Pomanda estimates the enterprise value of SW INTERNATIONAL LIMITED at £1.6m based on a Turnover of £3.5m and 0.47x industry multiple (adjusted for size and gross margin).
sw international limitedEstimated Valuation
£332
Pomanda estimates the enterprise value of SW INTERNATIONAL LIMITED at £332 based on an EBITDA of £79 and a 4.16x industry multiple (adjusted for size and gross margin).
sw international limitedEstimated Valuation
£159.9k
Pomanda estimates the enterprise value of SW INTERNATIONAL LIMITED at £159.9k based on Net Assets of £74.9k and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sw International LimitedOverview
Sw International Limited is a live company located in cleethorpes, DN35 8LL with a Companies House number of 06998774. It operates in the installation of industrial machinery and equipment sector, SIC Code 33200. Founded in August 2009, it's largest shareholder is
alexander baxter
with a 100% stake. Sw International Limited is a established,
small sized company, Pomanda has estimated its turnover at
£3.5m with
high
growth in recent years.
Pomanda's financial health check has awarded Sw International Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £3.5m, make it smaller than the average company (£11m)
£3.5m - Sw International Limited
£11m - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (6.8%)
25% - Sw International Limited
6.8% - Industry AVG
Production
with a gross margin of 28.6%, this company has a comparable cost of product (28.6%)
28.6% - Sw International Limited
28.6% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (4%)
0% - Sw International Limited
4% - Industry AVG
Employees
with 1 employees, this is below the industry average (46)
1 - Sw International Limited
46 - Industry AVG
Pay Structure
on an average salary of £52.8k, the company has an equivalent pay structure (£52.8k)
£52.8k - Sw International Limited
£52.8k - Industry AVG
Efficiency
resulting in sales per employee of £3.5m, this is more efficient (£219.2k)
£3.5m - Sw International Limited
£219.2k - Industry AVG
Debtor Days
it gets paid by customers after 80 days, this is later than average (65 days)
80 days - Sw International Limited
65 days - Industry AVG
Creditor Days
its suppliers are paid after 119 days, this is slower than average (35 days)
119 days - Sw International Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sw International Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (10 weeks)
6 weeks - Sw International Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 91.5%, this is a higher level of debt than the average (61.5%)
91.5% - Sw International Limited
61.5% - Industry AVG
SW INTERNATIONAL LIMITED financials
EXPORT
Sw International Limited's latest turnover from December 2023 is estimated at £3.5 million and the company has net assets of £74.9 thousand. According to their latest financial statements, Sw International Limited has 1 employee and maintains cash reserves of £104.2 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
Aug 2010
Turnover
3,460,262
3,057,703
2,328,192
1,773,551
2,097,964
2,862,825
3,214,609
4,127,562
5,021,165
11,696,913
5,490,853
2,053,708
4,801,696
345,620
Other Income Or Grants
Cost Of Sales
2,469,708
2,191,749
1,663,043
1,277,929
1,492,580
2,010,523
2,217,251
2,846,952
3,403,064
7,958,748
3,880,447
1,442,776
3,314,910
227,263
Gross Profit
990,554
865,954
665,149
495,622
605,384
852,301
997,359
1,280,610
1,618,100
3,738,165
1,610,406
610,933
1,486,786
118,357
Admin Expenses
990,474
899,564
688,347
375,560
851,059
824,103
1,517,441
1,310,060
1,522,246
3,246,107
1,366,545
517,225
1,419,360
93,542
Operating Profit
80
-33,610
-23,198
120,062
-245,675
28,198
-520,082
-29,450
95,854
492,058
243,861
93,708
67,426
24,815
Interest Payable
Interest Receivable
3,650
1,880
270
99
661
1,605
1,037
506
1,183
1,275
2,683
2,103
439
184
Pre-Tax Profit
3,729
-31,730
-22,928
120,162
-245,014
29,804
-519,045
-28,944
97,038
493,333
246,544
95,812
67,865
24,999
Tax
-932
-22,831
-5,663
-19,407
-103,600
-56,705
-22,995
-17,645
-7,000
Profit After Tax
2,797
-31,730
-22,928
97,331
-245,014
24,141
-519,045
-28,944
77,630
389,733
189,839
72,817
50,220
17,999
Dividends Paid
Retained Profit
2,797
-31,730
-22,928
97,331
-245,014
24,141
-519,045
-28,944
77,630
389,733
189,839
72,817
50,220
17,999
Employee Costs
52,847
51,129
49,928
46,989
46,978
134,248
131,527
130,921
131,742
2,434,073
1,181,289
454,040
1,085,028
115,768
Number Of Employees
1
1
1
1
1
3
3
3
3
56
28
11
27
3
EBITDA*
80
-33,610
-23,198
120,062
-245,675
28,198
-520,082
-29,450
95,854
492,058
243,861
93,708
67,426
24,815
* 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
