pansanity fitness studio limited
pansanity fitness studio limited Company Information
Company Number
10228980
Next Accounts
Jan 2026
Shareholders
dodi holdings limited
bobby vaghela
Group Structure
View All
Industry
Physical well-being activities
Registered Address
building 4 north london business, oakleigh road, london, N11 1NP
Website
https://www.pansanity.compansanity fitness studio limited Estimated Valuation
Pomanda estimates the enterprise value of PANSANITY FITNESS STUDIO LIMITED at £27k based on a Turnover of £46.4k and 0.58x industry multiple (adjusted for size and gross margin).
pansanity fitness studio limited Estimated Valuation
Pomanda estimates the enterprise value of PANSANITY FITNESS STUDIO LIMITED at £0 based on an EBITDA of £-11.8k and a 3.88x industry multiple (adjusted for size and gross margin).
pansanity fitness studio limited Estimated Valuation
Pomanda estimates the enterprise value of PANSANITY FITNESS STUDIO LIMITED at £0 based on Net Assets of £-14k and 1.85x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pansanity Fitness Studio Limited Overview
Pansanity Fitness Studio Limited is a live company located in london, N11 1NP with a Companies House number of 10228980. It operates in the physical well-being activities sector, SIC Code 96040. Founded in June 2016, it's largest shareholder is dodi holdings limited with a 67% stake. Pansanity Fitness Studio Limited is a young, micro sized company, Pomanda has estimated its turnover at £46.4k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Pansanity Fitness Studio Limited Health Check
Pomanda's financial health check has awarded Pansanity Fitness Studio Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
6 Weak
Size
annual sales of £46.4k, make it smaller than the average company (£154.6k)
- Pansanity Fitness Studio Limited
£154.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (12.7%)
- Pansanity Fitness Studio Limited
12.7% - Industry AVG
Production
with a gross margin of 73.4%, this company has a comparable cost of product (73.4%)
- Pansanity Fitness Studio Limited
73.4% - Industry AVG
Profitability
an operating margin of -28% make it less profitable than the average company (3.2%)
- Pansanity Fitness Studio Limited
3.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Pansanity Fitness Studio Limited
4 - Industry AVG
Pay Structure
on an average salary of £18.8k, the company has an equivalent pay structure (£18.8k)
- Pansanity Fitness Studio Limited
£18.8k - Industry AVG
Efficiency
resulting in sales per employee of £46.4k, this is equally as efficient (£46.4k)
- Pansanity Fitness Studio Limited
£46.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Pansanity Fitness Studio Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Pansanity Fitness Studio Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Pansanity Fitness Studio Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 8 weeks, this is less cash available to meet short term requirements (205 weeks)
8 weeks - Pansanity Fitness Studio Limited
205 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 376.8%, this is a higher level of debt than the average (24.6%)
376.8% - Pansanity Fitness Studio Limited
24.6% - Industry AVG
PANSANITY FITNESS STUDIO LIMITED financials
Pansanity Fitness Studio Limited's latest turnover from April 2024 is estimated at £46.4 thousand and the company has net assets of -£14 thousand. According to their latest financial statements, Pansanity Fitness Studio Limited has 1 employee and maintains cash reserves of £2.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | Jun 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 | 1 | 2 | 1 | 1 | 1 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 500 | 1,720 | 1,941 | 4,978 | 5,492 | 7,642 | 6,315 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 500 | 1,720 | 1,941 | 4,978 | 5,492 | 7,642 | 6,315 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 2,130 | 905 | 1,740 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 |
| Cash | 2,566 | 4,070 | 1,086 | 9,534 | 1,372 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 4,566 | 6,070 | 3,086 | 9,534 | 1,372 | 2,130 | 905 | 1,740 |
| total assets | 5,066 | 7,790 | 5,027 | 14,512 | 6,864 | 9,772 | 7,220 | 1,740 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 960 | 19,747 | 17,913 | 1,238 |
| Group/Directors Accounts | 13,089 | 137 | 164 | 20,275 | 20,312 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 3,174 | 4,279 | 2,955 | 1,800 | 1,703 | 0 | 0 | 0 |
| total current liabilities | 16,263 | 4,416 | 3,119 | 22,075 | 22,975 | 19,747 | 17,913 | 1,238 |
| loans | 2,825 | 4,178 | 5,791 | 10,000 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 2,825 | 4,178 | 5,791 | 10,000 | 0 | 0 | 0 | 0 |
| total liabilities | 19,088 | 8,594 | 8,910 | 32,075 | 22,975 | 19,747 | 17,913 | 1,238 |
| net assets | -14,022 | -804 | -3,883 | -17,563 | -16,111 | -9,975 | -10,693 | 502 |
| total shareholders funds | -14,022 | -804 | -3,883 | -17,563 | -16,111 | -9,975 | -10,693 | 502 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Jun 2019 | Jun 2018 | Jun 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 1,220 | 1,220 | 3,037 | 4,395 | 0 | |||
| Amortisation | 0 | 0 | 0 | 0 | 0 | |||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 2,000 | 0 | -2,130 | 1,225 | -835 | 1,740 |
| Creditors | 0 | 0 | 0 | -960 | -18,787 | 1,834 | 16,675 | 1,238 |
| Accruals and Deferred Income | -1,105 | 1,324 | 1,155 | 97 | 1,703 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 12,952 | -27 | -20,111 | -37 | 20,312 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -1,353 | -1,613 | -4,209 | 10,000 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | -1,504 | 2,984 | -8,448 | 8,162 | 1,372 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -1,504 | 2,984 | -8,448 | 8,162 | 1,372 | 0 | 0 | 0 |
pansanity fitness studio limited Credit Report and Business Information
Pansanity Fitness Studio Limited Competitor Analysis
Perform a competitor analysis for pansanity fitness studio limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in N11 area or any other competitors across 12 key performance metrics.
pansanity fitness studio limited Ownership
PANSANITY FITNESS STUDIO LIMITED group structure
Pansanity Fitness Studio Limited has no subsidiary companies.
pansanity fitness studio limited directors
Pansanity Fitness Studio Limited currently has 2 directors. The longest serving directors include Mr Panayiotis Tsekouras (Jun 2016) and Mr Bobby Vaghela (Jan 2023).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Panayiotis Tsekouras | England | 35 years | Jun 2016 | - | Director |
| Mr Bobby Vaghela | England | 36 years | Jan 2023 | - | Director |
P&L
April 2024turnover
46.4k
-45%
operating profit
-13k
0%
gross margin
73.4%
+0.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
-14k
+16.44%
total assets
5.1k
-0.35%
cash
2.6k
-0.37%
net assets
Total assets minus all liabilities
pansanity fitness studio limited company details
company number
10228980
Type
Private limited with Share Capital
industry
96040 - Physical well-being activities
incorporation date
June 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
nlbp gym limited (October 2020)
pansanity limited (August 2020)
accountant
-
auditor
-
address
building 4 north london business, oakleigh road, london, N11 1NP
Bank
-
Legal Advisor
-
pansanity fitness studio 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 pansanity fitness studio limited.
pansanity fitness studio 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 PANSANITY FITNESS STUDIO LIMITED. This can take several minutes, an email will notify you when this has completed.
pansanity fitness studio limited Companies House Filings - See Documents
| date | description | view/download |
|---|
