smi int group limited
smi int group limited Company Information
Company Number
07644080
Next Accounts
Sep 2025
Shareholders
grove global holdings limited
Group Structure
View All
Industry
Other business support service activities n.e.c.
Registered Address
vision house bedford road, petersfield, GU32 3QB
Website
www.smigroupuk.comsmi int group limited Estimated Valuation
Pomanda estimates the enterprise value of SMI INT GROUP LIMITED at £30.1m based on a Turnover of £34m and 0.88x industry multiple (adjusted for size and gross margin).
smi int group limited Estimated Valuation
Pomanda estimates the enterprise value of SMI INT GROUP LIMITED at £22.4m based on an EBITDA of £3.5m and a 6.47x industry multiple (adjusted for size and gross margin).
smi int group limited Estimated Valuation
Pomanda estimates the enterprise value of SMI INT GROUP LIMITED at £21.3m based on Net Assets of £10m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smi Int Group Limited Overview
Smi Int Group Limited is a live company located in petersfield, GU32 3QB with a Companies House number of 07644080. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2011, it's largest shareholder is grove global holdings limited with a 100% stake. Smi Int Group Limited is a established, large sized company, Pomanda has estimated its turnover at £34m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smi Int Group Limited Health Check
Pomanda's financial health check has awarded Smi Int Group Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 4 areas for improvement. Company Health Check FAQs
7 Strong
1 Regular
4 Weak
Size
annual sales of £34m, make it larger than the average company (£4.8m)
£34m - Smi Int Group Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -8%, show it is growing at a slower rate (6.6%)
-8% - Smi Int Group Limited
6.6% - Industry AVG
Production
with a gross margin of 28.6%, this company has a higher cost of product (38.3%)
28.6% - Smi Int Group Limited
38.3% - Industry AVG
Profitability
an operating margin of 7.5% make it more profitable than the average company (5.7%)
7.5% - Smi Int Group Limited
5.7% - Industry AVG
Employees
with 185 employees, this is above the industry average (27)
185 - Smi Int Group Limited
27 - Industry AVG
Pay Structure
on an average salary of £33.7k, the company has a lower pay structure (£54k)
£33.7k - Smi Int Group Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £183.9k, this is equally as efficient (£171.4k)
£183.9k - Smi Int Group Limited
£171.4k - Industry AVG
Debtor Days
it gets paid by customers after 58 days, this is later than average (42 days)
58 days - Smi Int Group Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 51 days, this is slower than average (32 days)
51 days - Smi Int Group Limited
32 days - Industry AVG
Stock Days
it holds stock equivalent to 61 days, this is more than average (33 days)
61 days - Smi Int Group Limited
33 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 27 weeks, this is more cash available to meet short term requirements (22 weeks)
27 weeks - Smi Int Group Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 53.9%, this is a lower level of debt than the average (62.5%)
53.9% - Smi Int Group Limited
62.5% - Industry AVG
SMI INT GROUP LIMITED financials
Smi Int Group Limited's latest turnover from December 2023 is £34 million and the company has net assets of £10 million. According to their latest financial statements, Smi Int Group Limited has 185 employees and maintains cash reserves of £5 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | May 2015 | May 2014 | May 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 34,018,500 | 28,193,885 | 21,573,428 | 43,846,972 | 17,181,869 | 13,692,158 | 11,976,312 | 10,550,059 | ||||
