Smart Systems It Limited

POWER SEARCH PRICING

SOLUTIONS

smart systems it limited Company Information

Live

EstablishedSmallHigh

Company Number

05473878

Website

www.smartsystemsit.com

Registered Address

12 adam & eve mews, london, W8 6UJ

Industry

Other information technology and computer service activities

Telephone

Next Accounts Due

March 2025

Group Structure

View All

Directors

Stephen Keeley19 Years

Emma-Jane Cooper-Green7 Years

Shareholders

emma-jane cooper-green 50%

stephen francis keeley 50%

smart systems it limited Estimated Valuation

£535.7k

Pomanda estimates the enterprise value of SMART SYSTEMS IT LIMITED at £535.7k based on a Turnover of £754.7k and 0.71x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Smart Systems It Limited is a live company located in london, W8 6UJ with a Companies House number of 05473878. It operates in the other information technology service activities sector, SIC Code 62090. Founded in June 2005, it's largest shareholder is emma-jane cooper-green with a 50% stake. Smart Systems It Limited is a established, small sized company, Pomanda has estimated its turnover at £754.7k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Smart Systems It Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

1 Strong

6 Regular

4 Weak

Size

annual sales of £754.7k, make it smaller than the average company (£6.5m)

Growth

3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (6.4%)

EXPORT

Smart Systems It Limited's latest turnover from June 2023 is estimated at £754.7 thousand and the company has net assets of £78.6 thousand. According to their latest financial statements, Smart Systems It Limited has 5 employees and maintains cash reserves of £34.4 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Turnover	754,718	712,430	485,409	451,865	498,612	577,226	713,720	459,481	382,020	336,774	33,955	158,490	160,841	321,210
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	377,307	340,709	237,786	214,930	234,957	270,579	336,131	213,566	177,896	157,619	16,007	67,571	74,572	141,297
Gross Profit	377,411	371,721	247,623	236,935	263,655	306,647	377,590	245,915	204,124	179,155	17,948	90,919	86,270	179,913
Admin Expenses	389,337	375,288	228,418	221,850	268,902	326,935	358,341	258,504	199,376	162,534	5,305	46,643	68,933	102,750
Operating Profit	-11,926	-3,567	19,205	15,085	-5,247	-20,288	19,249	-12,589	4,748	16,621	12,643	44,276	17,337	77,163
Interest Payable	3,676	3,221	3,050	1,525	0	0	0	0	0	0	0	0	0	0
Interest Receivable	1,543	526	82	62	121	103	59	102	122	146	133	1,152	149	69
Pre-Tax Profit	-14,060	-6,262	16,237	13,622	-5,126	-20,185	19,307	-12,487	4,870	16,767	12,777	45,428	17,486	77,232
Tax	0	0	-3,085	-2,588	0	0	-3,668	0	-974	-3,521	-2,939	-9,024	-4,546	-21,625
Profit After Tax	-14,060	-6,262	13,152	11,034	-5,126	-20,185	15,639	-12,487	3,896	13,246	9,838	36,404	12,940	55,607
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	35,000	0	0
Retained Profit	-14,060	-6,262	13,152	11,034	-5,126	-20,185	15,639	-12,487	3,896	13,246	9,838	1,404	12,940	55,607
Employee Costs	343,225	317,708	308,254	288,689	289,338	331,837	323,987	213,054	161,880	160,108	50,429	31,867	98,152	144,171
Number Of Employees	5	5	5	5	5	6	6	4	3	3	1	2	2	3
EBITDA*	-4,762	2,668	22,629	17,909	-3,351	-18,971	20,957	-10,904	6,166	17,939	13,901	45,327	18,184	77,898

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Tangible Assets	13,017	13,988	12,717	12,140	8,773	6,813	3,686	1,057	963	1,709	2,627	2,505	2,199	2,298
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	13,017	13,988	12,717	12,140	8,773	6,813	3,686	1,057	963	1,709	2,627	2,505	2,199	2,298
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	557	0	0
Trade Debtors	138,564	135,379	68,215	61,527	79,441	94,586	132,417	85,784	73,991	67,043	0	61,215	28,732	54,503
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	19,840	19,934	48,089	19,620	19,715	19,089	17,404	34,112	40,686	26,308	76,767	28,935	28,185	4,735
Cash	34,438	27,268	56,927	107,972	16,534	15,602	25,448	21,627	19,229	29,489	28,879	24,490	32,260	27,507
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	192,842	182,581	173,231	189,119	115,690	129,277	175,269	141,523	133,906	122,840	105,646	115,197	89,177	86,745
total assets	205,859	196,569	185,948	201,259	124,463	136,090	178,955	142,580	134,869	124,549	108,273	117,702	91,376	89,043
Bank overdraft	10,884	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	29,310	19,784	14,081	2,390	3,137	3,295	19,234	16,404	12,794	7,436	8,279	31,842	4,582	33,435
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	69,931	45,223	22,907	63,061	46,552	52,895	59,636	41,731	25,143	24,077	20,204	15,908	18,246	0
total current liabilities	110,125	65,007	36,988	65,451	49,689	56,190	78,870	58,135	37,937	31,513	28,483	47,750	22,828	33,435
loans	17,096	38,864	50,000	50,000	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	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	17,096	38,864	50,000	50,000	0	0	0	0	0	0	0	0	0	0
total liabilities	127,221	103,871	86,988	115,451	49,689	56,190	78,870	58,135	37,937	31,513	28,483	47,750	22,828	33,435
net assets	78,638	92,698	98,960	85,808	74,774	79,900	100,085	84,445	96,932	93,036	79,790	69,952	68,548	55,608
total shareholders funds	78,638	92,698	98,960	85,808	74,774	79,900	100,085	84,445	96,932	93,036	79,790	69,952	68,548	55,608

