Pomanda estimates the enterprise value of MEDICAL AESTHETICIANS LIMITED at £4.3k based on a Turnover of £8.7k and 0.49x industry multiple (adjusted for size and gross margin).
medical aestheticians limitedEstimated Valuation
£41.3k
Pomanda estimates the enterprise value of MEDICAL AESTHETICIANS LIMITED at £41.3k based on an EBITDA of £12.7k and a 3.25x industry multiple (adjusted for size and gross margin).
medical aestheticians limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MEDICAL AESTHETICIANS LIMITED at £0 based on Net Assets of £-163 and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Medical Aestheticians LimitedOverview
Medical Aestheticians Limited is a dissolved company that was located in ascot, SL5 9NQ with a Companies House number of 09960681. It operated in the other service activities n.e.c. sector, SIC Code 96090. Founded in January 2016, it's largest shareholder was
sharmi wieck
with a 100% stake. The last turnover for Medical Aestheticians Limited was estimated at £8.7k.
Pomanda's financial health check has awarded Medical Aestheticians Limited a 2 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
Health Rating2out of 5
2 Strong
1 Regular
7 Weak
Size
annual sales of £8.7k, make it smaller than the average company (£900.9k)
£8.7k - Medical Aestheticians Limited
£900.9k - Industry AVG
Growth
3 year (CAGR) sales growth of -70%, show it is growing at a slower rate (5.4%)
-70% - Medical Aestheticians Limited
5.4% - Industry AVG
Production
with a gross margin of 20.1%, this company has a higher cost of product (41.7%)
20.1% - Medical Aestheticians Limited
41.7% - Industry AVG
Profitability
an operating margin of 146.3% make it more profitable than the average company (6.7%)
146.3% - Medical Aestheticians Limited
6.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (14)
1 - Medical Aestheticians Limited
14 - Industry AVG
Pay Structure
on an average salary of £29.9k, the company has an equivalent pay structure (£29.9k)
£29.9k - Medical Aestheticians Limited
£29.9k - Industry AVG
Efficiency
resulting in sales per employee of £8.7k, this is less efficient (£85.7k)
£8.7k - Medical Aestheticians Limited
£85.7k - Industry AVG
Debtor Days
it gets paid by customers after 83 days, this is later than average (31 days)
83 days - Medical Aestheticians Limited
31 days - Industry AVG
Creditor Days
its suppliers are paid after 113 days, this is slower than average (42 days)
113 days - Medical Aestheticians Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Medical Aestheticians Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Medical Aestheticians Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 108.2%, this is a higher level of debt than the average (45.7%)
108.2% - Medical Aestheticians Limited
45.7% - Industry AVG
MEDICAL AESTHETICIANS LIMITED financials
EXPORT
Medical Aestheticians Limited's latest turnover from January 2023 is estimated at £8.7 thousand and the company has net assets of -£163. According to their latest financial statements, we estimate that Medical Aestheticians Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Turnover
8,687
267,189
336,956
279,521
280,249
303,714
Other Income Or Grants
Cost Of Sales
6,944
218,943
270,880
226,181
222,925
240,989
Gross Profit
1,743
48,246
66,076
53,340
57,324
62,725
Admin Expenses
-10,963
-16,441
53,995
88,609
46,918
45,752
72,790
Operating Profit
12,706
16,441
-5,749
-22,533
6,422
11,572
-10,065
Interest Payable
Interest Receivable
Pre-Tax Profit
12,706
16,441
-5,749
-22,533
6,422
11,572
-10,065
Tax
-2,414
-3,124
-1,220
-2,199
Profit After Tax
10,292
13,317
-5,749
-22,533
5,202
9,373
-10,065
Dividends Paid
Retained Profit
10,292
13,317
-5,749
-22,533
5,202
9,373
-10,065
Employee Costs
29,943
54,500
54,443
53,619
51,136
51,543
Number Of Employees
1
2
2
2
2
2
EBITDA*
12,706
16,441
-5,749
-22,533
6,422
11,572
-10,065
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
1,999
58,845
60,680
52,188
51,944
55,569
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
1,999
58,845
60,680
52,188
51,944
55,569
total assets
1,999
58,845
60,680
52,188
51,944
55,569
Bank overdraft
Bank loan
Trade Creditors
2,162
82,617
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
2,162
82,617
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
10,455
78,703
47,678
52,636
65,634
provisions
total long term liabilities
10,455
78,703
47,678
52,636
65,634
total liabilities
2,162
10,455
82,617
78,703
47,678
52,636
65,634
net assets
-163
-10,455
-23,772
-18,023
4,510
-692
-10,065
total shareholders funds
-163
-10,455
-23,772
-18,023
4,510
-692
-10,065
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Operating Activities
Operating Profit
12,706
16,441
-5,749
-22,533
6,422
11,572
-10,065
Depreciation
Amortisation
Tax
-2,414
-3,124
-1,220
-2,199
Stock
Debtors
1,999
-58,845
-1,835
8,492
244
-3,625
55,569
Creditors
2,162
-82,617
82,617
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
10,455
-10,455
78,703
-31,025
4,958
12,998
-65,634
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-10,455
10,455
-78,703
31,025
-4,958
-12,998
65,634
share issue
interest
cash flow from financing
-10,455
10,455
-78,703
31,025
-4,958
-12,998
65,634
cash and cash equivalents
cash
overdraft
change in cash
medical aestheticians limited 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 medical aestheticians limited. Get real-time insights into medical aestheticians limited's credit score, group structure and payment trends.
Perform a competitor analysis for medical aestheticians limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other undefined companies, companies in SL5 area or any other competitors across 12 key performance metrics.
medical aestheticians limited Ownership
MEDICAL AESTHETICIANS LIMITED group structure
Medical Aestheticians Limited has no subsidiary companies.
Ultimate parent company
MEDICAL AESTHETICIANS LIMITED
09960681
MEDICAL AESTHETICIANS LIMITED Shareholders
The sole shareholder of Medical Aestheticians Limited is Sharmi Wieck.
sharmi wieck
100%
medical aestheticians limited directors
Medical Aestheticians Limited currently has 1 director, Mrs Sharmi Wieck serving since Jan 2016.
13 high street, sunning hill, ascot, berks, SL5 9NQ
Bank
-
Legal Advisor
-
medical aestheticians 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 medical aestheticians limited.
medical aestheticians limited 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 MEDICAL AESTHETICIANS LIMITED. This can take several minutes, an email will notify you when this has completed.
medical aestheticians limitedCompanies House Filings - See Documents
