smart solutions team limited
smart solutions team limited Company Information
Company Number
05881987
Next Accounts
Sep 2025
Industry
Management consultancy activities (other than financial management)
Directors
Shareholders
dario pagella
Group Structure
View All
Contact
Registered Address
beacon house, 15 christchurch road, bournemouth, dorset, BH1 3LB
Website
http://pdce.co.uksmart solutions team limited Estimated Valuation
Pomanda estimates the enterprise value of SMART SOLUTIONS TEAM LIMITED at £90.3k based on a Turnover of £165.4k and 0.55x industry multiple (adjusted for size and gross margin).
smart solutions team limited Estimated Valuation
Pomanda estimates the enterprise value of SMART SOLUTIONS TEAM LIMITED at £21.6k based on an EBITDA of £5.2k and a 4.18x industry multiple (adjusted for size and gross margin).
smart solutions team limited Estimated Valuation
Pomanda estimates the enterprise value of SMART SOLUTIONS TEAM LIMITED at £23.8k based on Net Assets of £8.9k and 2.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smart Solutions Team Limited Overview
Smart Solutions Team Limited is a live company located in bournemouth, BH1 3LB with a Companies House number of 05881987. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 2006, it's largest shareholder is dario pagella with a 100% stake. Smart Solutions Team Limited is a established, micro sized company, Pomanda has estimated its turnover at £165.4k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smart Solutions Team Limited Health Check
Pomanda's financial health check has awarded Smart Solutions Team Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
2 Strong
4 Regular
5 Weak
Size
annual sales of £165.4k, make it smaller than the average company (£877k)
- Smart Solutions Team Limited
£877k - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (8.5%)
- Smart Solutions Team Limited
8.5% - Industry AVG
Production
with a gross margin of 58.3%, this company has a comparable cost of product (58.3%)
- Smart Solutions Team Limited
58.3% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (7.2%)
- Smart Solutions Team Limited
7.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (8)
1 - Smart Solutions Team Limited
8 - Industry AVG
Pay Structure
on an average salary of £57.1k, the company has an equivalent pay structure (£57.1k)
- Smart Solutions Team Limited
£57.1k - Industry AVG
Efficiency
resulting in sales per employee of £165.4k, this is more efficient (£133.5k)
- Smart Solutions Team Limited
£133.5k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is near the average (63 days)
- Smart Solutions Team Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 107 days, this is slower than average (25 days)
- Smart Solutions Team Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smart Solutions Team Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 25 weeks, this is average cash available to meet short term requirements (24 weeks)
25 weeks - Smart Solutions Team Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.1%, this is a higher level of debt than the average (55.9%)
87.1% - Smart Solutions Team Limited
55.9% - Industry AVG
SMART SOLUTIONS TEAM LIMITED financials
Smart Solutions Team Limited's latest turnover from December 2023 is estimated at £165.4 thousand and the company has net assets of £8.9 thousand. According to their latest financial statements, Smart Solutions Team Limited has 1 employee and maintains cash reserves of £24 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 390,010 | 266,384 | 399,555 | 836,478 | 730,556 | 407,295 | 544,597 | 525,245 | |||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Cost Of Sales | 299,848 | 146,521 | 284,440 | 733,184 | 651,292 | 299,150 | 453,162 | 440,493 | |||||||
| Gross Profit | 90,162 | 119,863 | 115,115 | 103,294 | 79,264 | 108,145 | 91,435 | 84,752 | |||||||
| Admin Expenses | 65,300 | 95,846 | 93,239 | 91,209 | 76,003 | 91,108 | 88,456 | 85,264 | |||||||
