sports horses international ltdEstimated Valuation
£35.7k
Pomanda estimates the enterprise value of SPORTS HORSES INTERNATIONAL LTD at £35.7k based on a Turnover of £269.1k and 0.13x industry multiple (adjusted for size and gross margin).
sports horses international ltdEstimated Valuation
£2.3k
Pomanda estimates the enterprise value of SPORTS HORSES INTERNATIONAL LTD at £2.3k based on an EBITDA of £1.4k and a 1.65x industry multiple (adjusted for size and gross margin).
sports horses international ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of SPORTS HORSES INTERNATIONAL LTD at £0 based on Net Assets of £-390.3k and 1.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sports Horses International LtdOverview
Sports Horses International Ltd is a live company located in horsham, RH12 4PZ with a Companies House number of 05227710. It operates in the wholesale of live animals sector, SIC Code 46230. Founded in September 2004, it's largest shareholder is
stephen david lamb
with a 80% stake. Sports Horses International Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£269.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sports Horses International Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £269.1k, make it smaller than the average company (£1.7m)
£269.1k - Sports Horses International Ltd
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (7.3%)
-8% - Sports Horses International Ltd
7.3% - Industry AVG
Production
with a gross margin of 3.4%, this company has a higher cost of product (11.3%)
3.4% - Sports Horses International Ltd
11.3% - Industry AVG
Profitability
an operating margin of 0.5% make it less profitable than the average company (4%)
0.5% - Sports Horses International Ltd
4% - Industry AVG
Employees
with 1 employees, this is below the industry average (8)
1 - Sports Horses International Ltd
8 - Industry AVG
Pay Structure
on an average salary of £41k, the company has an equivalent pay structure (£41k)
£41k - Sports Horses International Ltd
£41k - Industry AVG
Efficiency
resulting in sales per employee of £269.1k, this is equally as efficient (£273.7k)
£269.1k - Sports Horses International Ltd
£273.7k - Industry AVG
Debtor Days
it gets paid by customers after 27 days, this is near the average (28 days)
27 days - Sports Horses International Ltd
28 days - Industry AVG
Creditor Days
its suppliers are paid after 623 days, this is slower than average (13 days)
623 days - Sports Horses International Ltd
13 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sports Horses International Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sports Horses International Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 796.6%, this is a higher level of debt than the average (56.6%)
796.6% - Sports Horses International Ltd
56.6% - Industry AVG
SPORTS HORSES INTERNATIONAL LTD financials
EXPORT
Sports Horses International Ltd's latest turnover from September 2023 is estimated at £269.1 thousand and the company has net assets of -£390.3 thousand. According to their latest financial statements, Sports Horses International Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
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
269,079
302,896
2,055,242
346,479
1,075,717
2,996,692
1,992,839
18,017,318
4,743,260
8,041,762
1,873,917
75,492,340
91,210,329
364,313
Other Income Or Grants
Cost Of Sales
259,963
313,854
1,946,442
341,327
1,031,393
2,917,964
2,049,198
30,049,857
6,035,694
8,434,821
2,594,607
69,477,873
78,685,815
335,172
Gross Profit
9,115
-10,958
108,800
5,152
44,324
78,728
-56,359
-12,032,539
-1,292,434
-393,060
-720,690
6,014,466
12,524,515
29,142
Admin Expenses
7,722
-45,709
126,803
4,587
51,136
89,119
-46,435
-12,052,020
-1,304,923
-396,087
-717,331
5,999,578
12,529,200
-43,198
458,106
Operating Profit
1,393
34,751
-18,003
565
-6,812
-10,391
-9,924
19,481
12,489
3,027
-3,359
14,888
-4,685
72,340
-458,106
Interest Payable
Interest Receivable
Pre-Tax Profit
1,393
34,751
-18,003
565
-6,812
-10,391
-9,924
19,481
12,489
3,027
-3,359
14,888
-4,685
72,340
-458,106
Tax
-348
-6,603
-107
-3,896
-2,498
-636
-3,573
-20,255
Profit After Tax
1,045
28,148
-18,003
458
-6,812
-10,391
-9,924
15,585
9,991
2,391
-3,359
11,315
-4,685
52,085
-458,106
Dividends Paid
Retained Profit
1,045
28,148
-18,003
458
-6,812
-10,391
-9,924
15,585
9,991
2,391
-3,359
11,315
-4,685
52,085
-458,106
Employee Costs
40,955
29,062
36,076
35,912
29,917
37,395
68,837
710,309
203,298
632,364
158,281
4,817,284
5,631,179
31,139
Number Of Employees
1
1
1
1
1
1
2
19
6
19
5
150
174
1
EBITDA*
1,393
34,751
-18,003
565
-6,812
-10,391
-9,924
24,121
12,489
3,027
6,546
22,223
5,572
84,362
-449,144
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
