blush & blow limited Company Information
Company Number
09919259
Website
www.blushandblowlondon.comRegistered Address
197 new kings road, london, SW6 4SR
Industry
Hairdressing and other beauty treatment
Telephone
02077360430
Next Accounts Due
September 2024
Group Structure
View All
Directors
Bridget-Clare O'Keeffe8 Years
Shareholders
delaney 100%
bridget-clare julie o'keeffe 0%
blush & blow limited Estimated Valuation
Pomanda estimates the enterprise value of BLUSH & BLOW LIMITED at £525.8k based on a Turnover of £519.6k and 1.01x industry multiple (adjusted for size and gross margin).
blush & blow limited Estimated Valuation
Pomanda estimates the enterprise value of BLUSH & BLOW LIMITED at £0 based on an EBITDA of £-263.8k and a 8.05x industry multiple (adjusted for size and gross margin).
blush & blow limited Estimated Valuation
Pomanda estimates the enterprise value of BLUSH & BLOW LIMITED at £0 based on Net Assets of £-531.9k and 3.1x industry multiple (adjusted for liquidity).
Blush & Blow Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Blush & Blow Limited Overview
Blush & Blow Limited is a live company located in london, SW6 4SR with a Companies House number of 09919259. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in December 2015, it's largest shareholder is delaney with a 100% stake. Blush & Blow Limited is a young, small sized company, Pomanda has estimated its turnover at £519.6k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Blush & Blow Limited Health Check
Pomanda's financial health check has awarded Blush & Blow Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
3 Strong
4 Regular
3 Weak
Size
annual sales of £519.6k, make it larger than the average company (£90.7k)
- Blush & Blow Limited
£90.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 32%, show it is growing at a faster rate (0.1%)
- Blush & Blow Limited
0.1% - Industry AVG
Production
with a gross margin of 76%, this company has a comparable cost of product (76%)
- Blush & Blow Limited
76% - Industry AVG
Profitability
an operating margin of -65.2% make it less profitable than the average company (7.5%)
- Blush & Blow Limited
7.5% - Industry AVG
Employees
with 17 employees, this is above the industry average (4)
17 - Blush & Blow Limited
4 - Industry AVG
Pay Structure
on an average salary of £13.9k, the company has an equivalent pay structure (£13.9k)
- Blush & Blow Limited
£13.9k - Industry AVG
Efficiency
resulting in sales per employee of £30.6k, this is equally as efficient (£32.7k)
- Blush & Blow Limited
£32.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Blush & Blow Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Blush & Blow Limited
- - Industry AVG
Stock Days
it holds stock equivalent to 63 days, this is in line with average (57 days)
- Blush & Blow Limited
57 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (20 weeks)
0 weeks - Blush & Blow Limited
20 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 280.4%, this is a higher level of debt than the average (94%)
280.4% - Blush & Blow Limited
94% - Industry AVG
blush & blow limited Credit Report and Business Information
Blush & Blow Limited Competitor Analysis
Perform a competitor analysis for blush & blow limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
blush & blow limited Ownership
BLUSH & BLOW LIMITED group structure
Blush & Blow Limited has no subsidiary companies.
