sports massage academy ltd
sports massage academy ltd Company Information
Company Number
09028018
Next Accounts
Feb 2026
Shareholders
alexander hall
marijana macis
Group Structure
View All
Industry
Sports and recreation education
Registered Address
102 queens road, cheadle hulme, cheadle, SK8 5HS
sports massage academy ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTS MASSAGE ACADEMY LTD at £74.2k based on a Turnover of £79.5k and 0.93x industry multiple (adjusted for size and gross margin).
sports massage academy ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTS MASSAGE ACADEMY LTD at £102.5k based on an EBITDA of £19.8k and a 5.19x industry multiple (adjusted for size and gross margin).
sports massage academy ltd Estimated Valuation
Pomanda estimates the enterprise value of SPORTS MASSAGE ACADEMY LTD at £273.5k based on Net Assets of £79.1k and 3.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sports Massage Academy Ltd Overview
Sports Massage Academy Ltd is a live company located in cheadle, SK8 5HS with a Companies House number of 09028018. It operates in the sports and recreation education sector, SIC Code 85510. Founded in May 2014, it's largest shareholder is alexander hall with a 50% stake. Sports Massage Academy Ltd is a established, micro sized company, Pomanda has estimated its turnover at £79.5k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sports Massage Academy Ltd Health Check
Pomanda's financial health check has awarded Sports Massage Academy Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
7 Weak
Size
annual sales of £79.5k, make it smaller than the average company (£220.8k)
- Sports Massage Academy Ltd
£220.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (12.8%)
- Sports Massage Academy Ltd
12.8% - Industry AVG
Production
with a gross margin of 59.8%, this company has a comparable cost of product (59.8%)
- Sports Massage Academy Ltd
59.8% - Industry AVG
Profitability
an operating margin of -11.7% make it less profitable than the average company (3.2%)
- Sports Massage Academy Ltd
3.2% - Industry AVG
Employees
with 3 employees, this is below the industry average (7)
3 - Sports Massage Academy Ltd
7 - Industry AVG
Pay Structure
on an average salary of £20k, the company has an equivalent pay structure (£20k)
- Sports Massage Academy Ltd
£20k - Industry AVG
Efficiency
resulting in sales per employee of £26.5k, this is less efficient (£41.7k)
- Sports Massage Academy Ltd
£41.7k - Industry AVG
Debtor Days
it gets paid by customers after 8 days, this is earlier than average (17 days)
- Sports Massage Academy Ltd
17 days - Industry AVG
Creditor Days
its suppliers are paid after 60 days, this is slower than average (19 days)
- Sports Massage Academy Ltd
19 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Sports Massage Academy Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (104 weeks)
9 weeks - Sports Massage Academy Ltd
104 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53.9%, this is a higher level of debt than the average (32.8%)
53.9% - Sports Massage Academy Ltd
32.8% - Industry AVG
SPORTS MASSAGE ACADEMY LTD financials
Sports Massage Academy Ltd's latest turnover from May 2024 is estimated at £79.5 thousand and the company has net assets of £79.1 thousand. According to their latest financial statements, Sports Massage Academy Ltd has 3 employees and maintains cash reserves of £5.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| May 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| May 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 100,681 | 74,757 | 91,318 | 89,274 | 36,425 | 23,492 | 27,131 | 26,189 | 31,340 | 6,210 |
| Intangible Assets | ||||||||||
| Investments & Other | 1 | 1 | 1 | 1 | 1 | |||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 100,682 | 74,758 | 91,319 | 89,275 | 36,426 | 23,492 | 27,131 | 26,189 | 31,340 | 6,210 |
| Stock & work in progress | ||||||||||
| Trade Debtors | 1,745 | 2,805 | 1,010 | 7,605 | 16,481 | 10,315 | 32,449 | 19,005 | 2,604 | |
| Group Debtors | ||||||||||
| Misc Debtors | 54,700 | 40,400 | 40,400 | 487 | 23 | 9,726 | 518 | |||
| Cash | 5,102 | 9,150 | 22,422 | 120,885 | 180,148 | 147,898 | 43,884 | 37,495 | 29,855 | 461 |
| misc current assets | 9,465 | 17,527 | 13,186 | 6,202 | ||||||
