smudge consulting limited
smudge consulting limited Company Information
Company Number
08413008
Next Accounts
Jan 2026
Shareholders
hillink limited
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
Registered Address
27 lansdowne road, bedford, MK40 2BY
Website
-smudge consulting limited Estimated Valuation
Pomanda estimates the enterprise value of SMUDGE CONSULTING LIMITED at £215.3k based on a Turnover of £616.5k and 0.35x industry multiple (adjusted for size and gross margin).
smudge consulting limited Estimated Valuation
Pomanda estimates the enterprise value of SMUDGE CONSULTING LIMITED at £125.6k based on an EBITDA of £41.7k and a 3.01x industry multiple (adjusted for size and gross margin).
smudge consulting limited Estimated Valuation
Pomanda estimates the enterprise value of SMUDGE CONSULTING LIMITED at £965.2k based on Net Assets of £369.8k and 2.61x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smudge Consulting Limited Overview
Smudge Consulting Limited is a live company located in bedford, MK40 2BY with a Companies House number of 08413008. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in February 2013, it's largest shareholder is hillink limited with a 100% stake. Smudge Consulting Limited is a established, small sized company, Pomanda has estimated its turnover at £616.5k with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smudge Consulting Limited Health Check
Pomanda's financial health check has awarded Smudge Consulting Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
3 Strong
3 Regular
4 Weak
Size
annual sales of £616.5k, make it larger than the average company (£429.6k)
- Smudge Consulting Limited
£429.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 11%, show it is growing at a similar rate (11.4%)
- Smudge Consulting Limited
11.4% - Industry AVG
Production
with a gross margin of 25.2%, this company has a higher cost of product (60.1%)
- Smudge Consulting Limited
60.1% - Industry AVG
Profitability
an operating margin of 6.8% make it as profitable than the average company (8%)
- Smudge Consulting Limited
8% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Smudge Consulting Limited
4 - Industry AVG
Pay Structure
on an average salary of £51.5k, the company has an equivalent pay structure (£51.5k)
- Smudge Consulting Limited
£51.5k - Industry AVG
Efficiency
resulting in sales per employee of £616.5k, this is more efficient (£120.1k)
- Smudge Consulting Limited
£120.1k - Industry AVG
Debtor Days
it gets paid by customers after 233 days, this is later than average (63 days)
- Smudge Consulting Limited
63 days - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (24 days)
- Smudge Consulting Limited
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smudge Consulting Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smudge Consulting Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 6.6%, this is a lower level of debt than the average (53.1%)
6.6% - Smudge Consulting Limited
53.1% - Industry AVG
SMUDGE CONSULTING LIMITED financials
Smudge Consulting Limited's latest turnover from April 2024 is estimated at £616.5 thousand and the company has net assets of £369.8 thousand. According to their latest financial statements, Smudge Consulting Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Feb 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Feb 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,975 | 1,896 | 725 | 1,564 | 1,984 | 837 | 300 | 1,284 | 1,886 | 772 | |
| Intangible Assets | |||||||||||
| Investments & Other | |||||||||||
| Debtors (Due After 1 year) | |||||||||||
| Total Fixed Assets | 1,975 | 1,896 | 725 | 1,564 | 1,984 | 837 | 300 | 1,284 | 1,886 | 772 | |
| Stock & work in progress | |||||||||||
| Trade Debtors | 393,991 | 356,877 | 370,307 | 351,216 | 383,256 | 271,324 | 178,741 | 151,814 | 6,746 | 34,604 | 15,528 |
| Group Debtors | |||||||||||
| Misc Debtors | |||||||||||
| Cash | 47,043 | 5,342 | 4,926 | ||||||||
| misc current assets | 81,695 | 13,918 | |||||||||
| total current assets | 393,991 | 356,877 | 370,307 | 351,216 | 383,256 | 353,019 | 192,659 | 151,814 | 53,789 | 39,946 | 20,454 |
