gb3 sports massage limited
gb3 sports massage limited Company Information
Company Number
10250352
Next Accounts
Apr 2026
Industry
Other human health activities
Directors
Shareholders
grayce bartlett
Group Structure
View All
Contact
Registered Address
23 freezeland way, hillingdon, UB10 9QE
Website
gb3sportsmassage.comgb3 sports massage limited Estimated Valuation
Pomanda estimates the enterprise value of GB3 SPORTS MASSAGE LIMITED at £77.7k based on a Turnover of £172.1k and 0.45x industry multiple (adjusted for size and gross margin).
gb3 sports massage limited Estimated Valuation
Pomanda estimates the enterprise value of GB3 SPORTS MASSAGE LIMITED at £0 based on an EBITDA of £-8k and a 3.45x industry multiple (adjusted for size and gross margin).
gb3 sports massage limited Estimated Valuation
Pomanda estimates the enterprise value of GB3 SPORTS MASSAGE LIMITED at £12.4k based on Net Assets of £5.1k and 2.46x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Gb3 Sports Massage Limited Overview
Gb3 Sports Massage Limited is a live company located in hillingdon, UB10 9QE with a Companies House number of 10250352. It operates in the other human health activities sector, SIC Code 86900. Founded in June 2016, it's largest shareholder is grayce bartlett with a 100% stake. Gb3 Sports Massage Limited is a young, micro sized company, Pomanda has estimated its turnover at £172.1k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Gb3 Sports Massage Limited Health Check
Pomanda's financial health check has awarded Gb3 Sports Massage Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
1 Regular
6 Weak
Size
annual sales of £172.1k, make it smaller than the average company (£637k)
- Gb3 Sports Massage Limited
£637k - Industry AVG
Growth
3 year (CAGR) sales growth of 46%, show it is growing at a faster rate (8%)
- Gb3 Sports Massage Limited
8% - Industry AVG
Production
with a gross margin of 21.6%, this company has a higher cost of product (36.2%)
- Gb3 Sports Massage Limited
36.2% - Industry AVG
Profitability
an operating margin of -4.6% make it less profitable than the average company (5%)
- Gb3 Sports Massage Limited
5% - Industry AVG
Employees
with 2 employees, this is below the industry average (16)
- Gb3 Sports Massage Limited
16 - Industry AVG
Pay Structure
on an average salary of £27.2k, the company has an equivalent pay structure (£27.2k)
- Gb3 Sports Massage Limited
£27.2k - Industry AVG
Efficiency
resulting in sales per employee of £86k, this is more efficient (£49.8k)
- Gb3 Sports Massage Limited
£49.8k - Industry AVG
Debtor Days
it gets paid by customers after 54 days, this is later than average (20 days)
- Gb3 Sports Massage Limited
20 days - Industry AVG
Creditor Days
its suppliers are paid after 55 days, this is slower than average (15 days)
- Gb3 Sports Massage Limited
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Gb3 Sports Massage Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Gb3 Sports Massage Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 80.2%, this is a higher level of debt than the average (25.5%)
80.2% - Gb3 Sports Massage Limited
25.5% - Industry AVG
GB3 SPORTS MASSAGE LIMITED financials
Gb3 Sports Massage Limited's latest turnover from July 2024 is estimated at £172.1 thousand and the company has net assets of £5.1 thousand. According to their latest financial statements, we estimate that Gb3 Sports Massage Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 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 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 614 | 0 | 1 | 857 | 1,000 | 1,990 |
| 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 | 0 | 0 | 614 | 0 | 1 | 857 | 1,000 | 1,990 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 25,571 | 25,702 | 15,014 | 9,178 | 47,016 | 20,286 | 12,327 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 25,571 | 25,702 | 15,014 | 9,178 | 47,016 | 20,286 | 12,327 | 0 |
| total assets | 25,571 | 25,702 | 15,628 | 9,178 | 47,017 | 21,143 | 13,327 | 1,990 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 20,506 | 12,646 | 9,475 | 5,811 | 46,963 | 20,778 | 13,300 | 1,790 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 20,506 | 12,646 | 9,475 | 5,811 | 46,963 | 20,778 | 13,300 | 1,790 |
| loans | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 20,506 | 12,646 | 9,475 | 5,811 | 46,963 | 20,778 | 13,300 | 1,790 |
| net assets | 5,065 | 13,056 | 6,153 | 3,367 | 54 | 365 | 27 | 200 |
| total shareholders funds | 5,065 | 13,056 | 6,153 | 3,367 | 54 | 365 | 27 | 200 |
| Jul 2024 | Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | |||||
| Amortisation | 0 | 0 | 0 | |||||
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -131 | 10,688 | 5,836 | -37,838 | 26,730 | 7,959 | 12,327 | 0 |
| Creditors | 7,860 | 3,171 | 3,664 | -41,152 | 26,185 | 7,478 | 11,510 | 1,790 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
gb3 sports massage limited Credit Report and Business Information
Gb3 Sports Massage Limited Competitor Analysis
Perform a competitor analysis for gb3 sports massage limited by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in UB10 area or any other competitors across 12 key performance metrics.
gb3 sports massage limited Ownership
GB3 SPORTS MASSAGE LIMITED group structure
Gb3 Sports Massage Limited has no subsidiary companies.
Ultimate parent company
GB3 SPORTS MASSAGE LIMITED
10250352
gb3 sports massage limited directors
Gb3 Sports Massage Limited currently has 1 director, Ms Grayce Bartlett serving since Jun 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Grayce Bartlett | United Kingdom | 32 years | Jun 2016 | - | Director |
P&L
July 2024turnover
172.1k
+26%
operating profit
-8k
0%
gross margin
21.7%
+2.99%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2024net assets
5.1k
-0.61%
total assets
25.6k
-0.01%
cash
0
0%
net assets
Total assets minus all liabilities
gb3 sports massage limited company details
company number
10250352
Type
Private limited with Share Capital
industry
86900 - Other human health activities
incorporation date
June 2016
age
8
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
July 2024
previous names
N/A
accountant
MY ACCOUNTANT FRIEND
auditor
-
address
23 freezeland way, hillingdon, UB10 9QE
Bank
-
Legal Advisor
-
gb3 sports massage 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 gb3 sports massage limited.
gb3 sports massage 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 GB3 SPORTS MASSAGE LIMITED. This can take several minutes, an email will notify you when this has completed.
gb3 sports massage limited Companies House Filings - See Documents
| date | description | view/download |
|---|
