Pomanda estimates the enterprise value of BSN SMILES LTD at £393.4k based on a Turnover of £780.4k and 0.5x industry multiple (adjusted for size and gross margin).
bsn smiles ltdEstimated Valuation
£246.4k
Pomanda estimates the enterprise value of BSN SMILES LTD at £246.4k based on an EBITDA of £77.5k and a 3.18x industry multiple (adjusted for size and gross margin).
bsn smiles ltdEstimated Valuation
£279.7k
Pomanda estimates the enterprise value of BSN SMILES LTD at £279.7k based on Net Assets of £115.5k and 2.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Bsn Smiles LtdOverview
Bsn Smiles Ltd is a live company located in isleworth, TW7 5BD with a Companies House number of 13521975. It operates in the dental practice activities sector, SIC Code 86230. Founded in July 2021, it's largest shareholder is
bikramjeet singh narang
with a 100% stake. Bsn Smiles Ltd is a startup,
small sized company, Pomanda has estimated its turnover at
£780.4k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Bsn Smiles Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
3 Weak
Size
annual sales of £780.4k, make it smaller than the average company (£1m)
£780.4k - Bsn Smiles Ltd
£1m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Bsn Smiles Ltd
- - Industry AVG
Production
with a gross margin of 44%, this company has a comparable cost of product (48.9%)
44% - Bsn Smiles Ltd
48.9% - Industry AVG
Profitability
an operating margin of 9.9% make it more profitable than the average company (7.7%)
9.9% - Bsn Smiles Ltd
7.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (11)
1 - Bsn Smiles Ltd
11 - Industry AVG
Pay Structure
on an average salary of £23.6k, the company has an equivalent pay structure (£23.6k)
£23.6k - Bsn Smiles Ltd
£23.6k - Industry AVG
Efficiency
resulting in sales per employee of £780.4k, this is more efficient (£105.6k)
£780.4k - Bsn Smiles Ltd
£105.6k - Industry AVG
Debtor Days
it gets paid by customers after 83 days, this is later than average (7 days)
83 days - Bsn Smiles Ltd
7 days - Industry AVG
Creditor Days
its suppliers are paid after 26 days, this is close to average (25 days)
26 days - Bsn Smiles Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Bsn Smiles Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Bsn Smiles Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 35.6%, this is a lower level of debt than the average (54%)
35.6% - Bsn Smiles Ltd
54% - Industry AVG
BSN SMILES LTD financials
EXPORT
Bsn Smiles Ltd's latest turnover from July 2024 is estimated at £780.4 thousand and the company has net assets of £115.5 thousand. According to their latest financial statements, Bsn Smiles Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2024
Jul 2023
Jul 2022
Turnover
780,357
459,600
172,955
Other Income Or Grants
Cost Of Sales
437,096
262,925
99,702
Gross Profit
343,261
196,675
73,253
Admin Expenses
265,776
160,342
37,645
Operating Profit
77,485
36,333
35,608
Interest Payable
Interest Receivable
1,402
350
Pre-Tax Profit
77,485
37,735
35,958
Tax
-19,371
-9,434
-6,832
Profit After Tax
58,114
28,301
29,126
Dividends Paid
Retained Profit
58,114
28,301
29,126
Employee Costs
23,602
20,718
19,313
Number Of Employees
1
1
1
EBITDA*
77,485
36,333
35,608
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2024
Jul 2023
Jul 2022
Tangible Assets
439
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
439
Stock & work in progress
Trade Debtors
178,977
124,690
31,422
Group Debtors
Misc Debtors
Cash
56,060
misc current assets
total current assets
178,977
124,690
87,482
total assets
179,416
124,690
87,482
Bank overdraft
Bank loan
Trade Creditors
31,530
19,657
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
58,256
total current liabilities
31,530
19,657
58,256
loans
hp & lease commitments
Accruals and Deferred Income
1,200
1,012
other liabilities
31,145
46,594
provisions
total long term liabilities
32,345
47,606
total liabilities
63,875
67,263
58,256
net assets
115,541
57,427
29,226
total shareholders funds
115,541
57,427
29,226
Jul 2024
Jul 2023
Jul 2022
Operating Activities
Operating Profit
77,485
36,333
35,608
Depreciation
Amortisation
Tax
-19,371
-9,434
-6,832
Stock
Debtors
54,287
93,268
31,422
Creditors
11,873
19,657
Accruals and Deferred Income
188
-57,244
58,256
Deferred Taxes & Provisions
Cash flow from operations
15,888
-103,956
55,610
Investing Activities
capital expenditure
-439
Change in Investments
cash flow from investments
-439
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-15,449
46,594
share issue
-100
100
interest
1,402
350
cash flow from financing
-15,449
47,896
450
cash and cash equivalents
cash
-56,060
56,060
overdraft
change in cash
-56,060
56,060
bsn smiles 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 bsn smiles ltd. Get real-time insights into bsn smiles ltd's credit score, group structure and payment trends.
Perform a competitor analysis for bsn smiles ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other small companies, companies in TW7 area or any other competitors across 12 key performance metrics.
bsn smiles ltd Ownership
BSN SMILES LTD group structure
Bsn Smiles Ltd has no subsidiary companies.
Ultimate parent company
BSN SMILES LTD
13521975
BSN SMILES LTD Shareholders
The sole shareholder of Bsn Smiles Ltd is Bikramjeet Singh Narang.
bikramjeet singh narang
100%
bsn smiles ltd directors
Bsn Smiles Ltd currently has 1 director, Mr Bikramjeet Narang serving since Jul 2021.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
July 2024
net assets
115.5k
+1.01%
total assets
179.4k
+0.44%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
bsn smiles ltd company details
company number
13521975
Type
Private limited with Share Capital
industry
86230 - Dental practice activities
incorporation date
July 2021
age
4
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
July 2024
previous names
N/A
accountant
-
auditor
-
address
suite 312 spur road, isleworth, TW7 5BD
Bank
-
Legal Advisor
-
bsn smiles 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 bsn smiles ltd.
bsn smiles 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 BSN SMILES LTD. This can take several minutes, an email will notify you when this has completed.
bsn smiles ltdCompanies House Filings - See Documents
