sensible development limited
sensible development limited Company Information
Group Structure
View All
Industry
Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
Registered Address
26 stroudley road, brighton, east sussex, BN1 4BH
Website
www.sensibledevelopment.comsensible development limited Estimated Valuation
Pomanda estimates the enterprise value of SENSIBLE DEVELOPMENT LIMITED at £210k based on a Turnover of £489.7k and 0.43x industry multiple (adjusted for size and gross margin).
sensible development limited Estimated Valuation
Pomanda estimates the enterprise value of SENSIBLE DEVELOPMENT LIMITED at £0 based on an EBITDA of £-168.4k and a 3.65x industry multiple (adjusted for size and gross margin).
sensible development limited Estimated Valuation
Pomanda estimates the enterprise value of SENSIBLE DEVELOPMENT LIMITED at £0 based on Net Assets of £-240.4k and 2.36x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sensible Development Limited Overview
Sensible Development Limited is a live company located in east sussex, BN1 4BH with a Companies House number of 04048511. It operates in the other engineering activities sector, SIC Code 71129. Founded in August 2000, it's largest shareholder is alan newman with a 100% stake. Sensible Development Limited is a mature, micro sized company, Pomanda has estimated its turnover at £489.7k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sensible Development Limited Health Check
Pomanda's financial health check has awarded Sensible Development Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £489.7k, make it smaller than the average company (£2.6m)
- Sensible Development Limited
£2.6m - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (1.4%)
- Sensible Development Limited
1.4% - Industry AVG
Production
with a gross margin of 34%, this company has a comparable cost of product (34%)
- Sensible Development Limited
34% - Industry AVG
Profitability
an operating margin of -34.7% make it less profitable than the average company (6.2%)
- Sensible Development Limited
6.2% - Industry AVG
Employees
with 11 employees, this is below the industry average (24)
11 - Sensible Development Limited
24 - Industry AVG
Pay Structure
on an average salary of £49.7k, the company has an equivalent pay structure (£49.7k)
- Sensible Development Limited
£49.7k - Industry AVG
Efficiency
resulting in sales per employee of £44.5k, this is less efficient (£117.8k)
- Sensible Development Limited
£117.8k - Industry AVG
Debtor Days
it gets paid by customers after 21 days, this is earlier than average (68 days)
- Sensible Development Limited
68 days - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (30 days)
- Sensible Development Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Sensible Development Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sensible Development Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 467.8%, this is a higher level of debt than the average (59.7%)
467.8% - Sensible Development Limited
59.7% - Industry AVG
SENSIBLE DEVELOPMENT LIMITED financials
Sensible Development Limited's latest turnover from March 2022 is estimated at £489.7 thousand and the company has net assets of -£240.4 thousand. According to their latest financial statements, Sensible Development Limited has 11 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| 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 | |||||||||||||
| 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 | 11 | 9 | 7 | 7 | 6 | 4 | 6 | ||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| 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 | 8,922 | 10,597 | 5,732 | 6,008 | 5,622 | 3,454 | 3,977 | 3,535 | 1,912 | 2,321 | 2,227 | 2,078 | 2,169 |
| Intangible Assets | |||||||||||||
| Investments & Other | |||||||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | 8,922 | 10,597 | 5,732 | 6,008 | 5,622 | 3,454 | 3,977 | 3,535 | 1,912 | 2,321 | 2,227 | 2,078 | 2,169 |
| Stock & work in progress | |||||||||||||
| Trade Debtors | 28,499 | 33,682 | 17,156 | 4,226 | 5,193 | 28,387 | 15,820 | 20,399 | 29,788 | 18,272 | 29,667 | 12,486 | 19,244 |
| Group Debtors | |||||||||||||
| Misc Debtors | 27,926 | 103,524 | 47,035 | 24,700 | 22,500 | 28,000 | 32,095 | ||||||
| Cash | 53,522 | 125 | 8,999 | 4,787 | 100 | 100 | 14,880 | 257 | 7,780 | 4,041 | |||
| misc current assets | |||||||||||||
| total current assets | 56,425 | 190,728 | 64,316 | 37,925 | 32,480 | 56,487 | 48,015 | 35,279 | 30,045 | 26,052 | 33,708 | 12,486 | 19,244 |
| total assets | 65,347 | 201,325 | 70,048 | 43,933 | 38,102 | 59,941 | 51,992 | 38,814 | 31,957 | 28,373 | 35,935 | 14,564 | 21,413 |
| Bank overdraft | 18,152 | 9,429 | 20,285 | 7,590 | 3,587 | 10,432 | |||||||
| Bank loan | |||||||||||||
| Trade Creditors | 17,871 | 8,019 | 14,593 | 16,821 | 5,832 | 10,489 | 12,586 | 31,336 | 27,238 | 28,411 | 30,437 | 27,586 | 48,962 |