Ultimate parent company
BLUSH & BLOW LIMITED
09919259
blush & blow limited directors
Blush & Blow Limited currently has 1 director, Bridget-Clare O'Keeffe serving since Jan 2016.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Bridget-Clare O'Keeffe | England | 37 years | Jan 2016 | - | Director |
BLUSH & BLOW LIMITED financials
Blush & Blow Limited's latest turnover from December 2022 is estimated at £519.6 thousand and the company has net assets of -£531.9 thousand. According to their latest financial statements, Blush & Blow Limited has 17 employees and maintains cash reserves of £5.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 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 | 17 | 15 | 10 | 10 | |||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
---|---|---|---|---|---|---|---|
Tangible Assets | 133,557 | 115,095 | 162,836 | 212,958 | 264,782 | 263,105 | 259,908 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 133,557 | 115,095 | 162,836 | 212,958 | 264,782 | 263,105 | 259,908 |
Stock & work in progress | 21,626 | 21,626 | 20,872 | 10,966 | 0 | 0 | 0 |
Trade Debtors | 0 | 0 | 0 | 0 | 227,026 | 97,461 | 99,183 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 134,662 | 75,149 | 127,649 | 72,000 | 0 | 0 | 0 |
Cash | 5,105 | 6,993 | 9,224 | 21,420 | 0 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 12,732 | 3,140 | 16,662 |
total current assets | 161,393 | 103,768 | 157,745 | 104,386 | 239,758 | 100,601 | 115,845 |
total assets | 294,950 | 218,863 | 320,581 | 317,344 | 504,540 | 363,706 | 375,753 |
Bank overdraft | 10,000 | 187,314 | 224,716 | 253,276 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 1,494 | 1,495 | 890 | 785,631 | 621,343 | 541,072 |
Group/Directors Accounts | 0 | 8,591 | 864 | 756 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 764,840 | 177,365 | 98,159 | 641,777 | 0 | 0 | 0 |
total current liabilities | 774,840 | 374,764 | 325,234 | 896,699 | 785,631 | 621,343 | 541,072 |
loans | 26,667 | 25,563 | 50,000 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 130,126 | 90,697 | 20,169 |
provisions | 25,376 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 52,043 | 25,563 | 50,000 | 0 | 130,126 | 90,697 | 20,169 |
total liabilities | 826,883 | 400,327 | 375,234 | 896,699 | 915,757 | 712,040 | 561,241 |
net assets | -531,933 | -181,464 | -54,653 | -579,355 | -411,217 | -348,334 | -185,488 |
total shareholders funds | -531,933 | -181,464 | -54,653 | -579,355 | -411,217 | -348,334 | -185,488 |
Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
---|---|---|---|---|---|---|---|
Operating Activities | |||||||
Operating Profit | |||||||
Depreciation | 75,038 | 53,625 | 54,278 | 53,240 | |||
Amortisation | 0 | 0 | 0 | 0 | |||
Tax | |||||||
Stock | 0 | 754 | 9,906 | 10,966 | 0 | 0 | 0 |
Debtors | 59,513 | -52,500 | 55,649 | -155,026 | 129,565 | -1,722 | 99,183 |
Creditors | -1,494 | -1 | 605 | -784,741 | 164,288 | 80,271 | 541,072 |
Accruals and Deferred Income | 587,475 | 79,206 | -543,618 | 641,777 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 25,376 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | |||||||
Investing Activities | |||||||
capital expenditure | |||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | |||||||
Financing Activities | |||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | -8,591 | 7,727 | 108 | 756 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 1,104 | -24,437 | 50,000 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | -130,126 | 39,429 | 70,528 | 20,169 |
share issue | |||||||
interest | |||||||
cash flow from financing | |||||||
cash and cash equivalents | |||||||
cash | -1,888 | -2,231 | -12,196 | 21,420 | 0 | 0 | 0 |
overdraft | -177,314 | -37,402 | -28,560 | 253,276 | 0 | 0 | 0 |
change in cash | 175,426 | 35,171 | 16,364 | -231,856 | 0 | 0 | 0 |
P&L
December 2022turnover
519.6k
+82%
operating profit
-338.8k
0%
gross margin
76.1%
-0.77%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
-531.9k
+1.93%
total assets
295k
+0.35%
cash
5.1k
-0.27%
net assets
Total assets minus all liabilities
blush & blow limited company details
company number
09919259
Type
Private limited with Share Capital
industry
96020 - Hairdressing and other beauty treatment
incorporation date
December 2015
age
9
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
incorporated
UK
address
197 new kings road, london, SW6 4SR
last accounts submitted
December 2022
blush & blow 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 blush & blow limited.
blush & blow limited Companies House Filings - See Documents
date | description | view/download |
---|