Pomanda estimates the enterprise value of UNEX SMITHFIELD LIMITED at £172 based on a Turnover of £374 and 0.46x industry multiple (adjusted for size and gross margin).
unex smithfield limitedEstimated Valuation
£440
Pomanda estimates the enterprise value of UNEX SMITHFIELD LIMITED at £440 based on an EBITDA of £133 and a 3.3x industry multiple (adjusted for size and gross margin).
unex smithfield limitedEstimated Valuation
£20.9k
Pomanda estimates the enterprise value of UNEX SMITHFIELD LIMITED at £20.9k based on Net Assets of £9.1k and 2.3x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Unex Smithfield LimitedOverview
Unex Smithfield Limited is a live company located in stetchworth, CB8 9TN with a Companies House number of 01135903. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in September 1973, it's largest shareholder is
unex corporation ltd
with a 99% stake. Unex Smithfield Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£374.5 with
declining
growth in recent years.
Pomanda's financial health check has awarded Unex Smithfield Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £374.5, make it smaller than the average company (£1.7m)
£374.5 - Unex Smithfield Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -91%, show it is growing at a slower rate (8.5%)
-91% - Unex Smithfield Limited
8.5% - Industry AVG
Production
with a gross margin of 23.8%, this company has a higher cost of product (45.9%)
23.8% - Unex Smithfield Limited
45.9% - Industry AVG
Profitability
an operating margin of 35.6% make it more profitable than the average company (5.4%)
35.6% - Unex Smithfield Limited
5.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - Unex Smithfield Limited
17 - Industry AVG
Pay Structure
on an average salary of £48.4k, the company has an equivalent pay structure (£48.4k)
£48.4k - Unex Smithfield Limited
£48.4k - Industry AVG
Efficiency
resulting in sales per employee of £374.5, this is less efficient (£111.3k)
£374.5 - Unex Smithfield Limited
£111.3k - Industry AVG
Debtor Days
it gets paid by customers after 97 days, this is later than average (53 days)
97 days - Unex Smithfield Limited
53 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Unex Smithfield Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Unex Smithfield Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Unex Smithfield Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Unex Smithfield Limited
- - Industry AVG
UNEX SMITHFIELD LIMITED financials
EXPORT
Unex Smithfield Limited's latest turnover from March 2024 is estimated at £374 and the company has net assets of £9.1 thousand. According to their latest financial statements, we estimate that Unex Smithfield Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
374
530,000
535,000
535,000
530,000
580,000
580,115
580,006
575,000
565,000
565,000
555,000
555,000
550,000
Other Income Or Grants
Cost Of Sales
285
Gross Profit
89
530,000
535,000
535,000
530,000
580,000
580,115
580,006
575,000
565,000
565,000
555,000
555,000
550,000
Admin Expenses
-44
35,000
40,000
40,000
42,000
42,000
42,000
41,500
31,000
21,000
1,000
1,000
1,000
Operating Profit
133
530,000
500,000
495,000
490,000
538,000
538,115
538,006
533,500
534,000
544,000
554,000
554,000
549,000
Interest Payable
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
70,000
Interest Receivable
Pre-Tax Profit
133
460,000
430,000
425,000
420,000
468,000
468,115
468,006
463,500
464,000
474,000
484,000
484,000
479,000
Tax
-33
-7,916
-70,259
-9,363
-65,517
-19,971
-53,004
-5,819
-97,360
-106,733
160
-1,525
Profit After Tax
100
452,084
359,741
415,637
354,483
448,029
415,111
462,187
366,140
357,267
474,160
482,475
484,000
479,000
Dividends Paid
5,025,377
450,000
450,000
450,000
450,000
450,000
450,000
450,000
Retained Profit
100
-5,025,377
2,084
-90,259
-34,363
-95,517
-1,971
-34,889
12,187
366,140
357,267
474,160
482,475
484,000
479,000
Employee Costs
48,358
47,455
134,638
127,167
124,128
123,104
161,349
114,821
150,417
146,472
149,432
Number Of Employees
1
1
3
3
3
3
4
4
3
3
4
3
4
4
4
EBITDA*
133
530,000
500,000
495,000
490,000
538,000
538,115
538,006
533,500
534,000
544,000
554,000
554,000
549,000
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