| Group/Directors Accounts | |||||||||||||
| other short term finances | 16,696 | ||||||||||||
| hp & lease commitments | |||||||||||||
| other current liabilities | 232,612 | 200,763 | 95,960 | 41,242 | 29,930 | 33,581 | 21,934 | ||||||
| total current liabilities | 268,635 | 218,211 | 130,838 | 65,653 | 35,762 | 47,657 | 61,648 | 31,336 | 27,238 | 28,411 | 30,437 | 27,586 | 48,962 |
| loans | 31,667 | 41,667 | |||||||||||
| hp & lease commitments | |||||||||||||
| Accruals and Deferred Income | 37,777 | 12,386 | |||||||||||
| other liabilities | 3,717 | 7,503 | 2,076 | 4,348 | 7,088 | 9,568 | 11,813 | 15,670 | |||||
| provisions | 1,695 | 1,021 | 1,021 | 1,021 | 966 | 656 | |||||||
| total long term liabilities | 37,079 | 50,191 | 38,798 | 13,407 | 966 | 656 | 2,076 | 4,348 | 7,088 | 9,568 | 11,813 | 15,670 | |
| total liabilities | 305,714 | 268,402 | 169,636 | 79,060 | 36,728 | 48,313 | 61,648 | 33,412 | 31,586 | 35,499 | 40,005 | 39,399 | 64,632 |
| net assets | -240,367 | -67,077 | -99,588 | -35,127 | 1,374 | 11,628 | -9,656 | 5,402 | 371 | -7,126 | -4,070 | -24,835 | -43,219 |
| total shareholders funds | -240,367 | -67,077 | -99,588 | -35,127 | 1,374 | 11,628 | -9,656 | 5,402 | 371 | -7,126 | -4,070 | -24,835 | -43,219 |
| 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 | |||||||||||||
| Depreciation | 1,675 | 1,999 | 1,185 | 1,291 | 1,300 | 860 | 1,034 | 988 | 574 | 907 | 669 | 607 | 623 |
| Amortisation | |||||||||||||
| Tax | |||||||||||||
| Stock | |||||||||||||
| Debtors | -80,781 | 73,015 | 35,265 | 1,233 | -28,694 | 8,472 | 27,516 | -9,389 | 11,516 | -11,395 | 17,181 | -6,758 | 19,244 |
| Creditors | 9,852 | -6,574 | -2,228 | 10,989 | -4,657 | -2,097 | -18,750 | 4,098 | -1,173 | -2,026 | 2,851 | -21,376 | 48,962 |
| Accruals and Deferred Income | 31,849 | 67,026 | 80,109 | 23,698 | -3,651 | 11,647 | 21,934 | ||||||
| Deferred Taxes & Provisions | 674 | 55 | 310 | 656 | |||||||||
| Cash flow from operations | |||||||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | |||||||||||||
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | |||||||||||||
| Group/Directors Accounts | |||||||||||||
| Other Short Term Loans | -16,696 | 16,696 | |||||||||||
| Long term loans | -10,000 | 41,667 | |||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||
| other long term liabilities | -3,786 | 7,503 | -2,076 | -2,272 | -2,740 | -2,480 | -2,245 | -3,857 | 15,670 | ||||
| share issue | |||||||||||||
| interest | |||||||||||||
| cash flow from financing | |||||||||||||
| cash and cash equivalents | |||||||||||||
| cash | -53,522 | 53,397 | -8,874 | 4,212 | 4,687 | -14,780 | 14,623 | -7,523 | 3,739 | 4,041 | |||
| overdraft | 8,723 | -10,856 | 12,695 | 7,590 | -3,587 | -6,845 | 10,432 | ||||||
| change in cash | -62,245 | 64,253 | -21,569 | -3,378 | 8,274 | 6,845 | -25,212 | 14,623 | -7,523 | 3,739 | 4,041 |
sensible development limited Credit Report and Business Information
Sensible Development Limited Competitor Analysis
Perform a competitor analysis for sensible development limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BN1 area or any other competitors across 12 key performance metrics.
sensible development limited Ownership
SENSIBLE DEVELOPMENT LIMITED group structure
Sensible Development Limited has no subsidiary companies.
Ultimate parent company
SENSIBLE DEVELOPMENT LIMITED
04048511
sensible development limited directors
Sensible Development Limited currently has 1 director, Mr Alan Newman serving since Aug 2000.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Alan Newman | 54 years | Aug 2000 | - | Director |
P&L
March 2022turnover
489.7k
+26%
operating profit
-170.1k
0%
gross margin
34%
-1.29%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2022net assets
-240.4k
+2.58%
total assets
65.3k
-0.68%
cash
0
-1%
net assets
Total assets minus all liabilities
sensible development limited company details
company number
04048511
Type
Private limited with Share Capital
industry
71129 - Other engineering activities (not including engineering design for industrial process and production or engineering related scientific and technical consulting activities)
incorporation date
August 2000
age
25
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2022
previous names
N/A
accountant
PARKERS
auditor
-
address
26 stroudley road, brighton, east sussex, BN1 4BH
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
sensible development 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 sensible development limited.
sensible development 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 SENSIBLE DEVELOPMENT LIMITED. This can take several minutes, an email will notify you when this has completed.
sensible development limited Companies House Filings - See Documents
| date | description | view/download |
|---|