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
36,027
67,674
68,756
70,996
69,759
66,883
60,273
64,596
69,236
79,588
87,593
70,792
81,585
81,921
87,770
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
36,027
67,674
68,756
70,996
69,759
66,883
60,273
64,596
69,236
79,588
87,593
70,792
81,585
81,921
87,770
Stock & work in progress
21,850
21,850
14,550
34,550
80,000
75,000
Trade Debtors
20,000
20,000
20,650
59,131
20,000
10,413
17,200
17,331
6,063
4,501
2,396
1,597
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
20,000
20,000
20,650
59,131
20,000
10,413
17,200
21,850
21,850
17,331
20,613
39,051
82,396
76,597
total assets
56,027
87,674
89,406
130,127
89,759
77,296
77,473
86,446
91,086
96,919
108,206
109,843
163,981
158,518
87,770
Bank overdraft
Bank loan
Trade Creditors
444,289
476,981
506,861
529,579
489,669
470,394
462,180
460,229
478,437
491,716
500,941
505,205
568,300
555,430
544,876
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
444,289
476,981
506,861
529,579
489,669
470,394
462,180
460,229
478,437
491,716
500,941
505,205
568,300
555,430
544,876
loans
hp & lease commitments
Accruals and Deferred Income
2,000
2,000
2,000
2,000
2,000
2,000
other liabilities
2,017
5,562
9,015
3,029
5,387
8,109
provisions
total long term liabilities
2,000
2,000
2,000
2,000
2,000
2,000
2,017
5,562
9,015
3,029
5,387
8,109
total liabilities
446,289
478,981
508,861
531,579
491,669
472,394
462,180
460,229
480,454
497,278
509,956
508,234
573,687
563,539
544,876
net assets
-390,262
-391,307
-419,455
-401,452
-401,910
-395,098
-384,707
-373,783
-389,368
-400,359
-401,750
-398,391
-409,706
-405,021
-457,106
total shareholders funds
-390,262
-391,307
-419,455
-401,452
-401,910
-395,098
-384,707
-373,783
-389,368
-400,359
-401,750
-398,391
-409,706
-405,021
-457,106
Sep 2023
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
1,393
34,751
-18,003
565
-6,812
-10,391
-9,924
19,481
12,489
3,027
-3,359
14,888
-4,685
72,340
-458,106
Depreciation
4,640
9,905
7,335
10,257
12,022
8,962
Amortisation
Tax
-348
-6,603
-107
-3,896
-2,498
-636
-3,573
-20,255
Stock
-21,850
21,850
-14,550
-20,000
-45,450
5,000
75,000
Debtors
-650
-38,481
39,131
9,587
-6,787
17,200
-17,331
11,268
1,562
2,105
799
1,597
Creditors
-32,692
-29,880
-22,718
39,910
19,275
8,214
1,951
-18,208
-13,279
-9,225
-4,264
-63,095
12,870
10,554
544,876
Accruals and Deferred Income
2,000
Deferred Taxes & Provisions
Cash flow from operations
-31,647
-1,082
-2,240
1,237
2,876
6,610
-3,323
2,017
-7,807
-3,552
20,720
-1,100
12,643
-1,936
95,732
Investing Activities
capital expenditure
31,647
1,082
2,240
-1,237
-2,876
-6,610
4,323
10,352
8,005
-26,706
3,458
-9,921
-6,173
-96,732
Change in Investments
cash flow from investments
31,647
1,082
2,240
-1,237
-2,876
-6,610
4,323
10,352
8,005
-26,706
3,458
-9,921
-6,173
-96,732
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-2,017
-3,545
-3,453
5,986
-2,358
-2,722
8,109
share issue
-1,000
1,000
-1,000
1,000
interest
cash flow from financing
-1,000
-2,017
-2,545
-4,453
5,986
-2,358
-2,722
8,109
1,000
cash and cash equivalents
cash
overdraft
change in cash
sports horses international ltd 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 sports horses international ltd. Get real-time insights into sports horses international ltd's credit score, group structure and payment trends.
Sports Horses International Ltd Competitor Analysis
Perform a competitor analysis for sports horses international ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in RH12 area or any other competitors across 12 key performance metrics.
sports horses international ltd Ownership
SPORTS HORSES INTERNATIONAL LTD group structure
Sports Horses International Ltd has no subsidiary companies.
Ultimate parent company
SPORTS HORSES INTERNATIONAL LTD
05227710
SPORTS HORSES INTERNATIONAL LTD Shareholders
The largest shareholders in Sports Horses International Ltd include Stephen David Lamb and Cheryl Jeanette Lamb.
stephen david lamb
80%
cheryl jeanette lamb
10%
racheal margaret lamb
10%
sports horses international ltd directors
Sports Horses International Ltd currently has 1 director, Mr Stephen Lamb serving since Sep 2004.
new barn farm, capel road, rusper, horsham, RH12 4PZ
Bank
-
Legal Advisor
-
sports horses international ltd 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 found 1 charges/mortgages relating to sports horses international ltd. Currently there are 1 open charges and 0 have been satisfied in the past.
sports horses international ltd 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 SPORTS HORSES INTERNATIONAL LTD. This can take several minutes, an email will notify you when this has completed.
sports horses international ltdCompanies House Filings - See Documents
