Pomanda estimates the enterprise value of SMITHY WOOD BOTTOM LIMITED at £101.6k based on a Turnover of £202k and 0.5x industry multiple (adjusted for size and gross margin).
smithy wood bottom limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMITHY WOOD BOTTOM LIMITED at £0 based on an EBITDA of £-806 and a 3.98x industry multiple (adjusted for size and gross margin).
smithy wood bottom limitedEstimated Valuation
£574.7k
Pomanda estimates the enterprise value of SMITHY WOOD BOTTOM LIMITED at £574.7k based on Net Assets of £272.9k and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smithy Wood Bottom LimitedOverview
Smithy Wood Bottom Limited is a live company located in sheffield, S8 0UJ with a Companies House number of 06374315. It operates in the activities of head offices sector, SIC Code 70100. Founded in September 2007, it's largest shareholder is
michael eastwood
with a 100% stake. Smithy Wood Bottom Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£202k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Smithy Wood Bottom Limited a 2.5 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 Rating2.5out of 5
1 Strong
4 Regular
4 Weak
Size
annual sales of £202k, make it smaller than the average company (£21.1m)
£202k - Smithy Wood Bottom Limited
£21.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 8%, show it is growing at a similar rate (9.8%)
8% - Smithy Wood Bottom Limited
9.8% - Industry AVG
Production
with a gross margin of 33.4%, this company has a comparable cost of product (33.4%)
33.4% - Smithy Wood Bottom Limited
33.4% - Industry AVG
Profitability
an operating margin of -0.4% make it less profitable than the average company (5.9%)
-0.4% - Smithy Wood Bottom Limited
5.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (114)
1 - Smithy Wood Bottom Limited
114 - Industry AVG
Pay Structure
on an average salary of £50.4k, the company has an equivalent pay structure (£50.4k)
£50.4k - Smithy Wood Bottom Limited
£50.4k - Industry AVG
Efficiency
resulting in sales per employee of £202k, this is equally as efficient (£202k)
£202k - Smithy Wood Bottom Limited
£202k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Smithy Wood Bottom Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Smithy Wood Bottom Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smithy Wood Bottom Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (16 weeks)
0 weeks - Smithy Wood Bottom Limited
16 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.3%, this is a lower level of debt than the average (54.3%)
45.3% - Smithy Wood Bottom Limited
54.3% - Industry AVG
SMITHY WOOD BOTTOM LIMITED financials
EXPORT
Smithy Wood Bottom Limited's latest turnover from September 2024 is estimated at £202 thousand and the company has net assets of £272.9 thousand. According to their latest financial statements, Smithy Wood Bottom Limited has 1 employee and maintains cash reserves of £903 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2024
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
201,992
196,649
180,870
159,530
165,779
166,882
172,901
158,410
150,100
1,238,804
1,708,252
1,839,569
2,096,721
2,450
Other Income Or Grants
Cost Of Sales
134,619
131,666
121,099
108,905
111,947
112,921
116,883
107,446
101,599
852,335
1,196,737
1,291,363
1,464,784
1,711
Gross Profit
67,373
64,984
59,771
50,624
53,832
53,961
56,018
50,964
48,501
386,469
511,515
548,206
631,937
739
Admin Expenses
68,180
66,644
60,174
50,392
53,563
53,712
56,008
50,612
48,501
369,118
494,273
547,967
608,137
-44,680
-22,144
Operating Profit
-807
-1,660
-403
232
269
249
10
352
17,351
17,242
239
23,800
45,419
22,144
Interest Payable
17,115
17,115
23,029
45,153
22,123
Interest Receivable
988
1,854
595
24
15
14
58
36
33
61
56
34
5
Pre-Tax Profit
181
195
191
256
284
263
68
388
34
298
184
273
775
266
21
Tax
-45
-49
-36
-49
-54
-50
-13
-74
-7
-59
-39
-63
-186
-69
-6
Profit After Tax
136
146
155
207
230
213
55
314
27
238
145
210
589
197
15
Dividends Paid
Retained Profit
136
146
155
207
230
213
55
314
27
238
145
210
589
197
15
Employee Costs
50,387
47,405
44,298
41,343
41,508
41,217
39,940
38,767
36,482
320,363
418,883
449,865
510,713
33,641
Number Of Employees
1
1
1
1
1
1
1
1
1
9
12
13
15
1
EBITDA*
-807
-1,660
-403
232
269
249
10
352
17,351
17,242
239
23,800
45,419
22,144
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2024
