ayub plastic surgery ltd
ayub plastic surgery ltd Company Information
Company Number
09733692
Website
-Registered Address
ams medical accountants, floor 2, 9 portland street, manchester, M1 3BE
Industry
Other human health activities
Telephone
-
Next Accounts Due
December 2025
Group Structure
View All
Shareholders
humayun ayub-khan 85.7%
maha ayub 4.8%
View Allayub plastic surgery ltd Estimated Valuation
Pomanda estimates the enterprise value of AYUB PLASTIC SURGERY LTD at £241k based on a Turnover of £525.3k and 0.46x industry multiple (adjusted for size and gross margin).
ayub plastic surgery ltd Estimated Valuation
Pomanda estimates the enterprise value of AYUB PLASTIC SURGERY LTD at £0 based on an EBITDA of £-32.2k and a 3.69x industry multiple (adjusted for size and gross margin).
ayub plastic surgery ltd Estimated Valuation
Pomanda estimates the enterprise value of AYUB PLASTIC SURGERY LTD at £18.6k based on Net Assets of £51.7k and 0.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ayub Plastic Surgery Ltd Overview
Ayub Plastic Surgery Ltd is a live company located in manchester, M1 3BE with a Companies House number of 09733692. It operates in the other human health activities sector, SIC Code 86900. Founded in August 2015, it's largest shareholder is humayun ayub-khan with a 85.7% stake. Ayub Plastic Surgery Ltd is a young, small sized company, Pomanda has estimated its turnover at £525.3k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Ayub Plastic Surgery Ltd Health Check
Pomanda's financial health check has awarded Ayub Plastic Surgery Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
3 Strong
2 Regular
5 Weak
Size
annual sales of £525.3k, make it in line with the average company (£594.4k)
- Ayub Plastic Surgery Ltd
£594.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (7.1%)
- Ayub Plastic Surgery Ltd
7.1% - Industry AVG
Production
with a gross margin of 23.3%, this company has a higher cost of product (39.4%)
- Ayub Plastic Surgery Ltd
39.4% - Industry AVG
Profitability
an operating margin of -6.1% make it less profitable than the average company (5.2%)
- Ayub Plastic Surgery Ltd
5.2% - Industry AVG
Employees
with 3 employees, this is below the industry average (15)
3 - Ayub Plastic Surgery Ltd
15 - Industry AVG
Pay Structure
on an average salary of £25.4k, the company has an equivalent pay structure (£25.4k)
- Ayub Plastic Surgery Ltd
£25.4k - Industry AVG
Efficiency
resulting in sales per employee of £175.1k, this is more efficient (£45k)
- Ayub Plastic Surgery Ltd
£45k - Industry AVG
Debtor Days
it gets paid by customers after 108 days, this is later than average (21 days)
- Ayub Plastic Surgery Ltd
21 days - Industry AVG
Creditor Days
its suppliers are paid after 96 days, this is slower than average (18 days)
- Ayub Plastic Surgery Ltd
18 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Ayub Plastic Surgery Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Ayub Plastic Surgery Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 67.3%, this is a higher level of debt than the average (21.3%)
67.3% - Ayub Plastic Surgery Ltd
21.3% - Industry AVG
AYUB PLASTIC SURGERY LTD financials
Ayub Plastic Surgery Ltd's latest turnover from March 2024 is estimated at £525.3 thousand and the company has net assets of £51.7 thousand. According to their latest financial statements, Ayub Plastic Surgery Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 1 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,376 | 689 | 929 | 1,025 | 39 | 528 | 409 | 938 | 496 |
| Intangible Assets | 0 | 0 | 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 | 1,376 | 689 | 929 | 1,025 | 39 | 528 | 409 | 938 | 496 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 156,403 | 101,631 | 83,752 | 70,354 | 113,224 | 96,114 | 84,493 | 19,127 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,671 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 156,403 | 101,631 | 83,752 | 70,354 | 113,224 | 96,114 | 84,493 | 19,127 | 3,671 |
| total assets | 157,779 | 102,320 | 84,681 | 71,379 | 113,263 | 96,642 | 84,902 | 20,065 | 4,167 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 106,121 | 18,463 | 19,370 | 32,107 | 58,024 | 35,954 | 18,624 | 17,682 | 2,582 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 106,121 | 18,463 | 19,370 | 32,107 | 58,024 | 35,954 | 18,624 | 17,682 | 2,582 |
| 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 | 188 | 188 | 99 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 188 | 188 | 99 |
| total liabilities | 106,121 | 18,463 | 19,370 | 32,107 | 58,024 | 35,954 | 18,812 | 17,870 | 2,681 |
| net assets | 51,658 | 83,857 | 65,311 | 39,272 | 55,239 | 60,688 | 66,090 | 2,195 | 1,486 |
| total shareholders funds | 51,658 | 83,857 | 65,311 | 39,272 | 55,239 | 60,688 | 66,090 | 2,195 | 1,486 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 224 | ||||||||
| Amortisation | 0 | ||||||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 54,772 | 17,879 | 13,398 | -42,870 | 17,110 | 11,621 | 65,366 | 19,127 | 0 |
| Creditors | 87,658 | -907 | -12,737 | -25,917 | 22,070 | 17,330 | 942 | 15,100 | 2,582 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | -188 | 0 | 89 | 99 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,671 | 3,671 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,671 | 3,671 |
ayub plastic surgery ltd Credit Report and Business Information
Ayub Plastic Surgery Ltd Competitor Analysis
Perform a competitor analysis for ayub plastic surgery ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in M 1 area or any other competitors across 12 key performance metrics.
ayub plastic surgery ltd Ownership
AYUB PLASTIC SURGERY LTD group structure
Ayub Plastic Surgery Ltd has no subsidiary companies.
Ultimate parent company
AYUB PLASTIC SURGERY LTD
09733692
ayub plastic surgery ltd directors
Ayub Plastic Surgery Ltd currently has 2 directors. The longest serving directors include Mr Humayun Ayub-Khan (Aug 2015) and Zarmina Ayub (Jun 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Humayun Ayub-Khan | England | 62 years | Aug 2015 | - | Director |
| Zarmina Ayub | England | 56 years | Jun 2023 | - | Director |
P&L
March 2024turnover
525.3k
+73%
operating profit
-32.2k
0%
gross margin
23.4%
+13.04%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
51.7k
-0.38%
total assets
157.8k
+0.54%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
ayub plastic surgery ltd company details
company number
09733692
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
August 2015
age
9
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
March 2024
address
ams medical accountants, floor 2, 9 portland street, manchester, M1 3BE
accountant
-
auditor
-
ayub plastic surgery 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 ayub plastic surgery ltd.
ayub plastic surgery ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
