london smart ltd
london smart ltd Company Information
Group Structure
View All
Industry
Retail sale in non-specialised stores with food, beverages or tobacco predominating
Registered Address
9 pennine parade, pennine drive, london, NW2 1NT
Website
smarthostels.comlondon smart ltd Estimated Valuation
Pomanda estimates the enterprise value of LONDON SMART LTD at £202.6k based on a Turnover of £707.1k and 0.29x industry multiple (adjusted for size and gross margin).
london smart ltd Estimated Valuation
Pomanda estimates the enterprise value of LONDON SMART LTD at £0 based on an EBITDA of £-260 and a 3.1x industry multiple (adjusted for size and gross margin).
london smart ltd Estimated Valuation
Pomanda estimates the enterprise value of LONDON SMART LTD at £0 based on Net Assets of £-98.7k and 2.7x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
London Smart Ltd Overview
London Smart Ltd is a live company located in london, NW2 1NT with a Companies House number of 07120335. It operates in the retail sale in non-specialised stores with food, beverages or tobacco predominating sector, SIC Code 47110. Founded in January 2010, it's largest shareholder is a.h. dawlatzai with a 100% stake. London Smart Ltd is a established, small sized company, Pomanda has estimated its turnover at £707.1k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
London Smart Ltd Health Check
Pomanda's financial health check has awarded London Smart Ltd a 2.5 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
3 Strong
1 Regular
6 Weak
Size
annual sales of £707.1k, make it smaller than the average company (£3.5m)
- London Smart Ltd
£3.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 13%, show it is growing at a faster rate (6.2%)
- London Smart Ltd
6.2% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (23%)
- London Smart Ltd
23% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (3.3%)
- London Smart Ltd
3.3% - Industry AVG
Employees
with 4 employees, this is below the industry average (41)
4 - London Smart Ltd
41 - Industry AVG
Pay Structure
on an average salary of £17.5k, the company has an equivalent pay structure (£17.5k)
- London Smart Ltd
£17.5k - Industry AVG
Efficiency
resulting in sales per employee of £176.8k, this is more efficient (£130.6k)
- London Smart Ltd
£130.6k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is later than average (4 days)
- London Smart Ltd
4 days - Industry AVG
Creditor Days
its suppliers are paid after 97 days, this is slower than average (29 days)
- London Smart Ltd
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- London Smart Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - London Smart Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 272.2%, this is a higher level of debt than the average (64%)
272.2% - London Smart Ltd
64% - Industry AVG
LONDON SMART LTD financials
London Smart Ltd's latest turnover from January 2024 is estimated at £707.1 thousand and the company has net assets of -£98.7 thousand. According to their latest financial statements, London Smart Ltd has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | ||||||||||||||
| Interest Payable | ||||||||||||||
| Interest Receivable | ||||||||||||||
| Pre-Tax Profit | ||||||||||||||
| Tax | ||||||||||||||
| Profit After Tax | ||||||||||||||
| Dividends Paid | ||||||||||||||
| Retained Profit | ||||||||||||||
| Employee Costs | ||||||||||||||
| Number Of Employees | 4 | 4 | 4 | 4 | 4 | 5 | ||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 707 | 707 | 925 | 1,187 | 1,570 | 1,886 | 2,269 | 2,731 | 3,290 | 3,967 | 4,788 | 5,784 | 6,993 | 8,462 |
| 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 | 707 | 707 | 925 | 1,187 | 1,570 | 1,886 | 2,269 | 2,731 | 3,290 | 3,967 | 4,788 | 5,784 | 6,993 | 8,462 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 19,000 | 22,000 | 5,500 | 4,550 | 6,000 | 5,500 |
| Trade Debtors | 56,598 | 31,884 | 36,588 | 27,172 | 51,264 | 145,864 | 19,354 | 0 | 0 | 320 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,354 | 354 | 354 | 1,304 | 726 | 1,678 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 56,598 | 31,884 | 36,588 | 27,172 | 51,264 | 145,864 | 19,354 | 26,354 | 19,354 | 22,674 | 6,804 | 5,276 | 7,678 | 5,500 |