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
Intangible Assets
Investments & Other
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
Debtors (Due After 1 year)
Total Fixed Assets
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
497,703
Stock & work in progress
Trade Debtors
24,287
365,561
409,901
463,438
Group Debtors
Misc Debtors
512,640
483,467
Cash
903
38,615
32,022
20,846
26,538
3,858
15,490
13,284
13,493
10,827
11,545
1,855
48
misc current assets
1
1
total current assets
903
38,616
32,022
20,847
26,538
3,858
24,287
15,490
13,284
13,493
376,388
421,446
465,293
512,640
483,515
total assets
498,606
536,319
529,725
518,550
524,241
501,561
521,990
513,193
510,987
511,196
874,091
919,149
962,996
1,010,343
981,218
Bank overdraft
Bank loan
47,237
20,375
Trade Creditors
239,802
76,327
45,039
44,218
480
Group/Directors Accounts
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,001
other short term finances
hp & lease commitments
other current liabilities
195,729
233,578
227,130
216,110
222,008
199,558
220,200
211,458
209,565
1,059
484
total current liabilities
225,729
263,578
257,130
246,110
252,008
229,558
250,200
241,458
239,566
239,802
76,327
45,039
44,218
48,776
20,859
loans
526,608
661,355
660,344
hp & lease commitments
Accruals and Deferred Income
other liabilities
603,099
647,977
30,000
30,000
provisions
total long term liabilities
526,608
603,099
647,977
691,355
690,344
total liabilities
225,729
263,578
257,130
246,110
252,008
229,558
250,200
241,458
239,566
239,802
602,935
648,138
692,195
740,131
711,203
net assets
272,877
272,741
272,595
272,440
272,233
272,003
271,790
271,735
271,421
271,394
271,156
271,011
270,801
270,212
270,015
total shareholders funds
272,877
272,741
272,595
272,440
272,233
272,003
271,790
271,735
271,421
271,394
271,156
271,011
270,801
270,212
270,015
Sep 2024
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
-807
-1,660
-403
232
269
249
10
352
17,351
17,242
239
23,800
45,419
22,144
Depreciation
Amortisation
Tax
-45
-49
-36
-49
-54
-50
-13
-74
-7
-59
-39
-63
-186
-69
-6
Stock
Debtors
-24,287
24,287
-365,561
-44,340
-53,537
-49,202
29,173
483,467
Creditors
-239,802
163,475
31,288
821
43,738
480
Accruals and Deferred Income
-37,849
6,448
11,020
-5,898
22,450
-20,642
8,742
1,893
209,565
-1,059
575
484
Deferred Taxes & Provisions
Cash flow from operations
-38,701
4,739
10,581
-5,715
22,665
3,844
-15,548
2,171
-30,244
546,328
92,831
54,534
115,495
17,232
-460,845
Investing Activities
capital expenditure
Change in Investments
497,703
cash flow from investments
-497,703
Financing Activities
Bank loans
-47,237
26,862
20,375
Group/Directors Accounts
-1
30,001
Other Short Term Loans
Long term loans
-526,608
526,608
-661,355
1,011
660,344
Hire Purchase and Lease Commitments
other long term liabilities
-603,099
-44,878
617,977
30,000
share issue
270,000
interest
988
1,854
595
24
15
14
58
36
33
-17,054
-17,059
34
-23,024
-45,153
-22,123
cash flow from financing
988
1,854
595
24
15
14
58
35
30,034
-543,662
-93,550
-44,844
-113,639
-17,280
958,596
cash and cash equivalents
cash
-37,712
6,593
11,176
-5,692
22,680
3,858
-15,490
2,206
-209
2,666
-718
9,690
1,855
-48
48
overdraft
change in cash
-37,712
6,593
11,176
-5,692
22,680
3,858
-15,490
2,206
-209
2,666
-718
9,690
1,855
-48
48
smithy wood bottom 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 smithy wood bottom limited. Get real-time insights into smithy wood bottom limited's credit score, group structure and payment trends.
Perform a competitor analysis for smithy wood bottom limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in S 8 area or any other competitors across 12 key performance metrics.
smithy wood bottom limited Ownership
SMITHY WOOD BOTTOM LIMITED group structure
Smithy Wood Bottom Limited has 1 subsidiary company.
nursery works, 100 little london road, sheffield, south yorkshire, S8 0UJ
Bank
-
Legal Advisor
-
smithy wood bottom 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 1 charges/mortgages relating to smithy wood bottom limited. Currently there are 1 open charges and 0 have been satisfied in the past.
smithy wood bottom 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 SMITHY WOOD BOTTOM LIMITED. This can take several minutes, an email will notify you when this has completed.
smithy wood bottom limitedCompanies House Filings - See Documents
