Pomanda estimates the enterprise value of SANDCASTLE SOFTWARE LTD at £4 based on a Turnover of £7 and 0.55x industry multiple (adjusted for size and gross margin).
sandcastle software ltdEstimated Valuation
£8
Pomanda estimates the enterprise value of SANDCASTLE SOFTWARE LTD at £8 based on an EBITDA of £2 and a 3.35x industry multiple (adjusted for size and gross margin).
sandcastle software ltdEstimated Valuation
£4
Pomanda estimates the enterprise value of SANDCASTLE SOFTWARE LTD at £4 based on Net Assets of £2 and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sandcastle Software LtdOverview
Sandcastle Software Ltd is a dissolved company that was located in london, SE22 9EE with a Companies House number of 07576242. It operated in the ready-made interactive leisure and entertainment software development sector, SIC Code 62011. Founded in March 2011, it's largest shareholder was
reuben scratton
with a 50% stake. The last turnover for Sandcastle Software Ltd was estimated at £7.4.
Pomanda's financial health check has awarded Sandcastle Software Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
6 Weak
Size
annual sales of £7.4, make it smaller than the average company (£4m)
£7.4 - Sandcastle Software Ltd
£4m - Industry AVG
Growth
3 year (CAGR) sales growth of -95%, show it is growing at a slower rate (8.4%)
-95% - Sandcastle Software Ltd
8.4% - Industry AVG
Production
with a gross margin of 33.4%, this company has a higher cost of product (63.2%)
33.4% - Sandcastle Software Ltd
63.2% - Industry AVG
Profitability
an operating margin of 33.2% make it more profitable than the average company (6.5%)
33.2% - Sandcastle Software Ltd
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (37)
1 - Sandcastle Software Ltd
37 - Industry AVG
Pay Structure
on an average salary of £54.8k, the company has an equivalent pay structure (£54.8k)
£54.8k - Sandcastle Software Ltd
£54.8k - Industry AVG
Efficiency
resulting in sales per employee of £7.4, this is less efficient (£109.3k)
£7.4 - Sandcastle Software Ltd
£109.3k - Industry AVG
Debtor Days
it gets paid by customers after 98 days, this is later than average (49 days)
98 days - Sandcastle Software Ltd
49 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sandcastle Software Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sandcastle Software Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sandcastle Software Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Sandcastle Software Ltd
- - Industry AVG
SANDCASTLE SOFTWARE LTD financials
EXPORT
Sandcastle Software Ltd's latest turnover from March 2021 is estimated at £7 and the company has net assets of £2. According to their latest financial statements, we estimate that Sandcastle Software Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Turnover
7
33,684
68,321
39,889
2,781
40,504
33,600
64,797
7,447
Other Income Or Grants
Cost Of Sales
5
21,905
45,309
25,494
1,767
25,543
21,632
40,598
4,260
Gross Profit
2
11,779
23,012
14,395
1,014
14,962
11,968
24,199
3,188
Admin Expenses
2
18,969
14,135
14,401
29,686
-15,070
40,187
7,679
-23,838
Operating Profit
2
-2
-7,190
8,877
-6
-28,672
30,032
-28,219
16,520
27,026
Interest Payable
Interest Receivable
6
182
187
135
157
39
Pre-Tax Profit
2
-2
-7,190
8,877
-28,490
30,219
-28,084
16,678
27,065
Tax
-1,687
-6,346
-4,003
-7,037
Profit After Tax
2
-2
-7,190
7,190
-28,490
23,873
-28,084
12,675
20,028
Dividends Paid
Retained Profit
2
-2
-7,190
7,190
-28,490
23,873
-28,084
12,675
20,028
Employee Costs
54,757
55,718
54,062
53,970
50,861
51,406
48,951
48,055
46,890
Number Of Employees
1
1
1
1
1
1
1
1
1
EBITDA*
2
-2
-7,190
8,877
-6
-28,391
30,546
-27,547
17,288
27,531
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Tangible Assets
481
570
851
1,365
1,558
1,026
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
481
570
851
1,365
1,558
1,026
Stock & work in progress
Trade Debtors
2
4,965
24,756
12,360
393
9,750
16,011
700
Group Debtors
Misc Debtors
3,170
23,000
Cash
2
4,699
68,092
6,863
47,308
15,609
misc current assets
total current assets
2
2
4,965
24,756
15,530
5,092
68,092
16,613
63,319
39,309
total assets
2
2
4,965
24,756
16,011
5,662
68,943
17,978
64,877
40,335
Bank overdraft
Bank loan
Trade Creditors
4,313
17,564
16,009
5,658
40,449
13,357
32,172
20,306
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,313
17,564
16,009
5,658
40,449
13,357
32,172
20,306
loans
hp & lease commitments
Accruals and Deferred Income
650
other liabilities
provisions
total long term liabilities
650
total liabilities
4,963
17,564
16,009
5,658
40,449
13,357
32,172
20,306
net assets
2
2
2
7,192
2
4
28,494
4,621
32,705
20,029
total shareholders funds
2
2
2
7,192
2
4
28,494
4,621
32,705
20,029
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Operating Activities
Operating Profit
2
-2
-7,190
8,877
-6
-28,672
30,032
-28,219
16,520
27,026
Depreciation
281
514
672
768
505
Amortisation
Tax
-1,687
-6,346
-4,003
-7,037
Stock
Debtors
2
-4,965
-19,791
9,226
15,137
393
-9,750
-6,261
-7,689
23,700
Creditors
-4,313
-13,251
1,555
10,351
-34,791
27,092
-18,815
11,866
20,306
Accruals and Deferred Income
-650
650
Deferred Taxes & Provisions
Cash flow from operations
-481
-4,792
-63,575
61,042
-40,101
32,840
17,100
Investing Activities
capital expenditure
481
89
-479
-1,300
-1,531
Change in Investments
cash flow from investments
481
89
-479
-1,300
-1,531
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
-2
2
-2
1
1
interest
6
182
187
135
157
39
cash flow from financing
-2
2
4
182
187
135
158
40
cash and cash equivalents
cash
-2
2
-4,699
-63,393
61,229
-40,445
31,699
15,609
overdraft
change in cash
-2
2
-4,699
-63,393
61,229
-40,445
31,699
15,609
sandcastle software 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 sandcastle software ltd. Get real-time insights into sandcastle software ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sandcastle software ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in SE22 area or any other competitors across 12 key performance metrics.
sandcastle software ltd Ownership
SANDCASTLE SOFTWARE LTD group structure
Sandcastle Software Ltd has no subsidiary companies.
Ultimate parent company
SANDCASTLE SOFTWARE LTD
07576242
SANDCASTLE SOFTWARE LTD Shareholders
The largest shareholders in Sandcastle Software Ltd include Reuben Scratton and Brita Anna Sofia Westin.
reuben scratton
50%
brita anna sofia westin
50%
sandcastle software ltd directors
Sandcastle Software Ltd currently has 1 director, Mr Reuben Scratton serving since Mar 2011.
62011 - Ready-made interactive leisure and entertainment software development
62012 - Business and domestic software development
incorporation date
March 2011
age
14
incorporated
UK
ultimate parent company
None
accounts
Dormant
last accounts submitted
March 2021
previous names
N/A
accountant
COMAN & CO
auditor
-
address
the gallery 14 upland road, east dulwich, london, SE22 9EE
Bank
-
Legal Advisor
-
sandcastle software 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 sandcastle software ltd.
sandcastle software 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 SANDCASTLE SOFTWARE LTD. This can take several minutes, an email will notify you when this has completed.
sandcastle software ltdCompanies House Filings - See Documents