| Operating Profit | 24,862 | 24,017 | 21,876 | 12,085 | 3,261 | 17,037 | 2,979 | -512 | |||||||
| Interest Payable | 3 | 1 | 4 | 15 | 4 | 10 | 59 | 4 | |||||||
| Interest Receivable | 0 | 0 | 0 | 0 | 3 | 0 | 3 | 0 | |||||||
| Pre-Tax Profit | 24,859 | 24,016 | 21,872 | 12,070 | 3,260 | 17,027 | -5,116 | -2,088 | |||||||
| Tax | -5,263 | -5,151 | -4,721 | -2,969 | -1,099 | -3,983 | -1,258 | -700 | |||||||
| Profit After Tax | 19,596 | 18,865 | 17,151 | 9,101 | 2,161 | 13,044 | -6,374 | -2,788 | |||||||
| Dividends Paid | 15,000 | 20,000 | 10,000 | 0 | 10,000 | 0 | 14,000 | 10,500 | |||||||
| Retained Profit | 4,596 | -1,135 | 7,151 | 9,101 | -7,839 | 13,044 | -20,374 | -13,288 | |||||||
| Employee Costs | 36,179 | 36,142 | 36,009 | ||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||
| EBITDA* | 25,507 | 24,379 | 22,245 | 12,561 | 3,606 | 17,382 | 3,196 | -400 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 8,197 | 7,661 | 4,325 | 2,936 | 2,111 | 2,537 | 2,569 | 1,359 | 1,091 | 951 | 789 | 475 | 820 | 1,165 | 224 |
| Intangible Assets | 0 | 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 | 11,430 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 190 | 1,316 |
| Total Fixed Assets | 8,197 | 7,661 | 4,325 | 2,936 | 2,111 | 2,537 | 2,569 | 1,359 | 1,091 | 951 | 789 | 475 | 820 | 1,355 | 12,970 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 34,455 | 23,485 | 32,062 | 34,511 | 28,924 | 34,321 | 64,556 | 76,557 | 154,561 | 224,972 | 192,965 | 94,810 | 163,923 | 174,189 | 220,332 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 2,044 | 3,785 | 2,490 | 1,730 | 17,190 | 21,381 | 27,475 | 15 | 1,248 | 5,559 | 5,793 | 4,201 | 6,129 | 4,018 | 5,770 |
| Cash | 23,980 | 44,491 | 53,563 | 55,470 | 52,272 | 28,248 | 36,110 | 48,550 | 20,698 | 57,457 | 27,493 | 1,703 | 14,711 | 9,460 | 16,464 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 60,479 | 71,761 | 88,115 | 91,711 | 98,386 | 83,950 | 128,141 | 125,122 | 176,507 | 287,988 | 226,251 | 100,714 | 184,763 | 187,667 | 242,566 |
| total assets | 68,676 | 79,422 | 92,440 | 94,647 | 100,497 | 86,487 | 130,710 | 126,481 | 177,598 | 288,939 | 227,040 | 101,189 | 185,583 | 189,022 | 255,536 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 4,000 | 4,000 | 3,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 20,256 | 29,686 | 30,715 | 37,418 | 33,738 | 48,019 | 46,360 | 65,985 | 123,904 | 234,770 | 181,926 | 67,300 | 137,634 | 151,692 | 198,100 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 1,570 | 777 | 314 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 26,632 | 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 | 0 |
| other current liabilities | 25,315 | 12,687 | 11,073 | 12,259 | 14,609 | 1,497 | 8,095 | 12,043 | 10,300 | 9,954 | 8,050 | 5,926 | 12,147 | 14,572 | 14,304 |
| total current liabilities | 49,571 | 46,373 | 45,121 | 49,677 | 48,347 | 49,516 | 82,657 | 78,805 | 134,518 | 244,724 | 189,976 | 73,226 | 149,781 | 166,264 | 212,404 |
| loans | 8,667 | 12,667 | 16,667 | 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 | 0 |
| Accruals and Deferred Income | 0 | 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 | 0 |
| provisions | 1,557 | 1,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 10,224 | 14,123 | 16,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 59,795 | 60,496 | 61,788 | 49,677 | 48,347 | 49,516 | 82,657 | 78,805 | 134,518 | 244,724 | 189,976 | 73,226 | 149,781 | 166,264 | 212,404 |
| net assets | 8,881 | 18,926 | 30,652 | 44,970 | 52,150 | 36,971 | 48,053 | 47,676 | 43,080 | 44,215 | 37,064 | 27,963 | 35,802 | 22,758 | 43,132 |
| total shareholders funds | 8,881 | 18,926 | 30,652 | 44,970 | 52,150 | 36,971 | 48,053 | 47,676 | 43,080 | 44,215 | 37,064 | 27,963 | 35,802 | 22,758 | 43,132 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 24,862 | 24,017 | 21,876 | 12,085 | 3,261 | 17,037 | 2,979 | -512 | |||||||
