smith & jewell (properties) limited

3.5

smith & jewell (properties) limited Company Information

Share SMITH & JEWELL (PROPERTIES) LIMITED
Live 
MatureMidHealthy

Company Number

01469395

Registered Address

bury mill farm bury gate, bury, pulborough, RH20 1NN

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Telephone

-

Next Accounts Due

June 2024

Group Structure

View All

Directors

Jeremy Stuart-Smith32 Years

Shareholders

shirragh ltd 100%

smith & jewell (properties) limited Estimated Valuation

£13.9m

Pomanda estimates the enterprise value of SMITH & JEWELL (PROPERTIES) LIMITED at £13.9m based on a Turnover of £6.6m and 2.09x industry multiple (adjusted for size and gross margin).

smith & jewell (properties) limited Estimated Valuation

£2.3m

Pomanda estimates the enterprise value of SMITH & JEWELL (PROPERTIES) LIMITED at £2.3m based on an EBITDA of £476.7k and a 4.73x industry multiple (adjusted for size and gross margin).

smith & jewell (properties) limited Estimated Valuation

£5m

Pomanda estimates the enterprise value of SMITH & JEWELL (PROPERTIES) LIMITED at £5m based on Net Assets of £3.3m and 1.53x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from September 2022 

Smith & Jewell (properties) Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Smith & Jewell (properties) Limited Overview

Smith & Jewell (properties) Limited is a live company located in pulborough, RH20 1NN with a Companies House number of 01469395. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 1979, it's largest shareholder is shirragh ltd with a 100% stake. Smith & Jewell (properties) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £6.6m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Smith & Jewell (properties) Limited Health Check

Pomanda's financial health check has awarded Smith & Jewell (Properties) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £6.6m, make it larger than the average company (£717.9k)

£6.6m - Smith & Jewell (properties) Limited

£717.9k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (1.2%)

12% - Smith & Jewell (properties) Limited

1.2% - Industry AVG

production

Production

with a gross margin of 26.9%, this company has a higher cost of product (70.9%)

26.9% - Smith & Jewell (properties) Limited

70.9% - Industry AVG

profitability

Profitability

an operating margin of 7.2% make it less profitable than the average company (43.9%)

7.2% - Smith & Jewell (properties) Limited

43.9% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (4)

1 - Smith & Jewell (properties) Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £30.4k, the company has an equivalent pay structure (£30.4k)

£30.4k - Smith & Jewell (properties) Limited

£30.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £6.6m, this is more efficient (£161.1k)

£6.6m - Smith & Jewell (properties) Limited

£161.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 145 days, this is later than average (34 days)

145 days - Smith & Jewell (properties) Limited

34 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 12 days, this is quicker than average (36 days)

12 days - Smith & Jewell (properties) Limited

36 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Smith & Jewell (properties) Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Smith & Jewell (properties) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 19.2%, this is a lower level of debt than the average (66.8%)

19.2% - Smith & Jewell (properties) Limited

66.8% - Industry AVG

smith & jewell (properties) 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 smith & jewell (properties) limited. Get real-time insights into smith & jewell (properties) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Smith & Jewell (properties) Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for smith & jewell (properties) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

smith & jewell (properties) limited Ownership

SMITH & JEWELL (PROPERTIES) LIMITED group structure

Smith & Jewell (Properties) Limited has no subsidiary companies.

Ultimate parent company

SHIRRAGH LTD

#0024130

1 parent

SMITH & JEWELL (PROPERTIES) LIMITED

01469395

SMITH & JEWELL (PROPERTIES) LIMITED Shareholders

shirragh ltd 100%

smith & jewell (properties) limited directors

Smith & Jewell (Properties) Limited currently has 1 director, Mr Jeremy Stuart-Smith serving since Jan 1992.

officercountryagestartendrole
Mr Jeremy Stuart-SmithUnited Kingdom70 years Jan 1992- Director

SMITH & JEWELL (PROPERTIES) LIMITED financials

EXPORTms excel logo

Smith & Jewell (Properties) Limited's latest turnover from September 2022 is estimated at £6.6 million and the company has net assets of £3.3 million. According to their latest financial statements, Smith & Jewell (Properties) Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Turnover6,621,6245,228,2635,022,2284,683,7713,638,9804,649,0582,429,2522,023,6741,024,652896,628729,140452,946214,3080
Other Income Or Grants00000000000000
Cost Of Sales4,839,8753,838,4103,590,0363,326,9082,540,7903,149,6571,624,4681,437,176743,344659,816533,014328,510148,3140
Gross Profit1,781,7491,389,8531,432,1921,356,8641,098,1901,499,400804,784586,498281,308236,812196,126124,43665,9930
Admin Expenses1,305,029991,6531,129,407998,0261,485,6521,058,540497,669191,619-105,823-20,46447,324-120,261-120,314-985,962
Operating Profit476,720398,200302,785358,838-387,462440,860307,115394,879387,131257,276148,802244,697186,307985,962
Interest Payable0000018,75037,50039,00039,00039,00039,00019,50000
Interest Receivable000009541,7773,2532,4661,2477602,6794,0701,763
Pre-Tax Profit476,720398,200302,785358,838-387,462423,064271,393359,131350,596219,523110,562227,876190,378987,725
Tax-90,577-75,658-57,529-68,1790-80,382-54,278-71,826-73,625-50,490-26,535-59,248-53,306-276,563
Profit After Tax386,143322,542245,256290,659-387,462342,682217,114287,305276,971169,03384,027168,628137,072711,162
Dividends Paid00000000000000
Retained Profit386,143322,542245,256290,659-387,462342,682217,114287,305276,971169,03384,027168,628137,072711,162
Employee Costs30,42828,40127,76228,64527,50951,807210,779158,84176,01272,00072,96547,18624,1470
Number Of Employees11111286333210
EBITDA*476,720398,200302,785358,838-387,462440,860323,410411,563404,327275,159165,246248,235186,307985,962