| total assets | 57,305 | 32,591 | 37,513 | 28,359 | 52,834 | 147,750 | 21,623 | 29,085 | 22,644 | 26,641 | 11,592 | 11,060 | 14,671 | 13,962 |
| Bank overdraft | 0 | 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 | 155,959 | 130,985 | 127,788 | 117,586 | 137,181 | 226,257 | 99,670 | 105,538 | 96,938 | 98,085 | 79,011 | 36,479 | 31,208 | 23,820 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 155,959 | 130,985 | 127,788 | 117,586 | 137,181 | 226,257 | 99,670 | 105,538 | 96,938 | 98,085 | 79,011 | 36,479 | 31,208 | 23,820 |
| loans | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 155,959 | 130,985 | 127,788 | 117,586 | 137,181 | 226,257 | 99,670 | 105,538 | 96,938 | 98,085 | 79,011 | 36,479 | 31,208 | 23,820 |
| net assets | -98,654 | -98,394 | -90,275 | -89,227 | -84,347 | -78,507 | -78,047 | -76,453 | -74,294 | -71,444 | -67,419 | -25,419 | -16,537 | -9,858 |
| total shareholders funds | -98,654 | -98,394 | -90,275 | -89,227 | -84,347 | -78,507 | -78,047 | -76,453 | -74,294 | -71,444 | -67,419 | -25,419 | -16,537 | -9,858 |
| Jan 2024 | Jan 2023 | Jan 2022 | Jan 2021 | Jan 2020 | Jan 2019 | Jan 2018 | Jan 2017 | Jan 2016 | Jan 2015 | Jan 2014 | Jan 2013 | Jan 2012 | Jan 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | ||||||||||||||
| Depreciation | 0 | 0 | 559 | 677 | 821 | 996 | 1,209 | 1,469 | 1,788 | |||||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Tax | ||||||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | -18,000 | -1,000 | -3,000 | 16,500 | 950 | -1,450 | 500 | 5,500 |
| Debtors | 24,714 | -4,704 | 9,416 | -24,092 | -94,600 | 126,510 | 19,354 | 0 | -320 | 320 | 0 | 0 | 0 | 0 |
| Creditors | 24,974 | 3,197 | 10,202 | -19,595 | -89,076 | 126,587 | -5,868 | 8,600 | -1,147 | 19,074 | 42,532 | 5,271 | 7,388 | 23,820 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||||||||
| Investing Activities | ||||||||||||||
| capital expenditure | ||||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||||
| 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 | 0 | 0 | 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 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | ||||||||||||||
| cash flow from financing | ||||||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | -8,354 | 8,000 | 0 | -950 | 578 | -952 | 1,678 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | -8,354 | 8,000 | 0 | -950 | 578 | -952 | 1,678 | 0 |
london smart ltd Credit Report and Business Information
London Smart Ltd Competitor Analysis
Perform a competitor analysis for london smart ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in NW2 area or any other competitors across 12 key performance metrics.
london smart ltd Ownership
LONDON SMART LTD group structure
London Smart Ltd has no subsidiary companies.
Ultimate parent company
LONDON SMART LTD
07120335
london smart ltd directors
London Smart Ltd currently has 1 director, Mr Abdul Dawlatzai serving since Jan 2010.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Abdul Dawlatzai | 59 years | Jan 2010 | - | Director |
P&L
January 2024turnover
707.1k
+27%
operating profit
-260
0%
gross margin
17.1%
-2.14%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
January 2024net assets
-98.7k
0%
total assets
57.3k
+0.76%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
london smart ltd company details
company number
07120335
Type
Private limited with Share Capital
industry
47110 - Retail sale in non-specialised stores with food, beverages or tobacco predominating
incorporation date
January 2010
age
15
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
9 pennine parade, pennine drive, london, NW2 1NT
Bank
-
Legal Advisor
-
london smart ltd 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 london smart ltd.
london smart ltd 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 LONDON SMART LTD. This can take several minutes, an email will notify you when this has completed.
london smart ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