| Depreciation | 5,343 | 2,662 | 1,822 | 1,366 | 1,259 | 1,185 | 831 | 645 | 362 | 369 | 476 | 345 | 345 | 217 | 112 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -5,263 | -5,151 | -4,721 | -2,969 | -1,099 | -3,983 | -1,258 | -700 | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 9,229 | -7,282 | -1,689 | -9,873 | -9,588 | -36,329 | 15,459 | -79,237 | -74,722 | 31,773 | 99,747 | -71,041 | -8,345 | -49,021 | 227,418 |
| Creditors | -9,430 | -1,029 | -6,703 | 3,680 | -14,281 | 1,659 | -19,625 | -57,919 | -110,866 | 52,844 | 114,626 | -70,334 | -14,058 | -46,408 | 198,100 |
| Accruals and Deferred Income | 12,628 | 1,614 | -1,186 | -2,350 | 13,112 | -6,598 | -3,948 | 1,743 | 346 | 1,904 | 2,124 | -6,221 | -2,425 | 268 | 14,304 |
| Deferred Taxes & Provisions | 101 | 1,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 43,305 | -16,570 | 40,499 | 26,595 | -3,007 | 5,261 | 4,819 | -16,114 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | -913 | -502 | 0 | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,430 | 11,430 |
| cash flow from investments | -913 | -502 | 0 | ||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | 0 | 667 | 3,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | -1,570 | 793 | 463 | 314 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | -26,632 | 26,632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | -4,000 | -4,000 | 16,667 | 0 | 0 | 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 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||||||||
| interest | -3 | -1 | -4 | -15 | -1 | -10 | -56 | -4 | |||||||
| cash flow from financing | 460 | 313 | -4 | -15 | -1 | -10 | -56 | 56,416 | |||||||
| cash and cash equivalents | |||||||||||||||
| cash | -20,511 | -9,072 | -1,907 | 3,198 | 24,024 | -7,862 | -12,440 | 27,852 | -36,759 | 29,964 | 25,790 | -13,008 | 5,251 | -7,004 | 16,464 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -20,511 | -9,072 | -1,907 | 3,198 | 24,024 | -7,862 | -12,440 | 27,852 | -36,759 | 29,964 | 25,790 | -13,008 | 5,251 | -7,004 | 16,464 |
smart solutions team limited Credit Report and Business Information
Smart Solutions Team Limited Competitor Analysis
Perform a competitor analysis for smart solutions team limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in BH1 area or any other competitors across 12 key performance metrics.
smart solutions team limited Ownership
SMART SOLUTIONS TEAM LIMITED group structure
Smart Solutions Team Limited has no subsidiary companies.
Ultimate parent company
SMART SOLUTIONS TEAM LIMITED
05881987
smart solutions team limited directors
Smart Solutions Team Limited currently has 1 director, Mr Dario Pagella serving since Jul 2006.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Dario Pagella | United Kingdom | 65 years | Jul 2006 | - | Director |
P&L
December 2023turnover
165.4k
+26%
operating profit
-192.3
0%
gross margin
58.4%
+1.02%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
8.9k
-0.53%
total assets
68.7k
-0.14%
cash
24k
-0.46%
net assets
Total assets minus all liabilities
Similar Companies
smart solutions team limited company details
company number
05881987
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
July 2006
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
kyma team uk limited (January 2020)
pd consultancy engineering limited (July 2019)
accountant
HARRISONS
auditor
-
address
beacon house, 15 christchurch road, bournemouth, dorset, BH1 3LB
Bank
-
Legal Advisor
-
smart solutions team 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 smart solutions team limited.
smart solutions team 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 SMART SOLUTIONS TEAM LIMITED. This can take several minutes, an email will notify you when this has completed.
smart solutions team limited Companies House Filings - See Documents
| date | description | view/download |
|---|
