Pomanda estimates the enterprise value of SMARTBOX SELF STORAGE LIMITED at £422.4k based on a Turnover of £138.1k and 3.06x industry multiple (adjusted for size and gross margin).
smartbox self storage limitedEstimated Valuation
£660.3k
Pomanda estimates the enterprise value of SMARTBOX SELF STORAGE LIMITED at £660.3k based on an EBITDA of £100.7k and a 6.56x industry multiple (adjusted for size and gross margin).
smartbox self storage limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMARTBOX SELF STORAGE LIMITED at £0 based on Net Assets of £-310.7k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smartbox Self Storage LimitedOverview
Smartbox Self Storage Limited is a live company located in corby, NN17 5ZB with a Companies House number of 05195850. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in August 2004, it's largest shareholder is
roger timothy canham
with a 50% stake. Smartbox Self Storage Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£138.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Smartbox Self Storage Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
7 Weak
Size
annual sales of £138.1k, make it smaller than the average company (£770.2k)
£138.1k - Smartbox Self Storage Limited
£770.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -28%, show it is growing at a slower rate (3.3%)
-28% - Smartbox Self Storage Limited
3.3% - Industry AVG
Production
with a gross margin of 71.7%, this company has a comparable cost of product (71.7%)
71.7% - Smartbox Self Storage Limited
71.7% - Industry AVG
Profitability
an operating margin of -15% make it less profitable than the average company (25.8%)
-15% - Smartbox Self Storage Limited
25.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Smartbox Self Storage Limited
4 - Industry AVG
Pay Structure
on an average salary of £40.2k, the company has an equivalent pay structure (£40.2k)
£40.2k - Smartbox Self Storage Limited
£40.2k - Industry AVG
Efficiency
resulting in sales per employee of £69k, this is less efficient (£176.4k)
£69k - Smartbox Self Storage Limited
£176.4k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (24 days)
15 days - Smartbox Self Storage Limited
24 days - Industry AVG
Creditor Days
its suppliers are paid after 54 days, this is slower than average (33 days)
54 days - Smartbox Self Storage Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smartbox Self Storage Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (7 weeks)
0 weeks - Smartbox Self Storage Limited
7 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 126.7%, this is a higher level of debt than the average (63.9%)
126.7% - Smartbox Self Storage Limited
63.9% - Industry AVG
SMARTBOX SELF STORAGE LIMITED financials
EXPORT
Smartbox Self Storage Limited's latest turnover from June 2024 is estimated at £138.1 thousand and the company has net assets of -£310.7 thousand. According to their latest financial statements, Smartbox Self Storage Limited has 2 employees and maintains cash reserves of £27.2 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
138,096
108,260
113,434
369,507
434,217
418,716
387,760
8,559,668
6,621,722
Other Income Or Grants
Cost Of Sales
39,103
31,242
34,699
107,415
131,530
125,772
124,211
2,820,427
2,476,234
258,723
112,811
Gross Profit
98,993
77,019
78,735
262,092
302,687
292,944
263,550
5,739,242
4,145,488
-258,723
-112,811
Admin Expenses
119,766
39,383
90,963
205,061
277,932
309,909
280,009
16,870
5,743,140
4,141,377
8,890
70,343
50,411
-122,294
-163,793
Operating Profit
-20,773
37,636
-12,228
57,031
24,755
-16,965
-16,459
-16,870
-3,898
4,111
-8,890
-70,343
-50,411
-136,429
50,982
Interest Payable
30,000
30,000
Interest Receivable
1,512
1,027
75
1
1
10
5
2
2
1
139,766
126,518
124,328
152,296
179,519
Pre-Tax Profit
-19,261
38,663
-12,153
57,032
24,757
-16,955
-16,454
-16,868
-3,896
4,113
-8,888
-70,341
-50,409
-136,427
36,708
Tax
-9,666
-10,836
-4,704
-822
Profit After Tax
-19,261
28,997
-12,153
46,196
20,053
-16,955
-16,454
-16,868
-3,896
3,290
-8,888
-70,341
-50,409
-136,427
36,708
Dividends Paid
Retained Profit
-19,261
28,997
-12,153
46,196
20,053
-16,955
-16,454
-16,868
-3,896
3,290
-8,888
-70,341
-50,409
-136,427
36,708
Employee Costs
80,455
71,202
75,249
70,982
76,784
77,727
76,857
1,505,152
981,079
36,759
35,039
33,359
33,592
32,883
Number Of Employees
2
2
2
2
2
2
2
39
28
1
1
1
1
1
EBITDA*
100,699
103,130
20,438
57,031
24,755
-16,965
-16,459
-16,870
-3,898
4,111
-8,890
-69,944
-49,263
-134,989
52,422
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
995,359
589,441
293,998
399
1,547
2,987
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
