Small World (london) Ltd

POWER SEARCH PRICING

SOLUTIONS

small world (london) ltd Company Information

Live

MatureMicroDeclining

Company Number

02652458

Website

www.slh.com

Registered Address

12 12 turnpike, moulton, northampton, northamptonshire, NN3 7DJ

Industry

Management consultancy activities (other than financial management)

Telephone

02033089005

Next Accounts Due

January 2025

Group Structure

View All

Directors

Christine Demir Matthews32 Years

Richard Beetham20 Years

Shareholders

ms christine matthews 98.1%

r.d. beetham 1.9%

small world (london) ltd Estimated Valuation

£137.7k

Pomanda estimates the enterprise value of SMALL WORLD (LONDON) LTD at £137.7k based on Net Assets of £53.3k and 2.58x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Small World (london) Ltd is a live company located in northampton, NN3 7DJ with a Companies House number of 02652458. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in October 1991, it's largest shareholder is ms christine matthews with a 98.1% stake. Small World (london) Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £57.6k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Small World (London) Ltd a 4.5 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 Rating4.5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £57.6k, make it smaller than the average company (£265.2k)

Growth

3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (6%)

EXPORT

Small World (London) Ltd's latest turnover from April 2023 is estimated at £57.6 thousand and the company has net assets of £53.3 thousand. According to their latest financial statements, Small World (London) Ltd has 2 employees and maintains cash reserves of £18.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Turnover	57,581	73,798	64,205	78,460	46,041	26,079	31,391	15,187	78,322	11,703	34,126	77,707	21,497	26,444
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	42,903	55,563	48,259	58,543	33,961	18,708	21,602	10,743	55,155	8,108	23,406	50,433	13,755	17,206
Gross Profit	14,678	18,235	15,946	19,917	12,080	7,372	9,789	4,445	23,167	3,596	10,720	27,274	7,742	9,238
Admin Expenses	-4,907	1,012	-13,126	36,264	29,828	18,408	-3,845	18,498	19,444	737	9,848	17,777	-9,409	-21,081
Operating Profit	19,585	17,223	29,072	-16,347	-17,748	-11,036	13,634	-14,053	3,723	2,859	872	9,497	17,151	30,319
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	958	271	25	12	119	98	38	13	17	50	94	77	107	91
Pre-Tax Profit	20,543	17,494	29,098	-16,336	-17,629	-10,938	13,673	-14,040	3,740	2,909	966	9,574	17,258	30,410
Tax	-5,136	-3,324	-5,529	0	0	0	-2,598	0	-748	-611	-222	-2,298	-4,487	-8,515
Profit After Tax	15,407	14,170	23,569	-16,336	-17,629	-10,938	11,075	-14,040	2,992	2,298	744	7,276	12,771	21,895
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	15,407	14,170	23,569	-16,336	-17,629	-10,938	11,075	-14,040	2,992	2,298	744	7,276	12,771	21,895
Employee Costs	82,685	80,298	77,278	71,070	47,299	46,322	44,786	51,480	50,144	51,987	51,500	52,787	48,551	49,104
Number Of Employees	2	2	2	2	1	1	1	1	1	1	1	1	1	1
EBITDA*	21,078	18,264	30,186	-14,858	-15,945	-7,964	16,102	-14,053	3,723	5,749	3,352	9,669	17,379	30,623

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Tangible Assets	3,588	3,124	3,343	4,457	5,411	7,214	7,405	9,873	57,140	8,669	7,695	8,008	8,180	8,408
Intangible Assets	50,000	50,000	50,000	50,000	50,000	50,000	50,000	50,000	0	50,000	50,000	50,000	50,000	50,000
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	53,588	53,124	53,343	54,457	55,411	57,214	57,405	59,873	57,140	58,669	57,695	58,008	58,180	58,408
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	12,758	20,052	7,763	14,826	0	4,547	8,565	5,554	22,350	900	0	19,300	5,360	4,160
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	3,300	3,300	3,726	3,226	0	0	0	0	0	0
Cash	18,650	26,425	45,735	5,087	17,920	13,869	25,499	5,233	0	6,918	13,160	24,557	6,256	36,408
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	31,408	46,477	53,498	19,913	21,220	21,716	37,790	14,013	22,350	7,818	13,160	43,857	11,616	40,568
total assets	84,996	99,601	106,841	74,370	76,631	78,930	95,195	73,886	79,490	66,487	70,855	101,865	69,796	98,976
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	19,644	48,115	61,354	69,760	8,384	3,799	1,469	1,199	31,514	21,451	28,117	41,849	13,806	45,757
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	51,751	41,006	48,663	38,699	0	0	0	0	0	0
total current liabilities	19,644	48,115	61,354	69,760	60,135	44,805	50,132	39,898	31,514	21,451	28,117	41,849	13,806	45,757
loans	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
Accruals and Deferred Income	0	0	6,758	4,450	0	0	0	0	0	0	0	0	0	0
other liabilities	12,046	13,587	15,000	0	0	0	0	0	0	0	0	18,022	21,272	31,272
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	12,046	13,587	21,758	4,450	0	0	0	0	0	0	0	18,022	21,272	31,272
total liabilities	31,690	61,702	83,112	74,210	60,135	44,805	50,132	39,898	31,514	21,451	28,117	59,871	35,078	77,029
net assets	53,306	37,899	23,729	160	16,496	34,125	45,063	33,988	47,976	45,036	42,738	41,994	34,718	21,947
total shareholders funds	53,306	37,899	23,729	160	16,496	34,125	45,063	33,988	47,976	45,036	42,738	41,994	34,718	21,947