| Other Income Or Grants | ||||||||||||
| Cost Of Sales | 24,293,887 | 20,978,563 | 16,081,083 | 27,552,514 | 12,924,805 | 9,923,237 | 8,483,224 | 6,784,507 | ||||
| Gross Profit | 9,724,613 | 7,215,322 | 5,492,345 | 16,294,458 | 4,257,064 | 3,768,921 | 3,493,088 | 3,765,552 | ||||
| Admin Expenses | 7,161,248 | 5,199,013 | 3,758,610 | 4,523,607 | 3,745,532 | 3,593,245 | 2,683,750 | 2,601,114 | ||||
| Operating Profit | 2,563,365 | 2,016,309 | 1,733,735 | 11,770,851 | 511,532 | 175,676 | 809,338 | 1,164,438 | ||||
| Interest Payable | 238,402 | 231,284 | 86,687 | 127,185 | 165,705 | 76,113 | 66,414 | 39,981 | ||||
| Interest Receivable | 502,173 | 6,826 | 1,137 | 360 | 191 | 491 | 300 | |||||
| Pre-Tax Profit | 2,827,136 | 1,791,851 | 1,648,185 | 11,644,026 | 346,018 | 100,054 | 742,924 | 1,124,757 | ||||
| Tax | -788,513 | -282,136 | -375,764 | -2,258,204 | -112,765 | -65,662 | -204,600 | -244,983 | ||||
| Profit After Tax | 2,038,623 | 1,509,715 | 1,272,421 | 9,385,822 | 233,253 | 34,392 | 538,324 | 879,774 | ||||
| Dividends Paid | 2,081,603 | 1,170,000 | 1,000,000 | 1,325,000 | 330,000 | 280,000 | 558,000 | 280,000 | ||||
| Retained Profit | -42,980 | 339,715 | 272,421 | 8,060,822 | -96,747 | -245,608 | -19,676 | 599,774 | ||||
| Employee Costs | 6,229,933 | 5,198,441 | 3,896,209 | 3,266,569 | 3,317,324 | 2,898,203 | 2,296,986 | 1,860,457 | ||||
| Number Of Employees | 185 | 152 | 112 | 107 | 97 | 86 | 74 | 62 | 51 | |||
| EBITDA* | 3,458,148 | 2,977,281 | 2,036,593 | 12,174,419 | 815,736 | 391,377 | 1,083,720 | 1,338,820 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | May 2015 | May 2014 | May 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 706,282 | 789,645 | 614,757 | 684,460 | 528,727 | 471,329 | 499,628 | 437,661 | 410,897 | 398,166 | 349,807 | 187,005 |
| Intangible Assets | 4,438,235 | 5,032,160 | 764,920 | 749,841 | 938,554 | 444,802 | 422,717 | 441,667 | 541,667 | 600,000 | 700,000 | 800,000 |
| Investments & Other | 501 | 5,212,127 | 10,180,388 | 101 | 1 | 1 | 1 | |||||
| Debtors (Due After 1 year) | ||||||||||||
| Total Fixed Assets | 5,145,018 | 11,033,932 | 11,560,065 | 1,434,402 | 1,467,281 | 916,131 | 922,345 | 879,328 | 952,565 | 998,167 | 1,049,808 | 987,005 |
| Stock & work in progress | 4,108,005 | 5,296,143 | 3,441,835 | 2,625,950 | 2,822,645 | 2,047,628 | 2,181,502 | 1,336,853 | 1,137,851 | 895,377 | 510,720 | 402,727 |
| Trade Debtors | 5,473,037 | 5,840,457 | 4,120,370 | 3,637,685 | 3,321,900 | 2,783,729 | 1,805,104 | 1,833,712 | 1,606,211 | 1,469,307 | 1,341,246 | 1,031,856 |
| Group Debtors | 1,167,644 | 1,121,042 | 1,105,090 | 5,404 | ||||||||
| Misc Debtors | 755,093 | 1,481,524 | 1,865,346 | 691,312 | 791,669 | 298,075 | 231,381 | 158,194 | 73,597 | 135,899 | ||
| Cash | 4,958,633 | 2,137,327 | 3,642,859 | 7,594,426 | 175,435 | 376,997 | 1,313,687 | 1,408,308 | 844,408 | 438,277 | 28,962 | 184,792 |
| misc current assets | ||||||||||||
| total current assets | 16,462,412 | 15,876,493 | 14,175,500 | 14,554,777 | 7,111,649 | 5,506,429 | 5,531,674 | 4,737,067 | 3,662,067 | 2,938,860 | 1,880,928 | 1,619,375 |
| total assets | 21,607,430 | 26,910,425 | 25,735,565 | 15,989,179 | 8,578,930 | 6,422,560 | 6,454,019 | 5,616,395 | 4,614,632 | 3,937,027 | 2,930,736 | 2,606,380 |
| Bank overdraft | 321 | 116,757 | 3,118 | 86,771 | 188,837 | |||||||
| Bank loan | 2,981,577 | 953,438 | 834,200 | 2,600,963 | 1,267,711 | 1,061,566 | 540,420 | 90,777 | ||||
| Trade Creditors | 3,421,107 | 3,603,550 | 3,169,869 | 2,256,031 | 2,193,416 | 1,671,396 | 1,549,230 | 1,374,169 | 1,475,554 | 1,073,395 | 1,581,815 | 1,079,941 |
