shenward (london) limited

Live MatureSmallHealthy

shenward (london) limited Company Information

Share SHENWARD (LONDON) LIMITED

Company Number

05280295

Directors

Dilip Unarket

Sonal Dewedi

View All

Shareholders

shenward group holdings (no. 2) limited

Group Structure

View All

Industry

Bookkeeping activities

 +2

Registered Address

first floor, kirkland house, 11-15 peterborough road, harrow, middlesex, HA1 2AX

shenward (london) limited Estimated Valuation

£901.6k

Pomanda estimates the enterprise value of SHENWARD (LONDON) LIMITED at £901.6k based on a Turnover of £1.2m and 0.75x industry multiple (adjusted for size and gross margin).

shenward (london) limited Estimated Valuation

£852.2k

Pomanda estimates the enterprise value of SHENWARD (LONDON) LIMITED at £852.2k based on an EBITDA of £176.3k and a 4.83x industry multiple (adjusted for size and gross margin).

shenward (london) limited Estimated Valuation

£3.1m

Pomanda estimates the enterprise value of SHENWARD (LONDON) LIMITED at £3.1m based on Net Assets of £880.6k and 3.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Shenward (london) Limited Overview

Shenward (london) Limited is a live company located in harrow, HA1 2AX with a Companies House number of 05280295. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2004, it's largest shareholder is shenward group holdings (no. 2) limited with a 100% stake. Shenward (london) Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.2m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Shenward (london) Limited Health Check

Pomanda's financial health check has awarded Shenward (London) Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

3 Regular

positive_score

2 Weak

size

Size

annual sales of £1.2m, make it larger than the average company (£158k)

£1.2m - Shenward (london) Limited

£158k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 11%, show it is growing at a faster rate (7.4%)

11% - Shenward (london) Limited

7.4% - Industry AVG

production

Production

with a gross margin of 79.1%, this company has a comparable cost of product (79.1%)

79.1% - Shenward (london) Limited

79.1% - Industry AVG

profitability

Profitability

an operating margin of 14.1% make it more profitable than the average company (6.7%)

14.1% - Shenward (london) Limited

6.7% - Industry AVG

employees

Employees

with 22 employees, this is above the industry average (3)

22 - Shenward (london) Limited

3 - Industry AVG

paystructure

Pay Structure

on an average salary of £34.7k, the company has an equivalent pay structure (£34.7k)

£34.7k - Shenward (london) Limited

£34.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £54.4k, this is less efficient (£72.7k)

£54.4k - Shenward (london) Limited

£72.7k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 78 days, this is near the average (85 days)

78 days - Shenward (london) Limited

85 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 7 days, this is quicker than average (20 days)

7 days - Shenward (london) Limited

20 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Shenward (london) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 148 weeks, this is more cash available to meet short term requirements (33 weeks)

148 weeks - Shenward (london) Limited

33 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 26.5%, this is a lower level of debt than the average (59.3%)

26.5% - Shenward (london) Limited

59.3% - Industry AVG

SHENWARD (LONDON) LIMITED financials

EXPORTms excel logo

Shenward (London) Limited's latest turnover from March 2024 is estimated at £1.2 million and the company has net assets of £880.6 thousand. According to their latest financial statements, Shenward (London) Limited has 22 employees and maintains cash reserves of £894.3 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover1,197,7231,163,9061,137,467877,628970,1951,018,2731,154,0451,025,7301,240,5671,900,5002,150,0632,217,4002,297,0742,401,2541,566,810
Other Income Or Grants
Cost Of Sales250,771219,400221,122139,06392,23539,540111,26594,45195,284140,05193,876127,338164,181161,977113,799
Gross Profit946,952944,506916,345738,565877,961978,7331,042,780931,2791,145,2831,760,4492,056,1882,090,0622,132,8932,239,2771,453,011
Admin Expenses777,579933,733949,073667,282814,718919,1531,009,243848,7211,114,5891,674,9971,998,7652,062,2191,916,8062,260,9901,231,389
Operating Profit169,37310,773-32,72871,28363,24359,58033,53782,55830,69485,45257,42327,843216,087-21,713221,622
Interest Payable
Interest Receivable42,25528,7554,7305935363,4552,1841,1051,9491,470920882849701386
Pre-Tax Profit211,62839,528-27,99871,87563,77963,03635,72183,66432,64386,92258,34328,725216,936-21,012222,008
Tax-52,907-7,510-13,656-12,118-11,977-6,787-16,733-6,528-18,254-13,419-6,894-56,403-62,162
Profit After Tax158,72132,018-27,99858,21951,66151,05928,93466,93126,11468,66844,92421,831160,533-21,012159,846
Dividends Paid
Retained Profit158,72132,018-27,99858,21951,66151,05928,93466,93126,11468,66844,92421,831160,533-21,012159,846
Employee Costs762,897618,621511,419455,726462,150543,350451,562431,080415,3131,153,1771,403,0221,350,1271,241,8821,103,018721,393
Number Of Employees221919191917151414404241404230
EBITDA*176,32317,489-27,25977,85767,82263,17436,88987,79336,50590,90465,27136,597234,616-5,449237,524

