frank body ltd
frank body ltd Company Information
Company Number
09043294
Next Accounts
Mar 2025
Industry
Retail sale via mail order houses or via Internet
Shareholders
sndr pty ltd
Group Structure
View All
Contact
Registered Address
c/o buzzacott llp, 130 wood street, london, EC2V 6DL
Website
frankbody.comfrank body ltd Estimated Valuation
Pomanda estimates the enterprise value of FRANK BODY LTD at £738.2k based on a Turnover of £2.1m and 0.35x industry multiple (adjusted for size and gross margin).
frank body ltd Estimated Valuation
Pomanda estimates the enterprise value of FRANK BODY LTD at £0 based on an EBITDA of £-20.2k and a 4.05x industry multiple (adjusted for size and gross margin).
frank body ltd Estimated Valuation
Pomanda estimates the enterprise value of FRANK BODY LTD at £741.6k based on Net Assets of £325.7k and 2.28x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Frank Body Ltd Overview
Frank Body Ltd is a live company located in london, EC2V 6DL with a Companies House number of 09043294. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in May 2014, it's largest shareholder is sndr pty ltd with a 100% stake. Frank Body Ltd is a established, small sized company, Pomanda has estimated its turnover at £2.1m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Frank Body Ltd Health Check
Pomanda's financial health check has awarded Frank Body Ltd a 3 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
3 Strong
3 Regular
6 Weak
Size
annual sales of £2.1m, make it larger than the average company (£362.3k)
- Frank Body Ltd
£362.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (6.1%)
- Frank Body Ltd
6.1% - Industry AVG
Production
with a gross margin of 36.6%, this company has a comparable cost of product (36.6%)
- Frank Body Ltd
36.6% - Industry AVG
Profitability
an operating margin of -3.3% make it less profitable than the average company (2.1%)
- Frank Body Ltd
2.1% - Industry AVG
Employees
with 5 employees, this is above the industry average (4)
5 - Frank Body Ltd
4 - Industry AVG
Pay Structure
on an average salary of £27.5k, the company has an equivalent pay structure (£27.5k)
- Frank Body Ltd
£27.5k - Industry AVG
Efficiency
resulting in sales per employee of £424.3k, this is more efficient (£165.1k)
- Frank Body Ltd
£165.1k - Industry AVG
Debtor Days
it gets paid by customers after 39 days, this is later than average (20 days)
- Frank Body Ltd
20 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is close to average (33 days)
- Frank Body Ltd
33 days - Industry AVG
Stock Days
it holds stock equivalent to 191 days, this is more than average (85 days)
- Frank Body Ltd
85 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (17 weeks)
0 weeks - Frank Body Ltd
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 95.1%, this is a higher level of debt than the average (75%)
95.1% - Frank Body Ltd
75% - Industry AVG
FRANK BODY LTD financials
Frank Body Ltd's latest turnover from June 2023 is estimated at £2.1 million and the company has net assets of £325.7 thousand. According to their latest financial statements, Frank Body Ltd has 5 employees and maintains cash reserves of £16 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 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 | 5 | 6 | 6 | 4 | 4 | 4 | 4 | 5 | |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | May 2017 | May 2016 | May 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 32,628 | 63,455 | 65,895 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 30,554 | 47,222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 63,182 | 110,677 | 65,895 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 705,745 | 813,402 | 1,566,623 | 777,873 | 546,381 | 767,799 | 171,585 | 321,980 | 234,188 |
| Trade Debtors | 231,880 | 266,958 | 288,436 | 374,118 | 99,418 | 286,135 | 61,561 | 238,870 | 823,025 |
| Group Debtors | 5,538,971 | 5,629,412 | 5,406,754 | 5,141,709 | 4,782,258 | 4,378,139 | 4,221,565 | 3,471,224 | 0 |
| Misc Debtors | 17,740 | 823 | 7,961 | 130,083 | 144,090 | 118,028 | 274,790 | 40,665 | 0 |
| Cash | 15,985 | 5,824 | 30,779 | 90,000 | 104,985 | 257,287 | 111,183 | 185,706 | 23,126 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 6,510,321 | 6,716,419 | 7,300,553 | 6,513,783 | 5,677,132 | 5,807,388 | 4,840,684 | 4,258,445 | 1,080,339 |