| Group/Directors Accounts | 501 | 5,690,507 | 2,895,081 | 100 | 19,959 | 203,521 | 147,415 | 202,429 | 261,568 | |||
| other short term finances | 75,758 | 68,986 | 62,821 | 158,449 | 106,260 | 101,274 | 74,082 | 50,406 | 49,207 | |||
| hp & lease commitments | 183,437 | 119,743 | 22,198 | 32,498 | 663 | 401 | 2,128 | 4,282 | 3,506 | 2,221 | ||
| other current liabilities | 2,883,019 | 3,316,523 | 3,850,516 | 3,448,090 | 1,127,359 | 864,789 | 923,611 | 837,190 | 726,064 | 539,853 | ||
| total current liabilities | 9,545,399 | 13,752,747 | 10,834,685 | 5,736,719 | 6,081,171 | 4,047,273 | 3,841,330 | 2,980,676 | 2,635,507 | 2,115,081 | 1,581,815 | 1,079,941 |
| loans | 1,838,526 | 2,808,473 | 3,807,028 | 642,459 | 383,309 | 367,655 | 414,080 | 349,012 | 425,043 | |||
| hp & lease commitments | 49,607 | 241,349 | 94,061 | 186,434 | 1,505 | 3,653 | 7,882 | 10,830 | 7,218 | |||
| Accruals and Deferred Income | 81,636 | 111,300 | ||||||||||
| other liabilities | 726,874 | 48,556 | 92,236 | 97,536 | 102,836 | 108,136 | 618,769 | 1,035,424 | ||||
| provisions | 207,855 | 98,833 | 215,676 | 151,014 | 140,810 | 87,000 | 87,000 | 34,400 | 34,400 | 34,400 | 34,400 | 14,019 |
| total long term liabilities | 2,095,988 | 3,148,655 | 4,843,639 | 467,640 | 783,269 | 564,050 | 555,844 | 559,198 | 502,378 | 577,961 | 653,169 | 1,049,443 |
| total liabilities | 11,641,387 | 16,901,402 | 15,678,324 | 6,204,359 | 6,864,440 | 4,611,323 | 4,397,174 | 3,539,874 | 3,137,885 | 2,693,042 | 2,234,984 | 2,129,384 |
| net assets | 9,966,043 | 10,009,023 | 10,057,241 | 9,784,820 | 1,714,490 | 1,811,237 | 2,056,845 | 2,076,521 | 1,476,747 | 1,243,985 | 695,752 | 476,996 |
| total shareholders funds | 9,966,043 | 10,009,023 | 10,057,241 | 9,784,820 | 1,714,490 | 1,811,237 | 2,056,845 | 2,076,521 | 1,476,747 | 1,243,985 | 695,752 | 476,996 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | May 2015 | May 2014 | May 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | 2,563,365 | 2,016,309 | 1,733,735 | 11,770,851 | 511,532 | 175,676 | 809,338 | 1,164,438 | ||||
| Depreciation | 189,862 | 154,708 | 137,080 | 119,855 | 109,050 | 105,010 | 174,382 | 74,382 | 45,430 | 77,636 | 68,143 | 40,908 |
| Amortisation | 704,921 | 806,264 | 165,778 | 283,713 | 195,154 | 110,691 | 100,000 | 100,000 | 58,333 | 100,000 | 100,000 | 100,000 |
| Tax | -788,513 | -282,136 | -375,764 | -2,258,204 | -112,765 | -65,662 | -204,600 | -244,983 | ||||
| Stock | -1,188,138 | 1,854,308 | 815,885 | -196,695 | 775,017 | -133,874 | 844,649 | 199,002 | 627,131 | 384,657 | 107,993 | 402,727 |
| Debtors | -1,047,249 | 1,352,217 | 2,756,405 | 220,832 | 1,031,765 | 1,045,319 | 44,579 | 312,098 | 338,562 | 263,960 | 309,390 | 1,031,856 |
| Creditors | -182,443 | 433,681 | 913,838 | 62,615 | 522,020 | 122,166 | 175,061 | -101,385 | -106,261 | -508,420 | 501,874 | 1,079,941 |
| Accruals and Deferred Income | -433,504 | -533,993 | 320,790 | 2,402,367 | 262,570 | -58,822 | 86,421 | 111,126 | 726,064 | 651,153 | ||
| Deferred Taxes & Provisions | 109,022 | -116,843 | 64,662 | 10,204 | 53,810 | 52,600 | 20,381 | 14,019 | ||||
| Cash flow from operations | 4,398,097 | -728,535 | -612,171 | 12,367,264 | -265,411 | -522,386 | 303,974 | 592,478 | ||||
| Investing Activities | ||||||||||||
| capital expenditure | 3,000 | -216,997 | -118,227 | |||||||||
| Change in Investments | -5,211,626 | -4,968,261 | 10,180,287 | 101 | -1 | 1 | ||||||
| cash flow from investments | 3,000 | -216,997 | -118,226 | |||||||||
| Financing Activities | ||||||||||||
