shri enterprises limited

Live EstablishedMidRapid

shri enterprises limited Company Information

Share SHRI ENTERPRISES LIMITED

Company Number

07142781

Directors

Sanjay Patel

Ishani Patel

View All

Shareholders

sanjay jashbhai patel

hina sanjay patel

Group Structure

View All

Industry

Dispensing chemist in specialised stores

 

Registered Address

178 the broadway, thorpe bay, southend-on-sea, essex, SS1 3ES

shri enterprises limited Estimated Valuation

£1.9m

Pomanda estimates the enterprise value of SHRI ENTERPRISES LIMITED at £1.9m based on a Turnover of £5.1m and 0.37x industry multiple (adjusted for size and gross margin).

shri enterprises limited Estimated Valuation

£927.8k

Pomanda estimates the enterprise value of SHRI ENTERPRISES LIMITED at £927.8k based on an EBITDA of £204k and a 4.55x industry multiple (adjusted for size and gross margin).

shri enterprises limited Estimated Valuation

£4.3m

Pomanda estimates the enterprise value of SHRI ENTERPRISES LIMITED at £4.3m based on Net Assets of £1.9m and 2.24x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Shri Enterprises Limited Overview

Shri Enterprises Limited is a live company located in southend-on-sea, SS1 3ES with a Companies House number of 07142781. It operates in the dispensing chemist in specialised stores sector, SIC Code 47730. Founded in February 2010, it's largest shareholder is sanjay jashbhai patel with a 65% stake. Shri Enterprises Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.1m with rapid growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Shri Enterprises Limited Health Check

Pomanda's financial health check has awarded Shri Enterprises Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £5.1m, make it smaller than the average company (£12.7m)

£5.1m - Shri Enterprises Limited

£12.7m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (7.3%)

48% - Shri Enterprises Limited

7.3% - Industry AVG

production

Production

with a gross margin of 31.4%, this company has a comparable cost of product (31.4%)

31.4% - Shri Enterprises Limited

31.4% - Industry AVG

profitability

Profitability

an operating margin of 4% make it more profitable than the average company (2.5%)

4% - Shri Enterprises Limited

2.5% - Industry AVG

employees

Employees

with 19 employees, this is below the industry average (69)

19 - Shri Enterprises Limited

69 - Industry AVG

paystructure

Pay Structure

on an average salary of £26.5k, the company has an equivalent pay structure (£26.5k)

£26.5k - Shri Enterprises Limited

£26.5k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £266.4k, this is more efficient (£144.1k)

£266.4k - Shri Enterprises Limited

£144.1k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 69 days, this is later than average (29 days)

69 days - Shri Enterprises Limited

29 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 46 days, this is quicker than average (63 days)

46 days - Shri Enterprises Limited

63 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 10 days, this is less than average (32 days)

10 days - Shri Enterprises Limited

32 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 31 weeks, this is more cash available to meet short term requirements (13 weeks)

31 weeks - Shri Enterprises Limited

13 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 24.1%, this is a lower level of debt than the average (59.1%)