	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	19,585	17,223	29,072	-16,347	-17,748	-11,036	13,634	-14,053	3,723	2,859	872	9,497	17,151	30,319
Depreciation	1,493	1,041	1,114	1,489	1,803	3,072	2,468	0	0	2,890	2,480	172	228	304
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-5,136	-3,324	-5,529	0	0	0	-2,598	0	-748	-611	-222	-2,298	-4,487	-8,515
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-7,294	12,289	-7,063	11,526	-4,547	-4,444	3,511	-13,570	21,450	900	-19,300	13,940	1,200	4,160
Creditors	-28,471	-13,239	-8,406	61,376	4,585	2,330	270	-30,315	10,063	-6,666	-13,732	28,043	-31,951	45,757
Accruals and Deferred Income	0	-6,758	2,308	-47,301	10,745	-7,657	9,964	38,699	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	-5,235	-17,346	25,622	-12,309	3,932	-8,847	20,227	7,901	-8,412	-2,428	8,698	21,474	-20,259	63,705
Investing Activities
capital expenditure	-1,957	-822	0	-535	0	-2,881	0	-2,733	1,529	-3,864	-2,167	0	0	-58,712
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-1,957	-822	0	-535	0	-2,881	0	-2,733	1,529	-3,864	-2,167	0	0	-58,712
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	0	0	0	0	0	0	0	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	-1,541	-1,413	15,000	0	0	0	0	0	0	0	-18,022	-3,250	-10,000	31,272
share issue	0	0	0	0	0	0	0	52	-52	0	0	0	0	52
interest	958	271	25	12	119	98	38	13	17	50	94	77	107	91
cash flow from financing	-583	-1,142	15,025	12	119	98	38	65	-35	50	-17,928	-3,173	-9,893	31,415
cash and cash equivalents
cash	-7,775	-19,310	40,648	-12,833	4,051	-11,630	20,266	5,233	-6,918	-6,242	-11,397	18,301	-30,152	36,408
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-7,775	-19,310	40,648	-12,833	4,051	-11,630	20,266	5,233	-6,918	-6,242	-11,397	18,301	-30,152	36,408

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for small world (london) ltd. Get real-time insights into small world (london) ltd'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

Perform a competitor analysis for small world (london) ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NN3 area or any other competitors across 12 key performance metrics.

SMALL WORLD (LONDON) LTD group structure

Small World (London) Ltd has no subsidiary companies.

Ultimate parent company

SMALL WORLD (LONDON) LTD

02652458

SMALL WORLD (LONDON) LTD Shareholders

ms christine matthews	98.08%
r.d. beetham	1.92%

Small World (London) Ltd currently has 2 directors. The longest serving directors include Miss Christine Demir Matthews (Apr 1992) and Mr Richard Beetham (Sep 2004).

officer	country	age	start	end	role
Miss Christine Demir Matthews		69 years	Apr 1992	-	Director
Mr Richard Beetham	England	60 years	Sep 2004	-	Director

P&L

April 2023

turnover

57.6k

-22%

operating profit

19.6k

gross margin

25.5%

+3.16%

turnover

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

Balance Sheet

April 2023

net assets

53.3k

+0.41%

total assets

85k

-0.15%

cash

18.7k

-0.29%

net assets

Total assets minus all liabilities

Similar Companies

anderitum consulting ltd

3.5

geodan ltd

4.5

partnered thinking limited

1.5

greenapple software limited

eggtooth ltd

company number

02652458

Type

Private limited with Share Capital

industry

70229 - Management consultancy activities (other than financial management)

incorporation date

October 1991

ultimate parent company

None

previous names

the solution promotion company (international) ltd. (May 1999)

address

12 12 turnpike, moulton, northampton, northamptonshire, NN3 7DJ

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 small world (london) ltd.

small world (london) ltd Company Information

small world (london) ltd Estimated Valuation

small world (london) ltd Estimated Valuation

small world (london) ltd Estimated Valuation

Small World (london) Ltd Overview

Small World (london) Ltd Health Check

SMALL WORLD (LONDON) LTD financials

small world (london) ltd Credit Report and Business Information

Small World (london) Ltd Competitor Analysis

small world (london) ltd Ownership

small world (london) ltd directors

small world (london) ltd company details

small world (london) ltd Charges & Mortgages

small world (london) ltd Companies House Filings - See Documents