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets14,11621,06513,62417,50417,67813,19710,0678,71510,7639,36314,81519,00531,24137,43336,219
Intangible Assets
Investments & Other22222222222232322
Debtors (Due After 1 year)
Total Fixed Assets14,11821,06713,62617,50617,68013,19910,0698,71710,7659,36514,81719,00731,27337,46536,221
Stock & work in progress
Trade Debtors257,162261,642235,641223,898214,028228,214255,212207,905198,797255,867247,108271,191294,965313,097215,026
Group Debtors
Misc Debtors31,83147,20629,30131,97229,52637,59438,18633,86236,335
Cash894,330715,395637,791623,541561,488511,225410,217463,553420,672358,886228,976138,908213,709125,923154,410
misc current assets
total current assets1,183,3231,024,243902,733879,411805,042777,033703,615705,320655,804614,753476,084410,099508,674439,020369,436
total assets1,197,4411,045,310916,359896,917822,722790,232713,684714,037666,569624,118490,901429,106539,947476,485405,657
Bank overdraft
Bank loan
Trade Creditors 4,97420,1004,3984,02014,15515,07014,2079,51323,117188,846123,541106,162237,305334,568222,462
Group/Directors Accounts256
other short term finances
hp & lease commitments
other current liabilities308,657299,625219,872172,152146,124165,545141,206175,874181,512
total current liabilities313,631319,725224,270176,172160,279180,615155,669185,387204,629188,846123,541106,162237,305334,568222,462
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities20,817
provisions3,2113,7072,2292,8872,8241,6591,1166859063521,1081,6163,1452,9532,432
total long term liabilities3,2113,7072,2292,8872,8241,6591,1166859063521,1081,6163,1452,95323,249
total liabilities316,842323,432226,499179,059163,103182,274156,785186,072205,535189,198124,649107,778240,450337,521245,711
net assets880,599721,878689,860717,858659,619607,958556,899527,965461,034434,920366,252321,328299,497138,964159,946
total shareholders funds880,599721,878689,860717,858659,619607,958556,899527,965461,034434,920366,252321,328299,497138,964159,946
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit169,37310,773-32,72871,28363,24359,58033,53782,55830,69485,45257,42327,843216,087-21,713221,622
Depreciation6,9506,7165,4696,5744,5793,5943,3525,2355,8115,4527,8488,75418,52916,26415,902
Amortisation
Tax-52,907-7,510-13,656-12,118-11,977-6,787-16,733-6,528-18,254-13,419-6,894-56,403-62,162
Stock
Debtors-19,85543,9069,07212,316-22,254-27,59051,6316,635-20,7358,759-24,083-23,774-18,13298,071215,026
Creditors-15,12615,702378-10,135-9158634,694-13,604-165,72965,30517,379-131,143-97,263112,106222,462
Accruals and Deferred Income9,03279,75347,72026,028-19,42124,339-34,668-5,638181,512
Deferred Taxes & Provisions-4961,478-658631,165543431-221554-756-508-1,5291925212,432
Cash flow from operations136,68163,00611,10967,84158,787104,532-51,07244,96267,049128,44092,806-79,19599,2749,107185,230
Investing Activities
capital expenditure-1-14,157-1,589-6,400-9,060-6,724-4,704-3,187-7,211-3,6583,482-12,337-17,478-52,121
Change in Investments-30302
cash flow from investments-1-14,157-1,589-6,400-9,060-6,724-4,704-3,187-7,211-3,6583,512-12,337-17,508-52,123
Financing Activities
Bank loans
Group/Directors Accounts-256256
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities-20,81720,817
share issue2030100
interest42,25528,7554,7305935363,4552,1841,1051,9491,470920882849701386
cash flow from financing42,25528,7554,7306135363,1992,4401,1051,9491,470920882849-20,08621,303
cash and cash equivalents
cash178,93577,60414,25062,05350,263101,008-53,33642,88161,786129,91090,068-74,80187,786-28,487154,410
overdraft
change in cash178,93577,60414,25062,05350,263101,008-53,33642,88161,786129,91090,068-74,80187,786-28,487154,410

shenward (london) 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 shenward (london) limited. Get real-time insights into shenward (london) limited'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

Shenward (london) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for shenward (london) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in HA1 area or any other competitors across 12 key performance metrics.

shenward (london) limited Ownership

SHENWARD (LONDON) LIMITED group structure

Shenward (London) Limited has 1 subsidiary company.

Ultimate parent company

SHENWARD (LONDON) LIMITED

05280295

1 subsidiary

SHENWARD (LONDON) LIMITED Shareholders

shenward group holdings (no. 2) limited 100%

shenward (london) limited directors

Shenward (London) Limited currently has 3 directors. The longest serving directors include Mr Dilip Unarket (Nov 2004) and Mrs Sonal Dewedi (Mar 2025).

officercountryagestartendrole
Mr Dilip UnarketUnited Kingdom75 years Nov 2004- Director
Mrs Sonal DewediEngland38 years Mar 2025- Director
Mr Sherad DewediEngland36 years Mar 2025- Director

P&L

March 2024

turnover

1.2m

+3%

operating profit

169.4k

0%

gross margin

79.1%

-2.57%

turnover

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

Balance Sheet

March 2024

net assets

880.6k

+0.22%

total assets

1.2m

+0.15%

cash

894.3k

+0.25%

net assets

Total assets minus all liabilities

shenward (london) limited company details

company number

05280295

Type

Private limited with Share Capital

industry

69203 - Tax consultancy

69202 - Bookkeeping activities

69201 - Accounting, and auditing activities

incorporation date

November 2004

age

21

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

john cumming ross limited (March 2025)

jacksec limited (November 2004)

accountant

-

auditor

-

address

first floor, kirkland house, 11-15 peterborough road, harrow, middlesex, HA1 2AX

Bank

-

Legal Advisor

-

shenward (london) 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 found 3 charges/mortgages relating to shenward (london) limited. Currently there are 2 open charges and 1 have been satisfied in the past.

shenward (london) 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 SHENWARD (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.

shenward (london) limited Companies House Filings - See Documents

datedescriptionview/download