24.1% - Shri Enterprises Limited

59.1% - Industry AVG

SHRI ENTERPRISES LIMITED financials

EXPORTms excel logo

Shri Enterprises Limited's latest turnover from March 2024 is estimated at £5.1 million and the company has net assets of £1.9 million. According to their latest financial statements, Shri Enterprises Limited has 19 employees and maintains cash reserves of £265.5 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Turnover5,061,1124,602,6302,231,3451,561,1581,485,2251,855,0461,623,2921,674,2681,617,3391,718,4942,075,1512,613,2202,726,4823,051,650
Other Income Or Grants00000000000000
Cost Of Sales3,474,0033,101,6071,495,5661,076,1841,030,0281,275,7901,098,7461,135,9261,119,2391,199,3691,437,4571,818,7011,927,7262,146,398
Gross Profit1,587,1091,501,023735,779484,974455,197579,256524,546538,342498,099519,125637,694794,519798,757905,252
Admin Expenses1,383,1211,277,187405,365224,966510,898557,359444,639372,411252,394325,689412,767541,558721,273545,285
Operating Profit203,988223,836330,414260,008-55,70121,89779,907165,931245,705193,436224,927252,96177,484359,967
Interest Payable19,21516,99313,64913,91513,14910,3536,1917,2148,7584,6850000
Interest Receivable14,77714,8633,0102511057173272115741,1531,228526296118
Pre-Tax Profit199,549221,706319,775246,343-68,74512,26074,043158,929237,521189,904226,155253,48777,780360,085
Tax-49,887-42,124-60,757-46,8050-2,329-14,068-31,786-47,504-39,880-52,016-60,837-20,223-100,824
Profit After Tax149,662179,582259,018199,538-68,7459,93159,975127,143190,017150,024174,139192,65057,557259,261
Dividends Paid00000000000000
Retained Profit149,662179,582259,018199,538-68,7459,93159,975127,143190,017150,024174,139192,65057,557259,261
Employee Costs504,335514,103456,692374,932287,434410,063346,830388,865295,894259,209310,100371,266352,535388,802
Number Of Employees1921201814201821171518222123
EBITDA*203,988232,182337,907269,295-45,53735,34493,978180,676262,724213,006243,607273,88799,070387,437

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Tangible Assets31,27137,97537,45643,90150,12559,39063,61181,75189,719104,513100,049109,394122,654132,040
Intangible Assets1,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,000
Investments & Other10010010000000000000
Debtors (Due After 1 year)00375,81300000000000
Total Fixed Assets1,231,3711,238,0751,613,3691,243,9011,250,1251,259,3901,263,6111,281,7511,289,7191,304,5131,300,0491,309,3941,322,6541,332,040
Stock & work in progress97,67392,00092,45099,617130,000115,582132,000125,000102,500109,612103,831111,686116,015102,670
Trade Debtors962,060844,133257,453158,891174,775222,022203,140208,081247,569257,706150,933284,239295,790272,350
Group Debtors00000000000000
Misc Debtors0048,57253,79740,11127,48925,56847,96953,15456,4310000
Cash265,537297,386402,072400,685101,093108,69382,44948,156120,556109,227351,832139,25471,03847,203
misc current assets00000000000000
total current assets1,325,2701,233,519800,547712,990445,979473,786443,157429,206523,779532,976606,596535,179482,843422,223
total assets2,556,6412,471,5942,413,9161,956,8911,696,1041,733,1761,706,7681,710,9571,813,4981,837,4891,906,6451,844,5731,805,4971,754,263
Bank overdraft0018,00518,0050023,93923,93923,93923,9390000
Bank loan00000000000000
Trade Creditors 440,564499,754341,022263,640319,421267,339222,535234,586247,226250,4921,083,5821,171,4111,286,9971,494,002
Group/Directors Accounts00150,8973,3136453159,433174,430282,336485,8140000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities0075,32283,94114,36222,29028,06944,634133,970122,4010000
total current liabilities440,564499,754585,246368,899333,847289,682433,976477,589687,471882,6461,083,5821,171,4111,286,9971,494,002
loans167,507174,093139,475228,934209,305221,79761,02681,577101,379120,2120000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities0072,0200000000138,456162,694200,6820
provisions7,8186,6575,6676,5680000000000
total long term liabilities175,325180,750217,162235,502209,305221,79761,02681,577101,379120,212138,456162,694200,6820
total liabilities615,889680,504802,408604,401543,152511,479495,002559,166788,8501,002,8581,222,0381,334,1051,487,6791,494,002
net assets1,940,7521,791,0901,611,5081,352,4901,152,9521,221,6971,211,7661,151,7911,024,648834,631684,607510,468317,818260,261
total shareholders funds1,940,7521,791,0901,611,5081,352,4901,152,9521,221,6971,211,7661,151,7911,024,648834,631684,607510,468317,818260,261
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011
Operating Activities
Operating Profit203,988223,836330,414260,008-55,70121,89779,907165,931245,705193,436224,927252,96177,484359,967
Depreciation08,3467,4939,28710,16413,44714,07114,74517,01919,57018,68020,92621,58627,470
Amortisation00000000000000
Tax-49,887-42,124-60,757-46,8050-2,329-14,068-31,786-47,504-39,880-52,016-60,837-20,223-100,824
Stock5,673-450-7,167-30,38314,418-16,4187,00022,500-7,1125,781-7,855-4,32913,345102,670
Debtors117,927162,295469,150-2,198-34,62520,803-27,342-44,673-13,414163,204-133,306-11,55123,440272,350
Creditors-59,190158,73277,382-55,78152,08244,804-12,051-12,640-3,266-833,090-87,829-115,586-207,0051,494,002
Accruals and Deferred Income0-75,322-8,61969,579-7,928-5,779-16,565-89,33611,569122,4010000
Deferred Taxes & Provisions1,161990-9016,5680000000000
Cash flow from operations-27,528112,613-116,971275,43718,82467,65571,63669,087244,049-706,548244,923113,344-164,9431,405,595
Investing Activities
capital expenditure6,704-8,865-1,048-3,063-899-9,2264,069-6,777-2,225-24,034-9,335-7,666-12,200-1,359,510
Change in Investments0010000000000000
cash flow from investments6,704-8,865-1,148-3,063-899-9,2264,069-6,777-2,225-24,034-9,335-7,666-12,200-1,359,510
Financing Activities
Bank loans00000000000000
Group/Directors Accounts0-150,897147,5843,24911-159,380-14,997-107,906-203,478485,8140000
Other Short Term Loans 00000000000000
Long term loans-6,58634,618-89,45919,629-12,492160,771-20,551-19,802-18,833120,2120000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities0-72,02072,020000000-138,456-24,238-37,988200,6820
share issue00000000000001,000
interest-4,438-2,130-10,639-13,664-13,044-9,636-5,864-7,003-8,184-3,5321,228526296118
cash flow from financing-11,024-190,429119,5069,214-25,525-8,245-41,412-134,711-230,495464,038-23,010-37,462200,9781,118
cash and cash equivalents
cash-31,849-104,6861,387299,592-7,60026,24434,293-72,40011,329-242,605212,57868,21623,83547,203
overdraft0-18,005018,0050-23,93900023,9390000
change in cash-31,849-86,6811,387281,587-7,60050,18334,293-72,40011,329-266,544212,57868,21623,83547,203

