future stars nursery ltd
future stars nursery ltd Company Information
Company Number
10120930
Next Accounts
Jan 2026
Shareholders
priti prakash
anijakumari pillai
Group Structure
View All
Industry
Child day-care activities
Registered Address
157 preston road, wembley, HA9 8NQ
Website
www.futurestarsnursery.comfuture stars nursery ltd Estimated Valuation
Pomanda estimates the enterprise value of FUTURE STARS NURSERY LTD at £154.8k based on a Turnover of £213.7k and 0.72x industry multiple (adjusted for size and gross margin).
future stars nursery ltd Estimated Valuation
Pomanda estimates the enterprise value of FUTURE STARS NURSERY LTD at £58.6k based on an EBITDA of £10.8k and a 5.42x industry multiple (adjusted for size and gross margin).
future stars nursery ltd Estimated Valuation
Pomanda estimates the enterprise value of FUTURE STARS NURSERY LTD at £197.5k based on Net Assets of £43k and 4.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Future Stars Nursery Ltd Overview
Future Stars Nursery Ltd is a live company located in wembley, HA9 8NQ with a Companies House number of 10120930. It operates in the child day-care activities sector, SIC Code 88910. Founded in April 2016, it's largest shareholder is priti prakash with a 50% stake. Future Stars Nursery Ltd is a young, micro sized company, Pomanda has estimated its turnover at £213.7k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Future Stars Nursery Ltd Health Check
Pomanda's financial health check has awarded Future Stars Nursery Ltd a 2.5 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
2 Strong
2 Regular
6 Weak
Size
annual sales of £213.7k, make it smaller than the average company (£299.2k)
- Future Stars Nursery Ltd
£299.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -31%, show it is growing at a slower rate (9.7%)
- Future Stars Nursery Ltd
9.7% - Industry AVG
Production
with a gross margin of 34.3%, this company has a higher cost of product (51.5%)
- Future Stars Nursery Ltd
51.5% - Industry AVG
Profitability
an operating margin of 5.1% make it more profitable than the average company (3.7%)
- Future Stars Nursery Ltd
3.7% - Industry AVG
Employees
with 10 employees, this is below the industry average (15)
10 - Future Stars Nursery Ltd
15 - Industry AVG
Pay Structure
on an average salary of £17.3k, the company has an equivalent pay structure (£17.3k)
- Future Stars Nursery Ltd
£17.3k - Industry AVG
Efficiency
resulting in sales per employee of £21.4k, this is equally as efficient (£24.7k)
- Future Stars Nursery Ltd
£24.7k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is later than average (9 days)
- Future Stars Nursery Ltd
9 days - Industry AVG
Creditor Days
its suppliers are paid after 122 days, this is slower than average (23 days)
- Future Stars Nursery Ltd
23 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Future Stars Nursery Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Future Stars Nursery Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 78.6%, this is a higher level of debt than the average (32.4%)
78.6% - Future Stars Nursery Ltd
32.4% - Industry AVG
FUTURE STARS NURSERY LTD financials
Future Stars Nursery Ltd's latest turnover from April 2024 is estimated at £213.7 thousand and the company has net assets of £43 thousand. According to their latest financial statements, Future Stars Nursery Ltd has 10 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|---|
| 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 | 10 | 10 | 10 | 13 | 13 | 17 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 176,183 | 189,558 | 86,055 | 61,794 | 66,793 | 71,815 | 70,238 | 62,042 |
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 176,183 | 189,558 | 86,055 | 61,794 | 66,793 | 71,815 | 70,238 | 62,042 |
| Stock & work in progress | ||||||||
| Trade Debtors | 24,619 | 8,273 | 38,949 | 140,734 | 91,271 | 49,852 | 3,954 | 4,175 |
| Group Debtors | ||||||||
| Misc Debtors | ||||||||
| Cash | ||||||||
| misc current assets | ||||||||
| total current assets | 24,619 | 8,273 | 38,949 | 140,734 | 91,271 | 49,852 | 3,954 | 4,175 |
| total assets | 200,802 | 197,831 | 125,004 | 202,528 | 158,064 | 121,667 | 74,192 | 66,217 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 46,979 | 28,524 | 24,218 | 70,623 | 59,145 | 75,999 | 112,627 | 84,747 |
| Group/Directors Accounts | ||||||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | ||||||||
| total current liabilities | 46,979 | 28,524 | 24,218 | 70,623 | 59,145 | 75,999 | 112,627 | 84,747 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | 110,805 | 134,387 | 40,000 | 50,000 | ||||
| provisions | ||||||||
| total long term liabilities | 110,805 | 134,387 | 40,000 | 50,000 | ||||
| total liabilities | 157,784 | 162,911 | 64,218 | 120,623 | 59,145 | 75,999 | 112,627 | 84,747 |
| net assets | 43,018 | 34,920 | 60,786 | 81,905 | 98,919 | 45,668 | -38,435 | -18,530 |
| total shareholders funds | 43,018 | 34,920 | 60,786 | 81,905 | 98,919 | 45,668 | -38,435 | -18,530 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | ||||||||
| Amortisation | ||||||||
| Tax | ||||||||
| Stock | ||||||||
| Debtors | 16,346 | -30,676 | -101,785 | 49,463 | 41,419 | 45,898 | -221 | 4,175 |
| Creditors | 18,455 | 4,306 | -46,405 | 11,478 | -16,854 | -36,628 | 27,880 | 84,747 |
| Accruals and Deferred Income | ||||||||
| Deferred Taxes & Provisions | ||||||||
| Cash flow from operations | ||||||||
| 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 | -23,582 | 94,387 | -10,000 | 50,000 | ||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | ||||||||
| overdraft | ||||||||
| change in cash |
future stars nursery ltd Credit Report and Business Information
Future Stars Nursery Ltd Competitor Analysis
Perform a competitor analysis for future stars nursery ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in HA9 area or any other competitors across 12 key performance metrics.
future stars nursery ltd Ownership
FUTURE STARS NURSERY LTD group structure
Future Stars Nursery Ltd has no subsidiary companies.
Ultimate parent company
FUTURE STARS NURSERY LTD
10120930
future stars nursery ltd directors
Future Stars Nursery Ltd currently has 2 directors. The longest serving directors include Mrs Anijakumari Pillai (Apr 2016) and Mrs Priti Prakash (Jan 2017).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Anijakumari Pillai | England | 48 years | Apr 2016 | - | Director |
| Mrs Priti Prakash | United Kingdom | 44 years | Jan 2017 | - | Director |
P&L
April 2024turnover
213.7k
+46%
operating profit
10.8k
0%
gross margin
34.4%
+33.63%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
43k
+0.23%
total assets
200.8k
+0.02%
cash
0
0%
net assets
Total assets minus all liabilities
future stars nursery ltd company details
company number
10120930
Type
Private limited with Share Capital
industry
88910 - Child day-care activities
incorporation date
April 2016
age
9
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
COREADVIZ DIGITAL FINANCE LTD
auditor
-
address
157 preston road, wembley, HA9 8NQ
Bank
-
Legal Advisor
-
future stars nursery 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 future stars nursery ltd.
future stars nursery 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 FUTURE STARS NURSERY LTD. This can take several minutes, an email will notify you when this has completed.
future stars nursery ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