9,000
Intangible Assets
Investments & Other
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
Debtors (Due After 1 year)
Total Fixed Assets
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
Stock & work in progress
Trade Debtors
100
12,133,392
Group Debtors
100
12,193,763
12,224,207
12,313,532
12,353,361
12,404,326
12,386,204
12,465,565
12,108,798
11,646,163
11,172,163
10,688,163
10,204,163
Misc Debtors
7
Cash
misc current assets
total current assets
100
100
12,133,392
12,193,763
12,224,207
12,313,532
12,353,361
12,404,326
12,386,211
12,465,565
12,108,798
11,646,163
11,172,163
10,688,163
10,204,163
total assets
9,100
9,100
12,142,392
12,202,763
12,233,207
12,322,532
12,362,361
12,413,326
12,395,211
12,474,565
12,117,798
11,655,163
11,181,163
10,697,163
10,213,163
Bank overdraft
Bank loan
Trade Creditors
7,107,915
Group/Directors Accounts
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
7,100,000
other short term finances
hp & lease commitments
other current liabilities
70,370
10,555
65,517
9,829
58,823
5,819
97,360
106,733
1,365
1,525
total current liabilities
7,107,915
7,170,370
7,110,555
7,165,517
7,109,829
7,158,823
7,105,819
7,197,360
7,206,733
7,101,365
7,101,525
7,100,000
7,100,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
7,107,915
7,170,370
7,110,555
7,165,517
7,109,829
7,158,823
7,105,819
7,197,360
7,206,733
7,101,365
7,101,525
7,100,000
7,100,000
net assets
9,100
9,100
5,034,477
5,032,393
5,122,652
5,157,015
5,252,532
5,254,503
5,289,392
5,277,205
4,911,065
4,553,798
4,079,638
3,597,163
3,113,163
total shareholders funds
9,100
9,100
5,034,477
5,032,393
5,122,652
5,157,015
5,252,532
5,254,503
5,289,392
5,277,205
4,911,065
4,553,798
4,079,638
3,597,163
3,113,163
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
133
530,000
500,000
495,000
490,000
538,000
538,115
538,006
533,500
534,000
544,000
554,000
554,000
549,000
Depreciation
Amortisation
Tax
-33
-7,916
-70,259
-9,363
-65,517
-19,971
-53,004
-5,819
-97,360
-106,733
160
-1,525
Stock
Debtors
-12,133,292
-60,371
-30,444
-89,325
-39,829
-50,965
18,115
-79,354
356,767
462,635
474,000
484,000
484,000
10,204,163
Creditors
-7,107,915
7,107,915
Accruals and Deferred Income
-70,370
59,815
-54,962
55,688
-48,994
53,004
-91,541
-9,373
105,368
-160
1,525
Deferred Taxes & Provisions
Cash flow from operations
100
5,025,377
7,620,000
520,000
520,000
520,000
520,000
520,000
520,000
70,000
70,000
70,000
70,000
70,000
-9,655,163
Investing Activities
capital expenditure
-9,000
Change in Investments
-9,000
9,000
cash flow from investments
-9,000
Financing Activities
Bank loans
Group/Directors Accounts
-7,100,000
7,100,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
2,634,163
interest
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
cash flow from financing
-100
-7,170,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
-70,000
9,664,163
cash and cash equivalents
cash
overdraft
change in cash
unex smithfield limited 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 unex smithfield limited. Get real-time insights into unex smithfield limited's credit score, group structure and payment trends.
Perform a competitor analysis for unex smithfield limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in CB8 area or any other competitors across 12 key performance metrics.
unex smithfield limited Ownership
UNEX SMITHFIELD LIMITED group structure
Unex Smithfield Limited has no subsidiary companies.
The largest shareholders in Unex Smithfield Limited include Unex Corporation Ltd and W.J. Gredley.
unex corporation ltd
99%
w.j. gredley
1%
unex smithfield limited directors
Unex Smithfield Limited currently has 5 directors.
The longest serving directors include
Mr William Gredley (Jun 1991) and
Mr Timothy Gredley (Sep 2010).
unex house, church lane, stetchworth, cambridgeshire, CB8 9TN
Bank
-
Legal Advisor
-
unex smithfield 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 unex smithfield limited.
unex smithfield 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 UNEX SMITHFIELD LIMITED. This can take several minutes, an email will notify you when this has completed.
unex smithfield limitedCompanies House Filings - See Documents