shri enterprises 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 shri enterprises limited. Get real-time insights into shri enterprises 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

Shri Enterprises Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for shri enterprises limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in SS1 area or any other competitors across 12 key performance metrics.

shri enterprises limited Ownership

SHRI ENTERPRISES LIMITED group structure

Shri Enterprises Limited has no subsidiary companies.

Ultimate parent company

SHRI ENTERPRISES LIMITED

07142781

SHRI ENTERPRISES LIMITED Shareholders

sanjay jashbhai patel 65%
hina sanjay patel 35%

shri enterprises limited directors

Shri Enterprises Limited currently has 4 directors. The longest serving directors include Mr Sanjay Patel (Feb 2010) and Miss Ishani Patel (Mar 2024).

officercountryagestartendrole
Mr Sanjay PatelEngland60 years Feb 2010- Director
Miss Ishani PatelUnited Kingdom22 years Mar 2024- Director
Mrs Hina PatelUnited Kingdom57 years Mar 2024- Director
Miss Ridhi PatelUnited Kingdom26 years Mar 2024- Director

P&L

March 2024

turnover

5.1m

+10%

operating profit

204k

0%

gross margin

31.4%

-3.84%

turnover

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

Balance Sheet

March 2024

net assets

1.9m

+0.08%

total assets

2.6m

+0.03%

cash

265.5k

-0.11%

net assets

Total assets minus all liabilities

shri enterprises limited company details

company number

07142781

Type

Private limited with Share Capital

industry

47730 - Dispensing chemist in specialised stores

incorporation date

February 2010

age

15

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

March 2024

previous names

N/A

accountant

CKS ACCOUNTANCY LIMITED

auditor

-

address

178 the broadway, thorpe bay, southend-on-sea, essex, SS1 3ES

Bank

-

Legal Advisor

-

shri enterprises 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 2 charges/mortgages relating to shri enterprises limited. Currently there are 2 open charges and 0 have been satisfied in the past.

shri enterprises 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 SHRI ENTERPRISES LIMITED. This can take several minutes, an email will notify you when this has completed.

shri enterprises limited Companies House Filings - See Documents

datedescriptionview/download