smith & jewell (properties) limited Company Information
Company Number
01469395
Website
www.smithandjewell.co.ukRegistered 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
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
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
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).
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.
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.
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
4 Strong
1 Regular
5 Weak
Size
annual sales of £6.6m, make it larger than the average company (£717.9k)
- Smith & Jewell (properties) Limited
£717.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (1.2%)
- Smith & Jewell (properties) Limited
1.2% - Industry AVG
Production
with a gross margin of 26.9%, this company has a higher cost of product (70.9%)
- Smith & Jewell (properties) Limited
70.9% - Industry AVG
Profitability
an operating margin of 7.2% make it less profitable than the average company (43.9%)
- Smith & Jewell (properties) Limited
43.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Smith & Jewell (properties) Limited
4 - Industry AVG
Pay Structure
on an average salary of £30.4k, the company has an equivalent pay structure (£30.4k)
- Smith & Jewell (properties) Limited
£30.4k - Industry AVG
Efficiency
resulting in sales per employee of £6.6m, this is more efficient (£161.1k)
- Smith & Jewell (properties) Limited
£161.1k - Industry AVG
Debtor Days
it gets paid by customers after 145 days, this is later than average (34 days)
- Smith & Jewell (properties) Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 12 days, this is quicker than average (36 days)
- Smith & Jewell (properties) Limited
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smith & Jewell (properties) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smith & Jewell (properties) Limited
- - Industry AVG
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
Smith & Jewell (properties) Limited Competitor Analysis
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 directors
Smith & Jewell (Properties) Limited currently has 1 director, Mr Jeremy Stuart-Smith serving since Jan 1992.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Jeremy Stuart-Smith | United Kingdom | 70 years | Jan 1992 | - | Director |
SMITH & JEWELL (PROPERTIES) LIMITED financials
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 House, Pomanda Estimates
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 1 | 1 | 1 | 1 | 1 | 2 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 1,383,087 | 1,404,115 | 1,426,082 | 1,449,180 | 1,463,614 | 1,486,326 | 1,450,753 | 1,467,048 | 1,483,732 | 1,500,928 | 1,504,489 | 1,510,631 | 12,494 | 12,494 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 70,350 | 70,350 | 70,350 | 70,350 | 70,350 | 70,350 | 70,350 | 70,350 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 1,383,087 | 1,404,115 | 1,426,082 | 1,449,180 | 1,463,614 | 1,486,326 | 1,521,103 | 1,537,398 | 1,554,082 | 1,571,278 | 1,574,839 | 1,580,981 | 82,844 | 82,844 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 2,639,121 | 2,168,206 | 1,826,010 | 1,571,579 | 1,294,892 | 1,621,318 | 577,153 | 475,999 | 232,060 | 208,263 | 170,595 | 106,867 | 48,390 | 95,859 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 763,293 | 658,455 | 642,634 | 343,620 | 155,262 | 148,647 | 922,795 | 705,360 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 2,639,121 | 2,168,206 | 1,826,010 | 1,571,579 | 1,294,892 | 1,621,318 | 1,340,446 | 1,134,454 | 874,694 | 551,883 | 325,857 | 255,514 | 971,185 | 801,219 |
total assets | 4,022,208 | 3,572,321 | 3,252,092 | 3,020,759 | 2,758,506 | 3,107,644 | 2,861,549 | 2,671,852 | 2,428,776 | 2,123,161 | 1,900,696 | 1,836,495 | 1,054,029 | 884,063 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 171,076 | 107,332 | 109,645 | 123,568 | 151,974 | 113,650 | 100,076 | 127,493 | 171,722 | 143,078 | 89,646 | 109,472 | 95,634 | 62,740 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 171,076 | 107,332 | 109,645 | 123,568 | 151,974 | 113,650 | 100,076 | 127,493 | 171,722 | 143,078 | 89,646 | 109,472 | 95,634 | 62,740 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 0 | 0 |
total liabilities | 771,076 | 707,332 | 709,645 | 723,568 | 751,974 | 713,650 | 700,076 | 727,493 | 771,722 | 743,078 | 689,646 | 709,472 | 95,634 | 62,740 |
net assets | 3,251,132 | 2,864,989 | 2,542,447 | 2,297,191 | 2,006,532 | 2,393,994 | 2,161,473 | 1,944,359 | 1,657,054 | 1,380,083 | 1,211,050 | 1,127,023 | 958,395 | 821,323 |
total shareholders funds | 3,251,132 | 2,864,989 | 2,542,447 | 2,297,191 | 2,006,532 | 2,393,994 | 2,161,473 | 1,944,359 | 1,657,054 | 1,380,083 | 1,211,050 | 1,127,023 | 958,395 | 821,323 |
Sep 2022 | Sep 2021 | Sep 2020 | Sep 2019 | Sep 2018 | Sep 2017 | Sep 2016 | Sep 2015 | Sep 2014 | Sep 2013 | Sep 2012 | Sep 2011 | Sep 2010 | Sep 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 16,295 | 16,684 | 17,196 | 17,883 | 16,444 | 3,538 | 0 | 0 | ||||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 470,915 | 342,196 | 254,431 | 276,687 | -326,426 | 1,044,165 | 101,154 | 243,939 | 23,797 | 37,668 | 63,728 | 58,477 | -47,469 | 95,859 |
Creditors | 63,744 | -2,313 | -13,923 | -28,406 | 38,324 | 13,574 | -27,417 | -44,229 | 28,644 | 53,432 | -19,826 | 13,838 | 32,894 | 62,740 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | -70,350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,350 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | -600,000 | 0 | 0 | 0 | 0 | 0 | 600,000 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | -763,293 | 104,838 | 15,821 | 299,014 | 188,358 | 6,615 | -774,148 | 217,435 | 705,360 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | -763,293 | 104,838 | 15,821 | 299,014 | 188,358 | 6,615 | -774,148 | 217,435 | 705,360 |
P&L
September 2022turnover
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 2022net 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
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.
smith & jewell (properties) limited Companies House Filings - See Documents
date | description | view/download |
---|