smelly feet ltd

Dissolved 

smelly feet ltd Company Information

Share SMELLY FEET LTD

Company Number

07167579

Shareholders

farzana shakoor

saqib ashraf

Group Structure

View All

Industry

Retail sale of footwear in specialised stores

 

Registered Address

hunter house 109, snakes lane west, woodford green, essex, IG8 0DY

smelly feet ltd Estimated Valuation

£482.9k

Pomanda estimates the enterprise value of SMELLY FEET LTD at £482.9k based on a Turnover of £1.5m and 0.32x industry multiple (adjusted for size and gross margin).

smelly feet ltd Estimated Valuation

£231.9k

Pomanda estimates the enterprise value of SMELLY FEET LTD at £231.9k based on an EBITDA of £80.9k and a 2.87x industry multiple (adjusted for size and gross margin).

smelly feet ltd Estimated Valuation

£552.8k

Pomanda estimates the enterprise value of SMELLY FEET LTD at £552.8k based on Net Assets of £215.5k and 2.57x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Smelly Feet Ltd Overview

Smelly Feet Ltd is a dissolved company that was located in woodford green, IG8 0DY with a Companies House number of 07167579. It operated in the retail sale of footwear in specialised stores sector, SIC Code 47721. Founded in February 2010, it's largest shareholder was farzana shakoor with a 50% stake. The last turnover for Smelly Feet Ltd was estimated at £1.5m.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Smelly Feet Ltd Health Check

Pomanda's financial health check has awarded Smelly Feet Ltd a 2.5 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

Health Check Image
Health Rating2.5out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

5 Weak

size

Size

annual sales of £1.5m, make it smaller than the average company (£15.9m)

£1.5m - Smelly Feet Ltd

£15.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (-0.1%)

-21% - Smelly Feet Ltd

-0.1% - Industry AVG

production

Production

with a gross margin of 21.5%, this company has a higher cost of product (44.5%)

21.5% - Smelly Feet Ltd

44.5% - Industry AVG

profitability

Profitability

an operating margin of 5.4% make it more profitable than the average company (2.4%)

5.4% - Smelly Feet Ltd

2.4% - Industry AVG

employees

Employees

with 3 employees, this is below the industry average (125)

3 - Smelly Feet Ltd

125 - Industry AVG

paystructure

Pay Structure

on an average salary of £19.3k, the company has an equivalent pay structure (£19.3k)

£19.3k - Smelly Feet Ltd

£19.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £497.9k, this is more efficient (£120k)

£497.9k - Smelly Feet Ltd

£120k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 52 days, this is later than average (6 days)

52 days - Smelly Feet Ltd

6 days - Industry AVG

creditordays

Creditor Days

There is insufficient data available for this Key Performance Indicator!

- - Smelly Feet Ltd

- - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Smelly Feet Ltd

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Smelly Feet Ltd

- - Industry AVG

debtlevel

Debt Level

There is insufficient data available for this Key Performance Indicator!

- - Smelly Feet Ltd

- - Industry AVG

SMELLY FEET LTD financials

EXPORTms excel logo

Smelly Feet Ltd's latest turnover from February 2020 is estimated at £1.5 million and the company has net assets of £215.5 thousand. According to their latest financial statements, Smelly Feet Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Turnover1,493,6031,359,4921,381,1463,017,974300,383449,665147,483470,333166,767112,760
Other Income Or Grants0000000000
Cost Of Sales1,173,1941,022,3641,014,9042,294,436213,884338,346110,926352,318127,87175,265
Gross Profit320,410337,128366,242723,53886,499111,31936,556118,01538,89637,495
Admin Expenses239,546300,091406,242686,048118,55470,86823,69448,251-51,46737,504
Operating Profit80,86437,037-40,00037,490-32,05540,45112,86269,76490,363-9
Interest Payable0000000000
Interest Receivable000135555125117279
Pre-Tax Profit80,86437,037-40,00037,503-32,00040,50612,98769,88290,3890
Tax-15,364-7,0370-7,5000-8,506-2,987-16,772-23,5010
Profit After Tax65,50030,000-40,00030,002-32,00032,00010,00053,11066,8880
Dividends Paid0000000000
Retained Profit65,50030,000-40,00030,002-32,00032,00010,00053,11066,8880
Employee Costs57,88457,806137,259331,34439,13856,90817,46265,26633,76616,027
Number Of Employees33717231421
EBITDA*80,86437,037-40,00037,490-32,05540,45112,86269,76490,363-9