995,359
589,441
293,998
399
1,547
2,987
Stock & work in progress
Trade Debtors
5,867
2,504
2,498
567,197
621,646
Group Debtors
823,021
1,169,935
Misc Debtors
133,204
5,211
28,180
717,684
719,008
781,099
Cash
27,227
30,362
10,718
1,360
1,360
1,363
1,363
611
864
60
490
491
491
491
491
misc current assets
749
total current assets
166,298
38,077
41,396
1,360
1,360
1,363
1,363
611
568,810
621,706
718,174
719,499
781,590
823,512
1,170,426
total assets
1,161,657
627,518
335,394
1,360
1,360
1,363
1,363
611
568,810
621,706
718,174
719,499
781,989
825,059
1,173,413
Bank overdraft
Bank loan
Trade Creditors
5,802
161
1,831
942,029
Group/Directors Accounts
1,415,741
887,604
648,644
262,782
748
748
1,041,281
1,033,717
1,025,866
1,230,257
other short term finances
hp & lease commitments
other current liabilities
32,226
23,214
5,319
309,607
355,803
375,859
96,122
340,950
892,281
506
506
506
703
total current liabilities
1,453,769
910,979
655,794
309,607
355,803
375,859
358,904
341,698
893,029
942,029
1,041,787
1,034,223
1,026,372
1,230,960
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,019,033
provisions
18,552
7,942
total long term liabilities
18,552
7,942
1,019,033
total liabilities
1,472,321
918,921
655,794
309,607
355,803
375,859
358,904
341,698
893,029
942,029
1,041,787
1,034,223
1,026,372
1,019,033
1,230,960
net assets
-310,664
-291,403
-320,400
-308,247
-354,443
-374,496
-357,541
-341,087
-324,219
-320,323
-323,613
-314,724
-244,383
-193,974
-57,547
total shareholders funds
-310,664
-291,403
-320,400
-308,247
-354,443
-374,496
-357,541
-341,087
-324,219
-320,323
-323,613
-314,724
-244,383
-193,974
-57,547
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-20,773
37,636
-12,228
57,031
24,755
-16,965
-16,459
-16,870
-3,898
4,111
-8,890
-70,343
-50,411
-136,429
50,982
Depreciation
121,472
65,494
32,666
399
1,148
1,440
1,440
Amortisation
Tax
-9,666
-10,836
-4,704
-822
Stock
Debtors
131,356
-22,963
30,678
-567,197
-54,449
-96,038
-1,324
-62,091
-41,922
-346,914
1,169,935
Creditors
5,641
-1,670
1,831
-942,029
942,029
Accruals and Deferred Income
9,012
17,895
-304,288
-46,196
-20,056
279,737
-244,828
-551,331
892,281
-506
506
-703
703
Deferred Taxes & Provisions
10,610
7,942
Cash flow from operations
-5,394
140,594
-312,697
-1
-5
262,772
-261,287
-1,004
803
1,040,850
-7,566
-7,853
-6,835
211,222
-1,116,810
Investing Activities
capital expenditure
-527,390
-360,937
-326,664
-4,427
Change in Investments
cash flow from investments
-527,390
-360,937
-326,664
-4,427
Financing Activities
Bank loans
Group/Directors Accounts
528,137
238,960
648,644
-262,782
262,034
748
-1,041,281
7,564
7,851
1,025,866
-1,230,257
1,230,257
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-1,019,033
1,019,033
share issue
-1
-94,255
interest
1,512
1,027
75
1
1
10
5
2
2
1
139,766
126,518
124,328
122,296
149,519
cash flow from financing
529,649
239,987
648,719
1
1
-262,772
262,039
2
750
-1,041,280
147,329
134,369
131,161
-88,928
1,285,521
cash and cash equivalents
cash
-3,135
19,644
9,358
-3
752
-253
804
-430
-1
491
overdraft
change in cash
-3,135
19,644
9,358
-3
752
-253
804
-430
-1
491
smartbox self storage 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 smartbox self storage limited. Get real-time insights into smartbox self storage limited's credit score, group structure and payment trends.
Perform a competitor analysis for smartbox self storage limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in NN17 area or any other competitors across 12 key performance metrics.
smartbox self storage limited Ownership
SMARTBOX SELF STORAGE LIMITED group structure
Smartbox Self Storage Limited has no subsidiary companies.
Ultimate parent company
SMARTBOX SELF STORAGE LIMITED
05195850
SMARTBOX SELF STORAGE LIMITED Shareholders
The largest shareholders in Smartbox Self Storage Limited include Roger Timothy Canham and Mary Agnes Fiona Canham.
roger timothy canham
50%
mary agnes fiona canham
50%
smartbox self storage limited directors
Smartbox Self Storage Limited currently has 2 directors.
The longest serving directors include
Mr Roger Canham (Aug 2004) and
Mrs Mary Canham, (Jun 2015).
corby business centre, eismann way, corby, northamptonshire, NN17 5ZB
Bank
-
Legal Advisor
-
smartbox self storage 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 smartbox self storage limited.
smartbox self storage 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 SMARTBOX SELF STORAGE LIMITED. This can take several minutes, an email will notify you when this has completed.
smartbox self storage limitedCompanies House Filings - See Documents
