Smw Energy Limited

POWER SEARCH PRICING

SOLUTIONS

smw energy limited Company Information

Live

EstablishedMicroHealthy

Company Number

07699851

Website

Registered Address

8 windmill field abbeymead, gloucester, gloucestershire, GL4 4RQ

Industry

Electrical installation

Telephone

Next Accounts Due

December 2025

Group Structure

View All

Directors

Stephen White13 Years

Shareholders

stephen white 100%

smw energy limited Estimated Valuation

£95.1k

Pomanda estimates the enterprise value of SMW ENERGY LIMITED at £95.1k based on a Turnover of £219.2k and 0.43x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Smw Energy Limited is a live company located in gloucestershire, GL4 4RQ with a Companies House number of 07699851. It operates in the electrical installation sector, SIC Code 43210. Founded in July 2011, it's largest shareholder is stephen white with a 100% stake. Smw Energy Limited is a established, micro sized company, Pomanda has estimated its turnover at £219.2k with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Smw Energy Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

2 Regular

5 Weak

Size

annual sales of £219.2k, make it smaller than the average company (£800.1k)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (11.4%)

EXPORT

Smw Energy Limited's latest turnover from March 2024 is estimated at £219.2 thousand and the company has net assets of £13.3 thousand. According to their latest financial statements, Smw Energy Limited has 1 employee and maintains cash reserves of £57.3 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Jul 2014	Jul 2013	Jul 2012
Turnover	219,227	216,387	192,812	145,915	169,814	184,676	163,044	186,906	151,785	91,055	101,007	124,653	69,243
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	182,027	179,751	160,584	122,220	139,897	151,004	133,483	152,349	122,360	74,010	82,874	99,920	55,957
Gross Profit	37,200	36,636	32,228	23,695	29,918	33,672	29,561	34,557	29,425	17,045	18,133	24,734	13,286
Admin Expenses	41,539	32,655	24,562	35,288	28,018	25,672	28,851	32,307	31,537	6,580	26,913	20,218	14,053
Operating Profit	-4,339	3,981	7,666	-11,593	1,900	8,000	710	2,250	-2,112	10,465	-8,780	4,516	-767
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	4,315	4,127	511	60	70	505	224	99	198	94	27	26	13
Pre-Tax Profit	-24	8,107	8,178	-11,533	1,970	8,505	933	2,349	-1,914	10,559	-8,754	4,543	-754
Tax	0	-1,540	-1,554	0	-374	-1,616	-177	-470	0	-2,217	0	-1,045	0
Profit After Tax	-24	6,567	6,624	-11,533	1,596	6,889	756	1,879	-1,914	8,342	-8,754	3,498	-754
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-24	6,567	6,624	-11,533	1,596	6,889	756	1,879	-1,914	8,342	-8,754	3,498	-754
Employee Costs	43,067	40,978	39,255	37,998	39,158	39,964	38,359	39,758	39,573	39,360	38,759	37,140	37,008
Number Of Employees	1	1	1	1	1	1	1	1	1	1	1	1	1
EBITDA*	7,799	9,546	15,062	-2,012	13,259	10,254	3,716	6,257	3,232	14,733	-5,778	11,014	5,731

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Jul 2014	Jul 2013	Jul 2012
Tangible Assets	59,488	16,980	22,545	29,941	37,529	6,763	9,017	12,023	16,030	21,374	25,642	12,994	19,492
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	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	0	0	0
Total Fixed Assets	59,488	16,980	22,545	29,941	37,529	6,763	9,017	12,023	16,030	21,374	25,642	12,994	19,492
Stock & work in progress	0	0	0	2,091	0	0	0	0	0	0	0	0	0
Trade Debtors	23,641	17,685	21,252	10,511	13,533	25,857	24,435	41,336	14,640	4,076	12,677	27,047	11,867
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	57,288	115,320	78,884	57,464	63,038	77,434	57,222	32,303	46,595	32,474	5,147	5,454	5,103
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	80,929	133,005	100,136	70,066	76,571	103,291	81,657	73,639	61,235	36,550	17,824	32,501	16,970
total assets	140,417	149,985	122,681	100,007	114,100	110,054	90,674	85,662	77,265	57,924	43,466	45,495	36,462
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	115,842	133,463	111,668	95,670	98,457	98,727	85,448	80,860	73,541	55,492	49,376	38,071	27,300
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	115,842	133,463	111,668	95,670	98,457	98,727	85,448	80,860	73,541	55,492	49,376	38,071	27,300
loans	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	4,580	9,816
provisions	11,303	3,226	4,284	4,232	4,005	1,285	2,073	2,405	3,206	0	0	0	0
total long term liabilities	11,303	3,226	4,284	4,232	4,005	1,285	2,073	2,405	3,206	0	0	4,580	9,816
total liabilities	127,145	136,689	115,952	99,902	102,462	100,012	87,521	83,265	76,747	55,492	49,376	42,651	37,116
net assets	13,272	13,296	6,729	105	11,638	10,042	3,153	2,397	518	2,432	-5,910	2,844	-654
total shareholders funds	13,272	13,296	6,729	105	11,638	10,042	3,153	2,397	518	2,432	-5,910	2,844	-654

