited.
the beau monde smile limited Companies House Filings - See Documents
| date | description | view/download |
|---|