| total current assets | 71,012 | 69,882 | 77,018 | 128,977 | 186,373 | 174,105 | 54,717 | 69,944 | 48,860 | 3,065 |
| total assets | 171,694 | 144,640 | 168,337 | 218,252 | 222,799 | 197,597 | 81,848 | 96,133 | 80,200 | 9,275 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 5,312 | 3,835 | 7,180 | 6,285 | 2,336 | 10,753 | 10,354 | 8,551 | 2,365 | 1,162 |
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | 23,586 | 18,960 | 20,975 | 66,606 | 39,975 | 62,809 | 29,897 | 56,660 | 57,520 | |
| total current liabilities | 28,898 | 22,795 | 28,155 | 72,891 | 42,311 | 73,562 | 40,251 | 65,211 | 59,885 | 1,162 |
| loans | 20,833 | 30,833 | 40,833 | 50,000 | ||||||
| hp & lease commitments | 42,828 | |||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | ||||||||||
| provisions | ||||||||||
| total long term liabilities | 63,661 | 30,833 | 40,833 | 50,000 | ||||||
| total liabilities | 92,559 | 53,628 | 68,988 | 122,891 | 42,311 | 73,562 | 40,251 | 65,211 | 59,885 | 1,162 |
| net assets | 79,135 | 91,012 | 99,349 | 95,361 | 180,488 | 124,035 | 41,597 | 30,922 | 20,315 | 8,113 |
| total shareholders funds | 79,135 | 91,012 | 99,349 | 95,361 | 180,488 | 124,035 | 41,597 | 30,922 | 20,315 | 8,113 |
| May 2024 | May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 29,104 | 17,960 | 17,419 | 10,433 | 8,515 | 7,831 | 9,909 | 9,195 | 8,149 | 661 |
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | ||||||||||
| Debtors | 13,240 | 1,795 | 33,318 | 8,069 | -26,184 | 15,374 | -21,616 | 13,444 | 16,401 | 2,604 |
| Creditors | 1,477 | -3,345 | 895 | 3,949 | -8,417 | 399 | 1,803 | 6,186 | 1,203 | 1,162 |
| Accruals and Deferred Income | 4,626 | -2,015 | -45,631 | 26,631 | -22,834 | 32,912 | -26,763 | -860 | 57,520 | |
| Deferred Taxes & Provisions | ||||||||||
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | 1 | |||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | ||||||||||
| Other Short Term Loans | ||||||||||
| Long term loans | -10,000 | -10,000 | -9,167 | 50,000 | ||||||
| Hire Purchase and Lease Commitments | 42,828 | |||||||||
| other long term liabilities | ||||||||||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | -4,048 | -13,272 | -98,463 | -59,263 | 32,250 | 104,014 | 6,389 | 7,640 | 29,394 | 461 |
| overdraft | ||||||||||
| change in cash | -4,048 | -13,272 | -98,463 | -59,263 | 32,250 | 104,014 | 6,389 | 7,640 | 29,394 | 461 |
sports massage academy ltd Credit Report and Business Information
Sports Massage Academy Ltd Competitor Analysis
Perform a competitor analysis for sports massage academy ltd by selecting its closest rivals, whether from the EDUCATION sector, other micro companies, companies in SK8 area or any other competitors across 12 key performance metrics.
sports massage academy ltd Ownership
SPORTS MASSAGE ACADEMY LTD group structure
Sports Massage Academy Ltd has no subsidiary companies.
Ultimate parent company
SPORTS MASSAGE ACADEMY LTD
09028018
sports massage academy ltd directors
Sports Massage Academy Ltd currently has 2 directors. The longest serving directors include Mr Alexander Hall (May 2014) and Miss Marijana Macis (Jun 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Alexander Hall | England | 39 years | May 2014 | - | Director |
| Miss Marijana Macis | England | 43 years | Jun 2018 | - | Director |
P&L
May 2024turnover
79.5k
-8%
operating profit
-9.3k
0%
gross margin
59.8%
-2.11%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2024net assets
79.1k
-0.13%
total assets
171.7k
+0.19%
cash
5.1k
-0.44%
net assets
Total assets minus all liabilities
sports massage academy ltd company details
company number
09028018
Type
Private limited with Share Capital
industry
85510 - Sports and recreation education
incorporation date
May 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
May 2024
previous names
east midlands fitness academy limited (October 2017)
accountant
COALESCO ACCOUNTANTS LIMITED
auditor
-
address
102 queens road, cheadle hulme, cheadle, SK8 5HS
Bank
-
Legal Advisor
-
sports massage academy 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 sports massage academy ltd.
sports massage academy 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 SPORTS MASSAGE ACADEMY LTD. This can take several minutes, an email will notify you when this has completed.
sports massage academy ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