* Earnings Before Interest, Tax, Depreciation and Amortisation

Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Tangible Assets1,383,0871,404,1151,426,0821,449,1801,463,6141,486,3261,450,7531,467,0481,483,7321,500,9281,504,4891,510,63112,49412,494
Intangible Assets00000000000000
Investments & Other00000070,35070,35070,35070,35070,35070,35070,35070,350
Debtors (Due After 1 year)00000000000000
Total Fixed Assets1,383,0871,404,1151,426,0821,449,1801,463,6141,486,3261,521,1031,537,3981,554,0821,571,2781,574,8391,580,98182,84482,844
Stock & work in progress00000000000000
Trade Debtors2,639,1212,168,2061,826,0101,571,5791,294,8921,621,318577,153475,999232,060208,263170,595106,86748,39095,859
Group Debtors00000000000000
Misc Debtors00000000000000
Cash000000763,293658,455642,634343,620155,262148,647922,795705,360
misc current assets00000000000000
total current assets2,639,1212,168,2061,826,0101,571,5791,294,8921,621,3181,340,4461,134,454874,694551,883325,857255,514971,185801,219
total assets4,022,2083,572,3213,252,0923,020,7592,758,5063,107,6442,861,5492,671,8522,428,7762,123,1611,900,6961,836,4951,054,029884,063
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 171,076107,332109,645123,568151,974113,650100,076127,493171,722143,07889,646109,47295,63462,740
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities00000000000000
total current liabilities171,076107,332109,645123,568151,974113,650100,076127,493171,722143,07889,646109,47295,63462,740
loans000000600,000600,000600,000600,000600,000600,00000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities600,000600,000600,000600,000600,000600,00000000000
provisions00000000000000
total long term liabilities600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,00000
total liabilities771,076707,332709,645723,568751,974713,650700,076727,493771,722743,078689,646709,47295,63462,740
net assets3,251,1322,864,9892,542,4472,297,1912,006,5322,393,9942,161,4731,944,3591,657,0541,380,0831,211,0501,127,023958,395821,323
total shareholders funds3,251,1322,864,9892,542,4472,297,1912,006,5322,393,9942,161,4731,944,3591,657,0541,380,0831,211,0501,127,023958,395821,323
Sep 2022Sep 2021Sep 2020Sep 2019Sep 2018Sep 2017Sep 2016Sep 2015Sep 2014Sep 2013Sep 2012Sep 2011Sep 2010Sep 2009
Operating Activities
Operating Profit476,720398,200302,785358,838-387,462440,860307,115394,879387,131257,276148,802244,697186,307985,962
Depreciation00000016,29516,68417,19617,88316,4443,53800
Amortisation00000000000000
Tax-90,577-75,658-57,529-68,1790-80,382-54,278-71,826-73,625-50,490-26,535-59,248-53,306-276,563
Stock00000000000000
Debtors470,915342,196254,431276,687-326,4261,044,165101,154243,93923,79737,66863,72858,477-47,46995,859
Creditors63,744-2,313-13,923-28,40638,32413,574-27,417-44,22928,64453,432-19,82613,83832,89462,740
Accruals and Deferred Income00000000000000
Deferred Taxes & Provisions00000000000000
Cash flow from operations-21,028-21,967-23,098-14,434-22,712-670,113140,56151,569335,549240,43355,157144,348213,364676,280
Investing Activities
capital expenditure21,02821,96723,09814,43422,712-35,573000-14,322-10,302-1,501,6750-12,494
Change in Investments00000-70,350000000070,350
cash flow from investments21,02821,96723,09814,43422,71234,777000-14,322-10,302-1,501,6750-82,844
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans00000-600,00000000600,00000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities00000600,00000000000
share issue00000-110,1610000000110,161
interest00000-17,796-35,723-35,747-36,534-37,753-38,240-16,8214,0701,763
cash flow from financing00000-127,957-35,723-35,747-36,534-37,753-38,240583,1794,070111,924
cash and cash equivalents
cash00000-763,293104,83815,821299,014188,3586,615-774,148217,435705,360
overdraft00000000000000
change in cash00000-763,293104,83815,821299,014188,3586,615-774,148217,435705,360

P&L

September 2022

turnover

6.6m

+27%

operating profit

476.7k

0%

gross margin

27%

+1.22%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

September 2022

net assets

3.3m

+0.13%

total assets

4m

+0.13%

cash

0

0%

net assets

Total assets minus all liabilities

smith & jewell (properties) limited company details

company number

01469395

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

December 1979

age

45

accounts

Micro-Entity Accounts

ultimate parent company

SHIRRAGH LTD

previous names

alnery no. 25 limited (December 1980)

incorporated

UK

address

bury mill farm bury gate, bury, pulborough, RH20 1NN

last accounts submitted

September 2022

smith & jewell (properties) 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 smith & jewell (properties) limited.

charges

smith & jewell (properties) limited Companies House Filings - See Documents

datedescriptionview/download