Pomanda estimates the enterprise value of SMART COMPONENT TECHNOLOGIES LIMITED at £853k based on a Turnover of £864.9k and 0.99x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SMART COMPONENT TECHNOLOGIES LIMITED at £2.9m based on an EBITDA of £574.4k and a 5.06x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SMART COMPONENT TECHNOLOGIES LIMITED at £461.2k based on Net Assets of £229.3k and 2.01x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smart Component Technologies LimitedOverview
Smart Component Technologies Limited is a live company located in cambridge, CB4 0WG with a Companies House number of 07879182. It operates in the manufacture of electronic measuring, testing etc. equipment, not for industrial process control sector, SIC Code 26511. Founded in December 2011, it's largest shareholder is
leap technologies ltd
with a 57.9% stake. Smart Component Technologies Limited is a established,
small sized company, Pomanda has estimated its turnover at
£864.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Smart Component Technologies Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
8 Weak
Size
annual sales of £864.9k, make it smaller than the average company (£7.8m)
£864.9k - Smart Component Technologies Limited
£7.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (8.8%)
-9% - Smart Component Technologies Limited
8.8% - Industry AVG
Production
with a gross margin of 52.1%, this company has a comparable cost of product (52.1%)
52.1% - Smart Component Technologies Limited
52.1% - Industry AVG
Profitability
an operating margin of 47.5% make it more profitable than the average company (5.6%)
47.5% - Smart Component Technologies Limited
5.6% - Industry AVG
Employees
with 14 employees, this is below the industry average (49)
14 - Smart Component Technologies Limited
49 - Industry AVG
Pay Structure
on an average salary of £62.3k, the company has an equivalent pay structure (£62.3k)
£62.3k - Smart Component Technologies Limited
£62.3k - Industry AVG
Efficiency
resulting in sales per employee of £61.8k, this is less efficient (£161.7k)
£61.8k - Smart Component Technologies Limited
£161.7k - Industry AVG
Debtor Days
it gets paid by customers after 0 days, this is earlier than average (51 days)
0 days - Smart Component Technologies Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is quicker than average (38 days)
30 days - Smart Component Technologies Limited
38 days - Industry AVG
Stock Days
it holds stock equivalent to 205 days, this is more than average (77 days)
205 days - Smart Component Technologies Limited
77 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 3 weeks, this is less cash available to meet short term requirements (25 weeks)
3 weeks - Smart Component Technologies Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 90.2%, this is a higher level of debt than the average (45.4%)
90.2% - Smart Component Technologies Limited
45.4% - Industry AVG
SMART COMPONENT TECHNOLOGIES LIMITED financials
EXPORT
Smart Component Technologies Limited's latest turnover from March 2024 is estimated at £864.9 thousand and the company has net assets of £229.3 thousand. According to their latest financial statements, Smart Component Technologies Limited has 14 employees and maintains cash reserves of £98 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Turnover
864,896
756,163
1,145,254
1,833,259
1,508,090
369,805
563,190
236,964
101,199
442,203
126,416
134,813
Other Income Or Grants
Cost Of Sales
414,109
368,537
576,999
941,932
773,777
192,093
294,215
122,861
52,135
232,139
66,732
72,009
Gross Profit
450,787
387,625
568,255
891,327
734,314
177,711
268,975
114,103
49,064
210,064
59,684
62,805
Admin Expenses
39,881
1,200,506
1,518,634
473,104
-797,823
551,817
562,457
492,043
210,278
209,656
53,155
59,829
Operating Profit
410,906
-812,881
-950,379
418,223
1,532,137
-374,106
-293,482
-377,940
-161,214
408
6,529
2,976
Interest Payable
56,904
26,179
Interest Receivable
3,396
666
19
88
98
249
447
3
2
Pre-Tax Profit
357,399
-838,394
-950,379
418,223
1,532,157
-374,018
-293,384
-377,691
-160,767
411
6,531
2,976
Tax
-89,350
-79,462
-291,110
-86
-1,502
-714
Profit After Tax
268,049
-838,394
-950,379
338,761
1,241,047
-374,018
-293,384
-377,691
-160,767
325
5,029
2,262
Dividends Paid
Retained Profit
268,049
-838,394
-950,379
338,761
1,241,047
-374,018
-293,384
-377,691
-160,767
325
5,029
2,262
Employee Costs
871,534
360,051
290,864
778,718
275,634
268,929
200,936
194,623
48,067
185,158
89,975
86,510
Number Of Employees
14
6
5
14
5
5
4
4
1
4
2
2
EBITDA*
574,352
-614,073
-950,379
418,223
1,556,996
-373,188
-293,243
-377,940
-161,214
408
6,529
2,976
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Tangible Assets
4,543
8,928
831,562
926,458
423,278
2,448
1,908
Intangible Assets
