Pomanda estimates the enterprise value of NOW SMILE LTD at £95.4k based on a Turnover of £193.9k and 0.49x industry multiple (adjusted for size and gross margin).
now smile ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of NOW SMILE LTD at £0 based on an EBITDA of £-5.5m and a 3.1x industry multiple (adjusted for size and gross margin).
now smile ltdEstimated Valuation
£13.4m
Pomanda estimates the enterprise value of NOW SMILE LTD at £13.4m based on Net Assets of £5.5m and 2.42x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Now Smile LtdOverview
Now Smile Ltd is a live company located in cheltenham, GL52 3LZ with a Companies House number of 13661310. It operates in the dental practice activities sector, SIC Code 86230. Founded in October 2021, it's largest shareholder is
dentex clinical limited
with a 100% stake. Now Smile Ltd is a startup,
micro sized company, Pomanda has estimated its turnover at
£193.9k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Now Smile Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
4 Weak
Size
annual sales of £193.9k, make it smaller than the average company (£947.7k)
£193.9k - Now Smile Ltd
£947.7k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Now Smile Ltd
- - Industry AVG
Production
with a gross margin of 43%, this company has a comparable cost of product (48.5%)
43% - Now Smile Ltd
48.5% - Industry AVG
Profitability
an operating margin of -2848.8% make it less profitable than the average company (7.8%)
-2848.8% - Now Smile Ltd
7.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (11)
3 - Now Smile Ltd
11 - Industry AVG
Pay Structure
on an average salary of £20.7k, the company has an equivalent pay structure (£20.7k)
£20.7k - Now Smile Ltd
£20.7k - Industry AVG
Efficiency
resulting in sales per employee of £64.6k, this is less efficient (£89.3k)
£64.6k - Now Smile Ltd
£89.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Now Smile Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Now Smile Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Now Smile Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Now Smile Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.5%, this is a lower level of debt than the average (54.2%)
0.5% - Now Smile Ltd
54.2% - Industry AVG
NOW SMILE LTD financials
EXPORT
Now Smile Ltd's latest turnover from September 2023 is estimated at £193.9 thousand and the company has net assets of £5.5 million. According to their latest financial statements, Now Smile Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Jul 2022
Turnover
193,941
64,476
Other Income Or Grants
Cost Of Sales
110,594
37,168
Gross Profit
83,346
27,308
Admin Expenses
5,608,247
-6,793,557
Operating Profit
-5,524,901
6,820,865
Interest Payable
Interest Receivable
Pre-Tax Profit
-5,524,901
6,820,865
Tax
-1,295,964
Profit After Tax
-5,524,901
5,524,901
Dividends Paid
Retained Profit
-5,524,901
5,524,901
Employee Costs
62,155
19,313
Number Of Employees
3
1
EBITDA*
-5,524,901
6,820,865
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Jul 2022
Tangible Assets
Intangible Assets
Investments & Other
5,553,625
5,553,625
Debtors (Due After 1 year)
Total Fixed Assets
5,553,625
5,553,625
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
total assets
5,553,625
5,553,625
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
28,624
28,624
total current liabilities
28,624
28,624
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
28,624
28,624
net assets
5,525,001
5,525,001
total shareholders funds
5,525,001
5,525,001
Sep 2023
Jul 2022
Operating Activities
Operating Profit
-5,524,901
6,820,865
Depreciation
Amortisation
Tax
-1,295,964
Stock
Debtors
Creditors
Accruals and Deferred Income
28,624
Deferred Taxes & Provisions
Cash flow from operations
-5,524,901
5,553,525
Investing Activities
capital expenditure
Change in Investments
5,553,625
cash flow from investments
-5,553,625
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
5,524,901
100
interest
cash flow from financing
5,524,901
100
cash and cash equivalents
cash
overdraft
change in cash
now smile 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 now smile ltd. Get real-time insights into now smile ltd's credit score, group structure and payment trends.
Perform a competitor analysis for now smile ltd by selecting its closest rivals, whether from the HUMAN HEALTH AND SOCIAL WORK ACTIVITIES sector, other micro companies, companies in GL52 area or any other competitors across 12 key performance metrics.
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023
net assets
5.5m
0%
total assets
5.6m
0%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
now smile ltd company details
company number
13661310
Type
Private limited with Share Capital
industry
86230 - Dental practice activities
incorporation date
October 2021
age
4
incorporated
UK
ultimate parent company
CORE EQUITY HOLDINGS LP
accounts
Audit Exemption Subsidiary
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
rosehill new barn lane, cheltenham, GL52 3LZ
Bank
-
Legal Advisor
-
now smile 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 now smile ltd.
now smile 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 NOW SMILE LTD. This can take several minutes, an email will notify you when this has completed.
now smile ltdCompanies House Filings - See Documents
