Pomanda estimates the enterprise value of BOD BEAUTY LTD at £18.6k based on a Turnover of £47.3k and 0.39x industry multiple (adjusted for size and gross margin).
bod beauty ltdEstimated Valuation
£279
Pomanda estimates the enterprise value of BOD BEAUTY LTD at £279 based on an EBITDA of £89 and a 3.13x industry multiple (adjusted for size and gross margin).
bod beauty ltdEstimated Valuation
£661
Pomanda estimates the enterprise value of BOD BEAUTY LTD at £661 based on Net Assets of £251 and 2.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bod Beauty LtdOverview
Bod Beauty Ltd is a live company located in borehamwood, WD6 5BG with a Companies House number of 11665072. It operates in the wholesale of perfume and cosmetics sector, SIC Code 46450. Founded in November 2018, it's largest shareholder is
pejman safaie
with a 88% stake. Bod Beauty Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£47.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Bod Beauty Ltd a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £47.3k, make it smaller than the average company (£16.9m)
£47.3k - Bod Beauty Ltd
£16.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -16%, show it is growing at a slower rate (4%)
-16% - Bod Beauty Ltd
4% - Industry AVG
Production
with a gross margin of 26.9%, this company has a higher cost of product (43.5%)
26.9% - Bod Beauty Ltd
43.5% - Industry AVG
Profitability
an operating margin of 0.2% make it less profitable than the average company (5.1%)
0.2% - Bod Beauty Ltd
5.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (48)
1 - Bod Beauty Ltd
48 - Industry AVG
Pay Structure
on an average salary of £44.9k, the company has an equivalent pay structure (£44.9k)
£44.9k - Bod Beauty Ltd
£44.9k - Industry AVG
Efficiency
resulting in sales per employee of £47.3k, this is less efficient (£355.2k)
£47.3k - Bod Beauty Ltd
£355.2k - Industry AVG
Debtor Days
it gets paid by customers after 120 days, this is later than average (56 days)
120 days - Bod Beauty Ltd
56 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (39 days)
58 days - Bod Beauty Ltd
39 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bod Beauty Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bod Beauty Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98.4%, this is a higher level of debt than the average (56%)
98.4% - Bod Beauty Ltd
56% - Industry AVG
BOD BEAUTY LTD financials
EXPORT
Bod Beauty Ltd's latest turnover from November 2023 is estimated at £47.3 thousand and the company has net assets of £251. According to their latest financial statements, we estimate that Bod Beauty Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Turnover
47,286
54,361
114,356
78,931
26,068
Other Income Or Grants
Cost Of Sales
34,584
39,262
85,704
60,724
19,304
Gross Profit
12,702
15,099
28,652
18,207
6,765
Admin Expenses
12,613
20,889
26,050
13,484
6,716
Operating Profit
89
-5,790
2,602
4,723
49
Interest Payable
Interest Receivable
Pre-Tax Profit
89
-5,790
2,602
4,723
49
Tax
-22
-494
-897
-9
Profit After Tax
67
-5,790
2,108
3,826
40
Dividends Paid
Retained Profit
67
-5,790
2,108
3,826
40
Employee Costs
44,940
38,949
39,986
39,124
35,538
Number Of Employees
1
1
1
1
1
EBITDA*
89
-5,790
2,602
4,723
49
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
15,548
17,900
35,543
21,870
7,094
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
15,548
17,900
35,543
21,870
7,094
total assets
15,548
17,900
35,543
21,870
7,094
Bank overdraft
Bank loan
Trade Creditors
5,519
5,188
14,979
17,212
6,262
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
5,519
5,188
14,979
17,212
6,262
loans
hp & lease commitments
Accruals and Deferred Income
840
840
840
792
792
other liabilities
8,938
11,688
13,750
provisions
total long term liabilities
9,778
12,528
14,590
792
792
total liabilities
15,297
17,716
29,569
18,004
7,054
net assets
251
184
5,974
3,866
40
total shareholders funds
251
184
5,974
3,866
40
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Operating Activities
Operating Profit
89
-5,790
2,602
4,723
49
Depreciation
Amortisation
Tax
-22
-494
-897
-9
Stock
Debtors
-2,352
-17,643
13,673
14,776
7,094
Creditors
331
-9,791
-2,233
10,950
6,262
Accruals and Deferred Income
48
792
Deferred Taxes & Provisions
Cash flow from operations
2,750
2,062
-13,750
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
-2,750
-2,062
13,750
share issue
interest
cash flow from financing
-2,750
-2,062
13,750
cash and cash equivalents
cash
overdraft
change in cash
bod beauty ltd 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 bod beauty ltd. Get real-time insights into bod beauty ltd's credit score, group structure and payment trends.
Perform a competitor analysis for bod beauty 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 WD6 area or any other competitors across 12 key performance metrics.
bod beauty ltd Ownership
BOD BEAUTY LTD group structure
Bod Beauty Ltd has no subsidiary companies.
Ultimate parent company
BOD BEAUTY LTD
11665072
BOD BEAUTY LTD Shareholders
The largest shareholders in Bod Beauty Ltd include Pejman Safaie and Hirbod Safaei.
pejman safaie
88%
hirbod safaei
12%
bod beauty ltd directors
Bod Beauty Ltd currently has 1 director, Mr Pejman Safaie serving since Nov 2018.
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 bod beauty ltd.
bod beauty 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 BOD BEAUTY LTD. This can take several minutes, an email will notify you when this has completed.
bod beauty ltdCompanies House Filings - See Documents
