smelly feet ltd Company Information
Company Number
07167579
Next Accounts
Feb 2025
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
Website
www.smellyfeetltd.co.uksmelly feet ltd Estimated Valuation
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
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
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.
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
2 Strong
1 Regular
5 Weak
Size
annual sales of £1.5m, make it smaller than the average company (£15.9m)
- Smelly Feet Ltd
£15.9m - Industry AVG
Growth
3 year (CAGR) sales growth of -21%, show it is growing at a slower rate (-0.1%)
- Smelly Feet Ltd
-0.1% - Industry AVG
Production
with a gross margin of 21.5%, this company has a higher cost of product (44.5%)
- Smelly Feet Ltd
44.5% - Industry AVG
Profitability
an operating margin of 5.4% make it more profitable than the average company (2.4%)
- Smelly Feet Ltd
2.4% - Industry AVG
Employees
with 3 employees, this is below the industry average (125)
3 - Smelly Feet Ltd
125 - Industry AVG
Pay Structure
on an average salary of £19.3k, the company has an equivalent pay structure (£19.3k)
- Smelly Feet Ltd
£19.3k - Industry AVG
Efficiency
resulting in sales per employee of £497.9k, this is more efficient (£120k)
- Smelly Feet Ltd
£120k - Industry AVG
Debtor Days
it gets paid by customers after 52 days, this is later than average (6 days)
- Smelly Feet Ltd
6 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Smelly Feet Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smelly Feet Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smelly Feet Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Smelly Feet Ltd
- - Industry AVG
SMELLY FEET LTD financials
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 House, Pomanda Estimates
Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Turnover | 300,383 | 449,665 | 470,333 | 166,767 | 112,760 | |||||
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 | 3 | 3 | ||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 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 |
Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock & work in progress | 0 | 0 | 0 | 0 | 120,000 | 150,000 | 120,000 | 80,000 | 60,000 | 30,000 |
Trade Debtors | 215,500 | 150,000 | 120,000 | 160,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 10,000 | 12,000 | 10,000 | 40,000 | 6,890 | 3,758 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 215,500 | 150,000 | 120,000 | 160,000 | 130,000 | 162,000 | 130,000 | 120,000 | 66,890 | 33,758 |
total assets | 215,500 | 150,000 | 120,000 | 160,000 | 130,000 | 162,000 | 130,000 | 120,000 | 66,890 | 33,758 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
net assets | 215,500 | 150,000 | 120,000 | 160,000 | 130,000 | 162,000 | 130,000 | 120,000 | 66,890 | 33,758 |
total shareholders funds | 215,500 | 150,000 | 120,000 | 160,000 | 130,000 | 162,000 | 130,000 | 120,000 | 66,890 | 33,758 |
Feb 2020 | Feb 2019 | Feb 2018 | Feb 2017 | Feb 2016 | Feb 2015 | Feb 2014 | Feb 2013 | Feb 2012 | Feb 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||
Operating Profit | ||||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||
Stock | 0 | 0 | 0 | -120,000 | -30,000 | 30,000 | 40,000 | 20,000 | 30,000 | 30,000 |
Debtors | 65,500 | 30,000 | -40,000 | 160,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 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 |
cash flow from investments | ||||||||||
Financing Activities | ||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 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 |
other long term liabilities | 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 | -10,000 | -2,000 | 2,000 | -30,000 | 33,110 | 3,132 | 3,758 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | -10,000 | -2,000 | 2,000 | -30,000 | 33,110 | 3,132 | 3,758 |
smelly feet ltd Credit Report and Business Information
Smelly Feet Ltd Competitor Analysis
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 directors
Smelly Feet Ltd currently has 2 directors. The longest serving directors include Mr Saqib Ashraf (Feb 2010) and Mrs Farzana Shakoor (Feb 2010).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Saqib Ashraf | England | 42 years | Feb 2010 | - | Director |
Mrs Farzana Shakoor | United Kingdom | 53 years | Feb 2010 | - | Director |
P&L
February 2020turnover
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 2020net 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
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
date | description | view/download |
---|