1,989,756
1,686,888
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,994,299
1,695,816
831,562
926,458
423,278
2,448
1,908
Stock & work in progress
233,179
217,000
Trade Debtors
421
103,320
16,229
186,547
357,678
9,648
3,600
68,065
20,960
21,105
Group Debtors
24,000
24,000
Misc Debtors
7,767
4,861
141,631
107,527
101,193
61,294
13,207
Cash
98,043
31,333
5,194
18,219
20,913
178,392
428
903
93
misc current assets
283
total current assets
339,410
356,514
16,229
328,178
357,678
146,652
143,412
85,807
191,599
68,493
21,863
21,198
total assets
2,333,709
2,052,330
847,791
1,254,636
780,956
149,100
145,320
85,807
191,599
68,493
21,863
21,198
Bank overdraft
Bank loan
10,000
10,000
Trade Creditors
34,062
184,136
1,058,769
637,822
197,816
81,316
130,255
27,630
18,963
60,755
14,472
18,836
Group/Directors Accounts
605,367
345,568
62,289
12,556
other short term finances
hp & lease commitments
other current liabilities
1,449,022
1,318,616
410,498
243,560
276,567
63,068
total current liabilities
1,493,084
1,512,752
1,058,769
637,822
197,816
1,097,181
719,383
366,486
94,587
60,755
14,472
18,836
loans
490,809
500,811
hp & lease commitments
Accruals and Deferred Income
1,250
1,500
other liabilities
120,489
77,489
356,587
233,750
540,337
provisions
total long term liabilities
611,298
578,300
357,837
235,250
540,337
total liabilities
2,104,382
2,091,052
1,416,606
873,072
738,153
1,097,181
719,383
366,486
94,587
60,755
14,472
18,836
net assets
229,327
-38,722
-568,815
381,564
42,803
-948,081
-574,063
-280,679
97,012
7,738
7,391
2,362
total shareholders funds
229,327
-38,722
-568,815
381,564
42,803
-948,081
-574,063
-280,679
97,012
7,738
7,391
2,362
Mar 2024
Mar 2023
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Operating Activities
Operating Profit
410,906
-812,881
-950,379
418,223
1,532,137
-374,106
-293,482
-377,940
-161,214
408
6,529
2,976
Depreciation
7,021
10,661
2,316
918
239
Amortisation
156,425
188,147
22,543
Tax
-89,350
-79,462
-291,110
-86
-1,502
-714
Stock
16,179
217,000
Debtors
-99,993
108,181
-311,949
-29,500
216,503
15,982
60,299
51,687
-54,858
47,105
-145
21,105
Creditors
-150,074
184,136
420,947
440,006
116,500
-48,939
102,625
8,667
-41,792
46,283
-4,364
18,836
Accruals and Deferred Income
130,406
1,318,616
-250
1,500
-410,498
166,938
-33,007
213,499
63,068
Deferred Taxes & Provisions
Cash flow from operations
549,148
563,498
-217,733
809,767
755,385
-271,171
-283,924
-207,461
-85,080
-500
808
-7
Investing Activities
capital expenditure
-461,929
-1,894,624
94,896
-503,180
-445,689
-1,458
-2,147
Change in Investments
cash flow from investments
-461,929
-1,894,624
94,896
-503,180
-445,689
-1,458
-2,147
Financing Activities
Bank loans
10,000
Group/Directors Accounts
-605,367
259,799
283,279
49,733
12,556
Other Short Term Loans
Long term loans
-10,002
500,811
Hire Purchase and Lease Commitments
other long term liabilities
43,000
77,489
122,837
-306,587
540,337
share issue
799,672
-250,163
250,041
22
100
interest
-53,508
-25,513
19
88
98
249
447
3
2
cash flow from financing
-20,510
1,362,459
122,837
-306,587
-315,174
259,887
283,377
49,982
263,044
25
2
100
cash and cash equivalents
cash
66,710
31,333
-5,194
-13,025
-2,694
-157,479
177,964
-475
810
93
overdraft
change in cash
66,710
31,333
-5,194
-13,025
-2,694
-157,479
177,964
-475
810
93
smart component technologies limited 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 smart component technologies limited. Get real-time insights into smart component technologies limited's credit score, group structure and payment trends.
Perform a competitor analysis for smart component technologies limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in CB4 area or any other competitors across 12 key performance metrics.
smart component technologies limited Ownership
SMART COMPONENT TECHNOLOGIES LIMITED group structure
Smart Component Technologies Limited has no subsidiary companies.
The largest shareholders in Smart Component Technologies Limited include Leap Technologies Ltd and Severn Glocon Limited.
leap technologies ltd
57.9%
severn glocon limited
29.53%
robert howells
6.25%
severn glocon ltd
4.11%
the university of huddersfield enterprises limited
2.02%
greg horler
0.19%
smart component technologies limited directors
Smart Component Technologies Limited currently has 4 directors.
The longest serving directors include
Professor Roger Bromley (Dec 2011) and
Mr Robert Howells (May 2013).
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 smart component technologies limited.
smart component technologies 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 SMART COMPONENT TECHNOLOGIES LIMITED. This can take several minutes, an email will notify you when this has completed.
smart component technologies limitedCompanies House Filings - See Documents