* Earnings Before Interest, Tax, Depreciation and Amortisation

Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Tangible Assets0000000000
Intangible Assets0000000000
Investments & Other0000000000
Debtors (Due After 1 year)0000000000
Total Fixed Assets0000000000
Stock & work in progress0000120,000150,000120,00080,00060,00030,000
Trade Debtors215,500150,000120,000160,000000000
Group Debtors0000000000
Misc Debtors0000000000
Cash000010,00012,00010,00040,0006,8903,758
misc current assets0000000000
total current assets215,500150,000120,000160,000130,000162,000130,000120,00066,89033,758
total assets215,500150,000120,000160,000130,000162,000130,000120,00066,89033,758
Bank overdraft0000000000
Bank loan0000000000
Trade Creditors 0000000000
Group/Directors Accounts0000000000
other short term finances0000000000
hp & lease commitments0000000000
other current liabilities0000000000
total current liabilities0000000000
loans0000000000
hp & lease commitments0000000000
Accruals and Deferred Income0000000000
other liabilities0000000000
provisions0000000000
total long term liabilities0000000000
total liabilities0000000000
net assets215,500150,000120,000160,000130,000162,000130,000120,00066,89033,758
total shareholders funds215,500150,000120,000160,000130,000162,000130,000120,00066,89033,758
Feb 2020Feb 2019Feb 2018Feb 2017Feb 2016Feb 2015Feb 2014Feb 2013Feb 2012Feb 2011
Operating Activities
Operating Profit80,86437,037-40,00037,490-32,05540,45112,86269,76490,363-9
Depreciation0000000000
Amortisation0000000000
Tax-15,364-7,0370-7,5000-8,506-2,987-16,772-23,5010
Stock000-120,000-30,00030,00040,00020,00030,00030,000
Debtors65,50030,000-40,000160,000000000
Creditors0000000000
Accruals and Deferred Income0000000000
Deferred Taxes & Provisions0000000000
Cash flow from operations000-10,010-2,0551,945-30,12532,99236,862-30,009
Investing Activities
capital expenditure0000000000
Change in Investments0000000000
cash flow from investments0000000000
Financing Activities
Bank loans0000000000
Group/Directors Accounts0000000000
Other Short Term Loans 0000000000
Long term loans0000000000
Hire Purchase and Lease Commitments0000000000
other long term liabilities0000000000
share issue000-20000-33,75633,758
interest000135555125117279
cash flow from financing000115555125117-33,72933,767
cash and cash equivalents
cash000-10,000-2,0002,000-30,00033,1103,1323,758
overdraft0000000000
change in cash000-10,000-2,0002,000-30,00033,1103,1323,758

smelly feet ltd 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 smelly feet ltd. Get real-time insights into smelly feet ltd'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

Smelly Feet Ltd Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for smelly feet ltd by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in IG8 area or any other competitors across 12 key performance metrics.

smelly feet ltd Ownership

SMELLY FEET LTD group structure

Smelly Feet Ltd has no subsidiary companies.

Ultimate parent company

SMELLY FEET LTD

07167579

SMELLY FEET LTD Shareholders

farzana shakoor 50%
saqib ashraf 50%

smelly feet ltd directors

Smelly Feet Ltd currently has 2 directors. The longest serving directors include Mr Saqib Ashraf (Feb 2010) and Mrs Farzana Shakoor (Feb 2010).

officercountryagestartendrole
Mr Saqib AshrafEngland42 years Feb 2010- Director
Mrs Farzana ShakoorUnited Kingdom53 years Feb 2010- Director

P&L

February 2020

turnover

1.5m

+10%

operating profit

80.9k

0%

gross margin

21.5%

-13.49%

turnover

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

Balance Sheet

February 2020

net assets

215.5k

+0.44%

total assets

215.5k

+0.44%

cash

0

0%

net assets

Total assets minus all liabilities

smelly feet ltd company details

company number

07167579

Type

Private limited with Share Capital

industry

47721 - Retail sale of footwear in specialised stores

incorporation date

February 2010

age

15

incorporated

UK

ultimate parent company

None

accounts

Micro-Entity Accounts

last accounts submitted

February 2020

previous names

N/A

accountant

-

auditor

-

address

hunter house 109, snakes lane west, woodford green, essex, IG8 0DY

Bank

-

Legal Advisor

-

smelly feet 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 found 1 charges/mortgages relating to smelly feet ltd. Currently there are 1 open charges and 0 have been satisfied in the past.

smelly feet 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 SMELLY FEET LTD. This can take several minutes, an email will notify you when this has completed.

smelly feet ltd Companies House Filings - See Documents

datedescriptionview/download