| Bank loans | 2,028,139 | 119,238 | 834,200 | -2,600,963 | 1,333,252 | 206,145 | 521,146 | 449,643 | 90,777 | |||
| Group/Directors Accounts | -5,690,006 | 2,795,426 | 2,894,981 | 100 | -19,959 | -183,562 | 56,106 | -55,014 | 202,429 | 261,568 | ||
| Other Short Term Loans | 6,772 | 6,165 | 62,821 | -158,449 | 52,189 | 4,986 | 27,192 | 23,676 | 50,406 | 49,207 | ||
| Long term loans | -969,947 | -998,555 | 3,807,028 | -642,459 | 259,150 | 15,654 | -46,425 | 65,068 | 349,012 | 425,043 | ||
| Hire Purchase and Lease Commitments | -128,048 | 244,833 | -102,673 | 218,269 | -1,243 | -3,875 | -6,383 | -2,172 | 14,336 | 9,439 | ||
| other long term liabilities | -726,874 | 678,318 | 48,556 | -92,236 | -5,300 | -5,300 | -5,300 | -510,633 | -618,769 | -416,655 | 1,035,424 | |
| share issue | ||||||||||||
| interest | 263,771 | -224,458 | -85,550 | -126,825 | -165,514 | -75,622 | -66,414 | -39,681 | ||||
| cash flow from financing | -4,489,319 | 827,842 | 8,089,125 | -3,252,263 | 1,365,639 | -41,574 | 479,922 | 436,220 | ||||
| cash and cash equivalents | ||||||||||||
| cash | 2,821,306 | -1,505,532 | -3,951,567 | 7,418,991 | -201,562 | -936,690 | -94,621 | 563,900 | 815,446 | 409,315 | -155,830 | 184,792 |
| overdraft | -321 | -116,436 | 116,757 | -3,118 | -83,653 | 86,771 | 188,837 | |||||
| change in cash | 2,821,306 | -1,505,532 | -3,951,567 | 7,419,312 | -85,126 | -1,053,447 | -91,503 | 647,553 | 728,675 | 220,478 | -155,830 | 184,792 |
smi int group limited Credit Report and Business Information
Smi Int Group Limited Competitor Analysis
Perform a competitor analysis for smi int group limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other large companies, companies in GU32 area or any other competitors across 12 key performance metrics.
smi int group limited Ownership
SMI INT GROUP LIMITED group structure
Smi Int Group Limited has 2 subsidiary companies.
Ultimate parent company
1 parent
SMI INT GROUP LIMITED
07644080
2 subsidiaries
smi int group limited directors
Smi Int Group Limited currently has 6 directors. The longest serving directors include Mrs Elaine Prisgrove (May 2011) and Mr Donovan Prisgrove (May 2011).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Elaine Prisgrove | England | 61 years | May 2011 | - | Director |
| Mr Donovan Prisgrove | England | 36 years | May 2011 | - | Director |
| Mr Giles Prisgrove | England | 44 years | May 2011 | - | Director |
| Mr Paul Prisgrove | England | 61 years | May 2011 | - | Director |
| Blake Prisgrove | United Kingdom | 37 years | May 2011 | - | Director |
| Mr Carlos Prisgrove | England | 39 years | May 2011 | - | Director |
P&L
December 2023turnover
34m
+21%
operating profit
2.6m
+27%
gross margin
28.6%
+11.7%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
10m
0%
total assets
21.6m
-0.2%
cash
5m
+1.32%
net assets
Total assets minus all liabilities
smi int group limited company details
company number
07644080
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
May 2011
age
14
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
smi int group unlimited (October 2014)
safety management int group unlimited (January 2013)
accountant
-
auditor
AZETS AUDIT SERVICES
address
vision house bedford road, petersfield, GU32 3QB
Bank
-
Legal Advisor
-
smi int group 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 4 charges/mortgages relating to smi int group limited. Currently there are 1 open charges and 3 have been satisfied in the past.
smi int group 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 SMI INT GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.
smi int group limited Companies House Filings - See Documents
| date | description | view/download |
|---|