Aug 2010
Tangible Assets
3,134
3,134
3,134
3,134
3,134
3,134
3,134
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,134
3,134
3,134
3,134
3,134
3,134
3,134
Stock & work in progress
50,000
50,000
50,000
50,000
298,486
480,000
210,500
Trade Debtors
767,105
767,105
767,105
738,735
838,735
1,040,031
1,013,516
1,180,952
1,328,186
2,018,979
840,025
4,799
740,304
Group Debtors
1,875
Misc Debtors
13,216
13,216
13,216
12,321
11,871
2,777
4,777
5,800
1,400
Cash
104,247
34,783
72,672
143,442
55,187
120,967
307,161
107,672
297,098
176,285
333,849
739,480
101,871
73,592
misc current assets
total current assets
884,568
865,104
902,993
944,498
955,793
1,163,775
1,623,940
1,774,424
1,626,684
2,195,264
1,173,874
954,779
842,175
75,467
total assets
884,568
868,238
906,127
947,632
958,927
1,166,909
1,627,074
1,777,558
1,626,684
2,195,264
1,173,874
954,779
842,175
75,467
Bank overdraft
Bank loan
Trade Creditors
805,993
795,089
25,297
134,040
98,663
377,511
1,474,556
842,899
813,643
773,856
57,368
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
3,629
1,000
802,248
795,528
795,411
793,756
999,214
1,008,164
828,346
total current liabilities
809,622
796,089
802,248
820,825
929,451
892,419
1,376,725
1,008,164
828,346
1,474,556
842,899
813,643
773,856
57,368
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
809,622
796,089
802,248
820,825
929,451
892,419
1,376,725
1,008,164
828,346
1,474,556
842,899
813,643
773,856
57,368
net assets
74,946
72,149
103,879
126,807
29,476
274,490
250,349
769,394
798,338
720,708
330,975
141,136
68,319
18,099
total shareholders funds
74,946
72,149
103,879
126,807
29,476
274,490
250,349
769,394
798,338
720,708
330,975
141,136
68,319
18,099
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
Aug 2010
Operating Activities
Operating Profit
80
-33,610
-23,198
120,062
-245,675
28,198
-520,082
-29,450
95,854
492,058
243,861
93,708
67,426
24,815
Depreciation
Amortisation
Tax
-932
-22,831
-5,663
-19,407
-103,600
-56,705
-22,995
-17,645
-7,000
Stock
-50,000
50,000
-298,486
-181,514
480,000
-210,500
210,500
Debtors
29,265
-99,550
-192,202
24,515
-168,459
-142,834
-689,393
1,178,954
835,226
-735,505
738,429
1,875
Creditors
10,904
795,089
-25,297
-108,743
35,377
-278,848
377,511
-1,474,556
631,657
29,256
39,787
716,488
57,368
Accruals and Deferred Income
2,629
-801,248
6,720
117
1,655
-205,458
-8,950
179,818
828,346
Deferred Taxes & Provisions
Cash flow from operations
62,681
-39,769
-71,040
88,155
-66,441
-187,800
198,452
-186,798
119,630
-158,839
-408,314
635,505
27,840
73,308
Investing Activities
capital expenditure
3,134
-3,134
Change in Investments
cash flow from investments
3,134
-3,134
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
3,650
1,880
270
99
661
1,605
1,037
506
1,183
1,275
2,683
2,103
439
184
cash flow from financing
3,650
1,880
270
99
661
1,605
1,037
506
1,183
1,275
2,683
2,103
439
284
cash and cash equivalents
cash
69,464
-37,889
-70,770
88,255
-65,780
-186,194
199,489
-189,426
120,813
-157,564
-405,631
637,609
28,279
73,592
overdraft
change in cash
69,464
-37,889
-70,770
88,255
-65,780
-186,194
199,489
-189,426
120,813
-157,564
-405,631
637,609
28,279
73,592
sw international 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 sw international limited. Get real-time insights into sw international limited's credit score, group structure and payment trends.
Perform a competitor analysis for sw international limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in DN35 area or any other competitors across 12 key performance metrics.
sw international limited Ownership
SW INTERNATIONAL LIMITED group structure
Sw International Limited has no subsidiary companies.
Ultimate parent company
SW INTERNATIONAL LIMITED
06998774
SW INTERNATIONAL LIMITED Shareholders
The sole shareholder of Sw International Limited is Alexander Baxter.
alexander baxter
100%
sw international limited directors
Sw International Limited currently has 2 directors.
The longest serving directors include
Mr Alexander Baxter (May 2016) and
Mr Alexander Bogdanov (Jun 2024).
33200 - Installation of industrial machinery and equipment
incorporation date
August 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
December 2023
previous names
N/A
accountant
REBECCA BEATON ACCOUNTANCY SERVICES
auditor
-
address
the knoll (first floor), knoll street, cleethorpes, DN35 8LL
Bank
-
Legal Advisor
-
sw international 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 sw international limited.
sw international 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 SW INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
sw international limitedCompanies House Filings - See Documents