| total assets | 6,573,503 | 6,827,096 | 7,366,448 | 6,513,783 | 5,677,132 | 5,807,388 | 4,840,684 | 4,258,445 | 1,080,339 |
| Bank overdraft | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 111,920 | 263,952 | 340,373 | 179,007 | 165,623 | 209,899 | 85,690 | 88,979 | 773,219 |
| Group/Directors Accounts | 5,802,146 | 5,991,488 | 6,036,821 | 5,222,703 | 4,410,139 | 4,612,420 | 3,215,664 | 2,501,289 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 333,736 | 175,379 | 4,433 | 2,220 | 194,647 | 28,977 | 264,566 | 422,329 | 0 |
| total current liabilities | 6,247,802 | 6,430,889 | 6,381,627 | 5,403,930 | 4,770,409 | 4,851,296 | 3,565,920 | 3,012,597 | 773,219 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 6,247,802 | 6,430,889 | 6,381,627 | 5,403,930 | 4,770,409 | 4,851,296 | 3,565,920 | 3,012,597 | 773,219 |
| net assets | 325,701 | 396,207 | 984,821 | 1,109,853 | 906,723 | 956,092 | 1,274,764 | 1,245,848 | 307,120 |
| total shareholders funds | 325,701 | 396,207 | 984,821 | 1,109,853 | 906,723 | 956,092 | 1,274,764 | 1,245,848 | 307,120 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | May 2017 | May 2016 | May 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 34,157 | 22,992 | 12,667 | 0 | 0 | 0 | 0 | 0 | |
| Amortisation | 16,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | |||||||||
| Stock | -107,657 | -753,221 | 788,750 | 231,492 | -221,418 | 596,214 | -150,395 | 87,792 | 234,188 |
| Debtors | -108,602 | 194,042 | 57,241 | 620,144 | 243,464 | 224,386 | 807,157 | 2,927,734 | 823,025 |
| Creditors | -152,032 | -76,421 | 161,366 | 13,384 | -44,276 | 124,209 | -3,289 | -684,240 | 773,219 |
| Accruals and Deferred Income | 158,357 | 170,946 | 2,213 | -192,427 | 165,670 | -235,589 | -157,763 | 422,329 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -189,342 | -45,333 | 814,118 | 812,564 | -202,281 | 1,396,756 | 714,375 | 2,501,289 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 10,161 | -24,955 | -59,221 | -14,985 | -152,302 | 146,104 | -74,523 | 162,580 | 23,126 |
| overdraft | -70 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 10,231 | -25,025 | -59,221 | -14,985 | -152,302 | 146,104 | -74,523 | 162,580 | 23,126 |
frank body ltd Credit Report and Business Information
Frank Body Ltd Competitor Analysis
Perform a competitor analysis for frank body ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in EC2V area or any other competitors across 12 key performance metrics.
frank body ltd Ownership
FRANK BODY LTD group structure
Frank Body Ltd has no subsidiary companies.
Ultimate parent company
SNDR PTY LTD
#0093564
1 parent
FRANK BODY LTD
09043294
frank body ltd directors
Frank Body Ltd currently has 4 directors. The longest serving directors include Bree Johnson (May 2014) and Alex Boffa (May 2014).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Bree Johnson | United Kingdom | 40 years | May 2014 | - | Director |
| Alex Boffa | United Kingdom | 41 years | May 2014 | - | Director |
| Mr Stephen Rowley | United Kingdom | 40 years | May 2014 | - | Director |
| Jess Hatzis | United Kingdom | 38 years | May 2014 | - | Director |
P&L
June 2023turnover
2.1m
-14%
operating profit
-71k
0%
gross margin
36.7%
+0.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
325.7k
-0.18%
total assets
6.6m
-0.04%
cash
16k
+1.74%
net assets
Total assets minus all liabilities
frank body ltd company details
company number
09043294
Type
Private limited with Share Capital
industry
47910 - Retail sale via mail order houses or via Internet
incorporation date
May 2014
age
11
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
c/o buzzacott llp, 130 wood street, london, EC2V 6DL
Bank
-
Legal Advisor
-
frank body 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 found 1 charges/mortgages relating to frank body ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
frank body 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 FRANK BODY LTD. This can take several minutes, an email will notify you when this has completed.
frank body ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
