Pomanda estimates the enterprise value of SHINEBEAUTYBROWBAR LTD at £10.6k based on a Turnover of £20k and 0.53x industry multiple (adjusted for size and gross margin).
shinebeautybrowbar ltdEstimated Valuation
£1.5k
Pomanda estimates the enterprise value of SHINEBEAUTYBROWBAR LTD at £1.5k based on an EBITDA of £366 and a 4.21x industry multiple (adjusted for size and gross margin).
shinebeautybrowbar ltdEstimated Valuation
£1.6k
Pomanda estimates the enterprise value of SHINEBEAUTYBROWBAR LTD at £1.6k based on Net Assets of £408 and 3.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Shinebeautybrowbar LtdOverview
Shinebeautybrowbar Ltd is a live company located in walsall, WS2 0BD with a Companies House number of 09244331. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in October 2014, it's largest shareholder is
amandeep singh
with a 100% stake. Shinebeautybrowbar Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£20k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Shinebeautybrowbar Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £20k, make it smaller than the average company (£106.2k)
£20k - Shinebeautybrowbar Ltd
£106.2k - Industry AVG
Growth
3 year (CAGR) sales growth of 10%, show it is growing at a faster rate (0.9%)
10% - Shinebeautybrowbar Ltd
0.9% - Industry AVG
Production
with a gross margin of 49.1%, this company has a higher cost of product (76%)
49.1% - Shinebeautybrowbar Ltd
76% - Industry AVG
Profitability
an operating margin of 1.8% make it less profitable than the average company (8.4%)
1.8% - Shinebeautybrowbar Ltd
8.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Shinebeautybrowbar Ltd
4 - Industry AVG
Pay Structure
on an average salary of £14.5k, the company has an equivalent pay structure (£14.5k)
£14.5k - Shinebeautybrowbar Ltd
£14.5k - Industry AVG
Efficiency
resulting in sales per employee of £20k, this is less efficient (£33.4k)
£20k - Shinebeautybrowbar Ltd
£33.4k - Industry AVG
Debtor Days
it gets paid by customers after 104 days, this is later than average (41 days)
104 days - Shinebeautybrowbar Ltd
41 days - Industry AVG
Creditor Days
its suppliers are paid after 134 days, this is slower than average (89 days)
134 days - Shinebeautybrowbar Ltd
89 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Shinebeautybrowbar Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Shinebeautybrowbar Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 93.3%, this is a similar level of debt than the average (92.5%)
93.3% - Shinebeautybrowbar Ltd
92.5% - Industry AVG
SHINEBEAUTYBROWBAR LTD financials
EXPORT
Shinebeautybrowbar Ltd's latest turnover from October 2022 is estimated at £20 thousand and the company has net assets of £408. According to their latest financial statements, Shinebeautybrowbar Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Turnover
20,003
11,880
114,148
14,883
14,261
4,268
4,268
5,127
Other Income Or Grants
Cost Of Sales
10,180
6,541
62,219
7,150
7,164
2,095
2,133
2,456
Gross Profit
9,823
5,340
51,928
7,733
7,097
2,174
2,136
2,671
Admin Expenses
9,456
3,888
53,235
3,935
6,462
-2,220
1,946
9,730
Operating Profit
367
1,452
-1,307
3,798
635
4,394
190
-7,059
Interest Payable
Interest Receivable
Pre-Tax Profit
367
1,452
-1,307
3,798
635
4,394
190
-7,059
Tax
-70
-276
-722
-121
-835
-38
Profit After Tax
297
1,176
-1,307
3,076
514
3,559
152
-7,059
Dividends Paid
Retained Profit
297
1,176
-1,307
3,076
514
3,559
152
-7,059
Employee Costs
14,485
13,307
12,902
14,207
14,481
14,533
17,298
19,206
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
367
1,452
-1,307
3,798
635
4,394
190
-6,543
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Tangible Assets
392
490
612
765
956
1,194
1,492
1,865
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
392
490
612
765
956
1,194
1,492
1,865
Stock & work in progress
655
1,475
Trade Debtors
5,710
3,602
50,695
1,918
2,910
667
Group Debtors
Misc Debtors
Cash
misc current assets
146
146
total current assets
5,710
3,602
50,695
1,918
2,910
813
801
1,475
total assets
6,102
4,092
51,307
2,683
3,866
2,007
2,293
3,340
Bank overdraft
Bank loan
Trade Creditors
3,763
2,650
49,972
641
5,500
4,755
8,350
10,379
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
3,763
2,650
49,972
641
5,500
4,755
8,350
10,379
loans
hp & lease commitments
Accruals and Deferred Income
1,931
1,331
2,400
1,800
1,200
600
850
other liabilities
provisions
total long term liabilities
1,931
1,331
2,400
1,800
1,200
600
850
total liabilities
5,694
3,981
52,372
2,441
6,700
5,355
9,200
10,379
net assets
408
111
-1,065
242
-2,834
-3,348
-6,907
-7,039
total shareholders funds
408
111
-1,065
242
-2,834
-3,348
-6,907
-7,039
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Operating Activities
Operating Profit
367
1,452
-1,307
3,798
635
4,394
190
-7,059
Depreciation
516
Amortisation
Tax
-70
-276
-722
-121
-835
-38
Stock
-655
-820
1,475
Debtors
2,108
-47,093
48,777
-992
2,243
667
Creditors
1,113
-47,322
49,331
-4,859
745
-3,595
-2,029
10,379
Accruals and Deferred Income
600
-1,069
600
600
600
-250
850
Deferred Taxes & Provisions
Cash flow from operations
-98
-122
-153
-191
-384
-298
-207
2,361
Investing Activities
capital expenditure
98
122
153
191
238
298
373
-2,381
Change in Investments
cash flow from investments
98
122
153
191
238
298
373
-2,381
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
-20
20
interest
cash flow from financing
-20
20
cash and cash equivalents
cash
overdraft
change in cash
shinebeautybrowbar ltd 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 shinebeautybrowbar ltd. Get real-time insights into shinebeautybrowbar ltd's credit score, group structure and payment trends.
Perform a competitor analysis for shinebeautybrowbar ltd by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in WS2 area or any other competitors across 12 key performance metrics.
shinebeautybrowbar ltd Ownership
SHINEBEAUTYBROWBAR LTD group structure
Shinebeautybrowbar Ltd has no subsidiary companies.
Ultimate parent company
SHINEBEAUTYBROWBAR LTD
09244331
SHINEBEAUTYBROWBAR LTD Shareholders
The sole shareholder of Shinebeautybrowbar Ltd is Amandeep Singh.
amandeep singh
100%
shinebeautybrowbar ltd directors
Shinebeautybrowbar Ltd currently has 1 director, Mr Amandeep Singh serving since Oct 2014.
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 shinebeautybrowbar ltd.
shinebeautybrowbar 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 SHINEBEAUTYBROWBAR LTD. This can take several minutes, an email will notify you when this has completed.
shinebeautybrowbar ltdCompanies House Filings - See Documents
