bodilight tanning ltd
bodilight tanning ltd Company Information
Company Number
10756811
Next Accounts
Jul 2025
Directors
Shareholders
paraskevas avraam
louise tattersall
View AllGroup Structure
View All
Industry
Other retail sale in non-specialised stores
Registered Address
33 mill ridge, edgware, HA8 7PE
bodilight tanning ltd Estimated Valuation
Pomanda estimates the enterprise value of BODILIGHT TANNING LTD at £30.9k based on a Turnover of £94k and 0.33x industry multiple (adjusted for size and gross margin).
bodilight tanning ltd Estimated Valuation
Pomanda estimates the enterprise value of BODILIGHT TANNING LTD at £28.8k based on an EBITDA of £9.1k and a 3.17x industry multiple (adjusted for size and gross margin).
bodilight tanning ltd Estimated Valuation
Pomanda estimates the enterprise value of BODILIGHT TANNING LTD at £37.9k based on Net Assets of £12.2k and 3.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bodilight Tanning Ltd Overview
Bodilight Tanning Ltd is a live company located in edgware, HA8 7PE with a Companies House number of 10756811. It operates in the other retail sale in non-specialised stores sector, SIC Code 47190. Founded in May 2017, it's largest shareholder is paraskevas avraam with a 44.2% stake. Bodilight Tanning Ltd is a young, micro sized company, Pomanda has estimated its turnover at £94k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Bodilight Tanning Ltd Health Check
Pomanda's financial health check has awarded Bodilight Tanning Ltd a 2.5 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
2 Strong
1 Regular
7 Weak
Size
annual sales of £94k, make it smaller than the average company (£1.2m)
- Bodilight Tanning Ltd
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (4.4%)
- Bodilight Tanning Ltd
4.4% - Industry AVG
Production
with a gross margin of 27.6%, this company has a higher cost of product (43.3%)
- Bodilight Tanning Ltd
43.3% - Industry AVG
Profitability
an operating margin of 9.7% make it more profitable than the average company (4.8%)
- Bodilight Tanning Ltd
4.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (29)
2 - Bodilight Tanning Ltd
29 - Industry AVG
Pay Structure
on an average salary of £19.4k, the company has an equivalent pay structure (£19.4k)
- Bodilight Tanning Ltd
£19.4k - Industry AVG
Efficiency
resulting in sales per employee of £47k, this is less efficient (£93.5k)
- Bodilight Tanning Ltd
£93.5k - Industry AVG
Debtor Days
it gets paid by customers after 85 days, this is later than average (11 days)
- Bodilight Tanning Ltd
11 days - Industry AVG
Creditor Days
its suppliers are paid after 9 days, this is quicker than average (34 days)
- Bodilight Tanning Ltd
34 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Bodilight Tanning Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bodilight Tanning Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 44.8%, this is a lower level of debt than the average (68.3%)
44.8% - Bodilight Tanning Ltd
68.3% - Industry AVG
BODILIGHT TANNING LTD financials
Bodilight Tanning Ltd's latest turnover from October 2023 is estimated at £94 thousand and the company has net assets of £12.2 thousand. According to their latest financial statements, Bodilight Tanning Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | |
|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 3 | 2 | 3 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | |
|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 22,062 | 27,553 | 13,939 | 14,027 | 3,913 | 3,178 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 11,150 |
| total current assets | 22,062 | 27,553 | 13,939 | 14,027 | 3,913 | 14,328 |
| total assets | 22,062 | 27,553 | 13,939 | 14,027 | 3,913 | 14,328 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 1,708 | 3,473 | 3,025 | 17,119 | 55,017 | 38,657 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 1,708 | 3,473 | 3,025 | 17,119 | 55,017 | 38,657 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 8,182 | 18,719 | 23,130 | 25,000 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 8,182 | 18,719 | 23,130 | 25,000 | 0 | 0 |
| total liabilities | 9,890 | 22,192 | 26,155 | 42,119 | 55,017 | 38,657 |
| net assets | 12,172 | 5,361 | -12,216 | -28,092 | -51,104 | -24,329 |
| total shareholders funds | 12,172 | 5,361 | -12,216 | -28,092 | -51,104 | -24,329 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | |
|---|---|---|---|---|---|---|
| Operating Activities | ||||||
| Operating Profit | ||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -5,491 | 13,614 | -88 | 10,114 | 735 | 3,178 |
| Creditors | -1,765 | 448 | -14,094 | -37,898 | 16,360 | 38,657 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||
| Investing Activities | ||||||
| capital expenditure | ||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||
| Financing Activities | ||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -10,537 | -4,411 | -1,870 | 25,000 | 0 | 0 |
| share issue | ||||||
| interest | ||||||
| cash flow from financing | ||||||
| cash and cash equivalents | ||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 |
bodilight tanning ltd Credit Report and Business Information
Bodilight Tanning Ltd Competitor Analysis
Perform a competitor analysis for bodilight tanning ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in HA8 area or any other competitors across 12 key performance metrics.
bodilight tanning ltd Ownership
BODILIGHT TANNING LTD group structure
Bodilight Tanning Ltd has no subsidiary companies.
Ultimate parent company
BODILIGHT TANNING LTD
10756811
bodilight tanning ltd directors
Bodilight Tanning Ltd currently has 1 director, Mr Avraam Avraam serving since May 2017.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Avraam Avraam | England | 72 years | May 2017 | - | Director |
P&L
October 2023turnover
94k
-6%
operating profit
9.1k
0%
gross margin
27.6%
+0.94%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
12.2k
+1.27%
total assets
22.1k
-0.2%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
bodilight tanning ltd company details
company number
10756811
Type
Private limited with Share Capital
industry
47190 - Other retail sale in non-specialised stores
incorporation date
May 2017
age
8
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
October 2023
previous names
bodlight tanning limited (May 2017)
accountant
-
auditor
-
address
33 mill ridge, edgware, HA8 7PE
Bank
-
Legal Advisor
-
bodilight tanning 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 bodilight tanning ltd.
bodilight tanning 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 BODILIGHT TANNING LTD. This can take several minutes, an email will notify you when this has completed.
bodilight tanning ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