| total assets | 395,966 | 358,773 | 371,032 | 352,780 | 385,240 | 353,856 | 192,959 | 153,098 | 55,675 | 40,718 | 20,454 |
| Bank overdraft | |||||||||||
| Bank loan | |||||||||||
| Trade Creditors | 25,886 | 20,257 | 37,536 | 44,965 | 52,860 | 73,092 | 48,310 | 46,505 | 22,426 | 21,481 | 7,444 |
| Group/Directors Accounts | |||||||||||
| other short term finances | |||||||||||
| hp & lease commitments | |||||||||||
| other current liabilities | |||||||||||
| total current liabilities | 25,886 | 20,257 | 37,536 | 44,965 | 52,860 | 73,092 | 48,310 | 46,505 | 22,426 | 21,481 | 7,444 |
| loans | |||||||||||
| hp & lease commitments | |||||||||||
| Accruals and Deferred Income | 276 | 452 | 2,960 | 5,260 | 3,027 | 875 | |||||
| other liabilities | |||||||||||
| provisions | 377 | 154 | |||||||||
| total long term liabilities | 276 | 452 | 2,960 | 5,260 | 3,027 | 875 | 377 | 154 | |||
| total liabilities | 26,162 | 20,257 | 37,536 | 45,417 | 55,820 | 78,352 | 51,337 | 47,380 | 22,803 | 21,635 | 7,444 |
| net assets | 369,804 | 338,516 | 333,496 | 307,363 | 329,420 | 275,504 | 141,622 | 105,718 | 32,872 | 19,083 | 13,010 |
| total shareholders funds | 369,804 | 338,516 | 333,496 | 307,363 | 329,420 | 275,504 | 141,622 | 105,718 | 32,872 | 19,083 | 13,010 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Feb 2016 | Feb 2015 | Feb 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 1,136 | 386 | |||||||||
| Amortisation | |||||||||||
| Tax | |||||||||||
| Stock | |||||||||||
| Debtors | 37,114 | -13,430 | 19,091 | -32,040 | 111,932 | 92,583 | 26,927 | 145,068 | -27,858 | 19,076 | 15,528 |
| Creditors | 5,629 | -17,279 | -7,429 | -7,895 | -20,232 | 24,782 | 1,805 | 24,079 | 945 | 14,037 | 7,444 |
| Accruals and Deferred Income | 276 | -452 | -2,508 | -2,300 | 2,233 | 2,152 | 875 | ||||
| Deferred Taxes & Provisions | -377 | 223 | 154 | ||||||||
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | |||||||||||
| cash flow from investments | |||||||||||
| 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 | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -47,043 | 41,701 | 416 | 4,926 | |||||||
| overdraft | |||||||||||
| change in cash | -47,043 | 41,701 | 416 | 4,926 |
smudge consulting limited Credit Report and Business Information
Smudge Consulting Limited Competitor Analysis
Perform a competitor analysis for smudge consulting limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in MK40 area or any other competitors across 12 key performance metrics.
smudge consulting limited Ownership
SMUDGE CONSULTING LIMITED group structure
Smudge Consulting Limited has no subsidiary companies.
Ultimate parent company
SMUDGE CONSULTING LIMITED
08413008
smudge consulting limited directors
Smudge Consulting Limited currently has 3 directors. The longest serving directors include Miss Tracy Hilliard (Feb 2013) and Miss Tracy Hilliard (Feb 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Miss Tracy Hilliard | England | 57 years | Feb 2013 | - | Director |
| Miss Tracy Hilliard | England | 57 years | Feb 2013 | - | Director |
| Miss Catherine Assink | United Kingdom | 49 years | Nov 2023 | - | Director |
P&L
April 2024turnover
616.5k
+23%
operating profit
41.7k
0%
gross margin
25.2%
-5.18%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
369.8k
+0.09%
total assets
396k
+0.1%
cash
0
0%
net assets
Total assets minus all liabilities
smudge consulting limited company details
company number
08413008
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
incorporation date
February 2013
age
12
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
THP LIMITED
auditor
-
address
27 lansdowne road, bedford, MK40 2BY
Bank
-
Legal Advisor
-
smudge consulting 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 did not find charges/mortgages relating to smudge consulting limited.
smudge consulting 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 SMUDGE CONSULTING LIMITED. This can take several minutes, an email will notify you when this has completed.
smudge consulting limited Companies House Filings - See Documents
| date | description | view/download |
|---|