	Jun 2023	Jun 2022	Jun 2021	Jun 2020	Jun 2019	Jun 2018	Jun 2017	Jun 2016	Jun 2015	Jun 2014	Jun 2013	Jun 2012	Jun 2011	Jun 2010
Operating Activities
Operating Profit	-11,926	-3,567	19,205	15,085	-5,247	-20,288	19,249	-12,589	4,748	16,621	12,643	44,276	17,337	77,163
Depreciation	7,164	6,235	3,424	2,824	1,896	1,317	1,708	1,685	1,418	1,318	1,258	1,051	847	735
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-3,085	-2,588	0	0	-3,668	0	-974	-3,521	-2,939	-9,024	-4,546	-21,625
Stock	0	0	0	0	0	0	0	0	0	0	-557	557	0	0
Debtors	3,091	39,009	35,157	-18,009	-14,519	-36,146	29,925	5,219	21,326	16,584	-13,383	33,233	-2,321	59,238
Creditors	9,526	5,703	11,691	-747	-158	-15,939	2,830	3,610	5,358	-843	-23,563	27,260	-28,853	33,435
Accruals and Deferred Income	24,708	22,316	-40,154	16,509	-6,343	-6,741	17,905	16,588	1,066	3,873	4,296	-2,338	18,246	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	26,381	-8,322	-44,076	49,092	4,667	-5,505	8,099	4,075	-9,710	864	5,635	27,435	5,352	30,470
Investing Activities
capital expenditure	-6,193	-7,506	-4,001	-6,191	-3,856	-4,444	-4,337	-1,779	-672	-400	-1,380	-1,357	-748	-3,033
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-6,193	-7,506	-4,001	-6,191	-3,856	-4,444	-4,337	-1,779	-672	-400	-1,380	-1,357	-748	-3,033
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	-21,768	-11,136	0	50,000	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	1	0	0	0	0	0	0	1
interest	-2,133	-2,695	-2,968	-1,463	121	103	59	102	122	146	133	1,152	149	69
cash flow from financing	-23,901	-13,831	-2,968	48,537	121	103	60	102	122	146	133	1,152	149	70
cash and cash equivalents
cash	7,170	-29,659	-51,045	91,438	932	-9,846	3,821	2,398	-10,260	610	4,389	-7,770	4,753	27,507
overdraft	10,884	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-3,714	-29,659	-51,045	91,438	932	-9,846	3,821	2,398	-10,260	610	4,389	-7,770	4,753	27,507

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for smart systems it limited. Get real-time insights into smart systems it 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

Perform a competitor analysis for smart systems it limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in W 8 area or any other competitors across 12 key performance metrics.

SMART SYSTEMS IT LIMITED group structure

Smart Systems It Limited has no subsidiary companies.

Ultimate parent company

SMART SYSTEMS IT LIMITED

05473878

SMART SYSTEMS IT LIMITED Shareholders

emma-jane cooper-green	50%
stephen francis keeley	50%

Smart Systems It Limited currently has 2 directors. The longest serving directors include Mr Stephen Keeley (Jun 2005) and Mrs. Emma-Jane Cooper-Green (Jan 2017).

officer	country	age	start	end	role
Mr Stephen Keeley	England	57 years	Jun 2005	-	Director
Mrs. Emma-Jane Cooper-Green		48 years	Jan 2017	-	Director

P&L

June 2023

turnover

754.7k

+6%

operating profit

-11.9k

gross margin

50.1%

-4.16%

turnover

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

Balance Sheet

June 2023

net assets

78.6k

-0.15%

total assets

205.9k

+0.05%

cash

34.4k

+0.26%

net assets

Total assets minus all liabilities

Similar Companies

ubamarket ltd

coolea developers limited

3.5

aqua-eye limited

codegent limited

gospel technology limited

company number

05473878

Type

Private limited with Share Capital

industry

62090 - Other information technology and computer service activities

incorporation date

June 2005

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

June 2023

address

12 adam & eve mews, london, W8 6UJ

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 smart systems it limited.

smart systems it limited Company Information

smart systems it limited Estimated Valuation

smart systems it limited Estimated Valuation

smart systems it limited Estimated Valuation

Smart Systems It Limited Overview

Smart Systems It Limited Health Check

SMART SYSTEMS IT LIMITED financials

smart systems it limited Credit Report and Business Information

Smart Systems It Limited Competitor Analysis

smart systems it limited Ownership

smart systems it limited directors

smart systems it limited company details

smart systems it limited Charges & Mortgages

smart systems it limited Companies House Filings - See Documents