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Jul 2014	Jul 2013	Jul 2012
Operating Activities
Operating Profit	-4,339	3,981	7,666	-11,593	1,900	8,000	710	2,250	-2,112	10,465	-8,780	4,516	-767
Depreciation	12,138	5,565	7,396	9,581	11,359	2,254	3,006	4,007	5,344	4,268	3,002	6,498	6,498
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-1,540	-1,554	0	-374	-1,616	-177	-470	0	-2,217	0	-1,045	0
Stock	0	0	-2,091	2,091	0	0	0	0	0	0	0	0	0
Debtors	5,956	-3,567	10,741	-3,022	-12,324	1,422	-16,901	26,696	10,564	-8,601	-14,370	15,180	11,867
Creditors	-17,621	21,795	15,998	-2,787	-270	13,279	4,588	7,319	18,049	6,116	11,305	10,771	27,300
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	8,077	-1,058	52	227	2,720	-788	-332	-801	3,206	0	0	0	0
Cash flow from operations	-7,701	32,310	20,908	-3,641	27,659	19,707	24,696	-14,391	13,923	27,233	19,897	5,560	21,164
Investing Activities
capital expenditure	-54,646	0	0	-1,993	-42,125	0	0	0	0	0	-15,650	0	-25,990
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-54,646	0	0	-1,993	-42,125	0	0	0	0	0	-15,650	0	-25,990
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	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	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	-4,580	-5,236	9,816
share issue	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	4,315	4,127	511	60	70	505	224	99	198	94	27	26	13
cash flow from financing	4,315	4,127	511	60	70	505	224	99	198	94	-4,553	-5,210	9,929
cash and cash equivalents
cash	-58,032	36,436	21,420	-5,574	-14,396	20,212	24,919	-14,292	14,121	27,327	-307	351	5,103
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-58,032	36,436	21,420	-5,574	-14,396	20,212	24,919	-14,292	14,121	27,327	-307	351	5,103

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for smw energy limited. Get real-time insights into smw energy 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

Perform a competitor analysis for smw energy limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in GL4 area or any other competitors across 12 key performance metrics.

SMW ENERGY LIMITED group structure

Smw Energy Limited has no subsidiary companies.

Ultimate parent company

SMW ENERGY LIMITED

07699851

SMW ENERGY LIMITED Shareholders

stephen white

100%

Smw Energy Limited currently has 1 director, Mr Stephen White serving since Jul 2011.

officer	country	age	start	end	role
Mr Stephen White	United Kingdom	41 years	Jul 2011	-	Director

P&L

March 2024

turnover

219.2k

+1%

operating profit

-4.3k

gross margin

17%

+0.22%

turnover

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

Balance Sheet

March 2024

net assets

13.3k

total assets

140.4k

-0.06%

cash

57.3k

-0.5%

net assets

Total assets minus all liabilities

Similar Companies

pritchard electrical limited

shades & shutters limited

tvnet limited

3.5

conditioned air projects limited

1.5

oldfield electrical services ltd

company number

07699851

Type

Private limited with Share Capital

industry

43210 - Electrical installation

incorporation date

July 2011

ultimate parent company

None

previous names

N/A

address

8 windmill field abbeymead, gloucester, gloucestershire, GL4 4RQ

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 smw energy limited.

smw energy limited Company Information

smw energy limited Estimated Valuation

smw energy limited Estimated Valuation

smw energy limited Estimated Valuation

Smw Energy Limited Overview

Smw Energy Limited Health Check

SMW ENERGY LIMITED financials

smw energy limited Credit Report and Business Information

Smw Energy Limited Competitor Analysis

smw energy limited Ownership

smw energy limited directors

smw energy limited company details

smw energy limited Charges & Mortgages

smw energy limited Companies House Filings - See Documents