Pomanda estimates the enterprise value of SMITH HOMES LIMITED at £216.5k based on a Turnover of £664.1k and 0.33x industry multiple (adjusted for size and gross margin).
smith homes limitedEstimated Valuation
£83.2k
Pomanda estimates the enterprise value of SMITH HOMES LIMITED at £83.2k based on an EBITDA of £33.5k and a 2.49x industry multiple (adjusted for size and gross margin).
smith homes limitedEstimated Valuation
£395.4k
Pomanda estimates the enterprise value of SMITH HOMES LIMITED at £395.4k based on Net Assets of £285.3k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smith Homes LimitedOverview
Smith Homes Limited is a live company located in hertfordshire, SG12 9EE with a Companies House number of 08456269. It operates in the development of building projects sector, SIC Code 41100. Founded in March 2013, it's largest shareholder is
carly smith
with a 100% stake. Smith Homes Limited is a established,
small sized company, Pomanda has estimated its turnover at
£664.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Smith Homes Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
7 Weak
Size
annual sales of £664.1k, make it smaller than the average company (£2.3m)
£664.1k - Smith Homes Limited
£2.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (6%)
-11% - Smith Homes Limited
6% - Industry AVG
Production
with a gross margin of 9.1%, this company has a higher cost of product (26.2%)
9.1% - Smith Homes Limited
26.2% - Industry AVG
Profitability
an operating margin of 5% make it less profitable than the average company (7.5%)
5% - Smith Homes Limited
7.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
1 - Smith Homes Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.3k, the company has an equivalent pay structure (£48.3k)
£48.3k - Smith Homes Limited
£48.3k - Industry AVG
Efficiency
resulting in sales per employee of £664.1k, this is more efficient (£278.4k)
£664.1k - Smith Homes Limited
£278.4k - Industry AVG
Debtor Days
it gets paid by customers after 156 days, this is later than average (27 days)
156 days - Smith Homes Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 32 days, this is close to average (31 days)
32 days - Smith Homes Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smith Homes Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smith Homes Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.1%, this is a higher level of debt than the average (73.8%)
83.1% - Smith Homes Limited
73.8% - Industry AVG
SMITH HOMES LIMITED financials
EXPORT
Smith Homes Limited's latest turnover from March 2024 is estimated at £664.1 thousand and the company has net assets of £285.3 thousand. According to their latest financial statements, Smith Homes Limited has 1 employee and maintains cash reserves of 0 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
Mar 2014
Turnover
664,143
582,699
503,963
957,732
206,645
229,029
185,353
157,888
61,535
39,608
1,396,543
Other Income Or Grants
Cost Of Sales
603,791
528,039
459,948
872,377
185,559
204,817
165,156
139,457
54,746
35,278
1,243,528
Gross Profit
60,352
54,660
44,015
85,355
21,085
24,213
20,197
18,431
6,789
4,331
153,015
Admin Expenses
26,888
12,972
121,190
105,078
144,510
-20,943
-41,528
-583,616
-25,954
88,651
216,749
Operating Profit
33,464
41,688
-77,175
-19,723
-123,425
45,156
61,725
602,047
32,743
-84,320
-63,734
Interest Payable
Interest Receivable
16
99
173
106
Pre-Tax Profit
33,464
41,688
-77,175
-19,723
-123,425
45,156
61,725
602,063
32,841
-84,147
-63,628
Tax
-8,366
-7,921
-8,580
-11,728
-120,412
-6,568
Profit After Tax
25,098
33,767
-77,175
-19,723
-123,425
36,576
49,997
481,650
26,273
-84,147
-63,628
Dividends Paid
Retained Profit
25,098
33,767
-77,175
-19,723
-123,425
36,576
49,997
481,650
26,273
-84,147
-63,628
Employee Costs
48,276
45,947
44,453
86,544
43,421
42,506
42,168
41,364
40,024
38,216
110,053
Number Of Employees
1
1
1
2
1
1
1
1
1
1
3
EBITDA*
33,464
41,688
-77,175
-19,723
-123,425
45,156
61,725
602,047
32,743
-84,320
-63,734
* 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
Mar 2014
Tangible Assets
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
578,614
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
1,400,000
578,614
Stock & work in progress
5,000
5,000
Trade Debtors
284,240
263,934
218,146
230,038
51,019
70,883
58,384
54,840
Group Debtors
Misc Debtors
13,000
13,000
Cash
12,645
26,830
42,540
misc current assets
13,000
13,000
total current assets
284,240
263,934
218,146
243,038
64,019
83,883
71,384
54,840
17,645
31,830
42,540
total assets
1,684,240
1,663,934
1,618,146
1,643,038
1,464,019
1,483,883
1,471,384
1,454,840
1,417,645
1,431,830
621,154
Bank overdraft
Bank loan
Trade Creditors
53,365
49,992
56,801
209,448
37,967
25,627
17,048
4,227
26,620
16,620
407,317
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
53,365
49,992
56,801
209,448
37,967
25,627
17,048
4,227
26,620
16,620
407,317
loans
hp & lease commitments
Accruals and Deferred Income
1,491
2,132
1,764
5,604
2,943
5,202
2,858
2,812
other liabilities
1,344,121
1,351,645
1,333,183
1,124,413
1,099,813
1,006,333
1,041,333
1,087,653
1,052,673
1,103,131
277,464
provisions
total long term liabilities
1,345,612
1,353,777
1,334,947
1,130,017
1,102,756
1,011,535
1,044,191
1,090,465
1,052,673
1,103,131
277,464
total liabilities
1,398,977
1,403,769
1,391,748
1,339,465
1,140,723
1,037,162
1,061,239
1,094,692
1,079,293
1,119,751
684,781
net assets
285,263
260,165
226,398
303,573
323,296
446,721
410,145
360,148
338,352
312,079
-63,627
total shareholders funds
285,263
260,165
226,398
303,573
323,296
446,721
410,145
360,148
338,352
312,079
-63,627
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
33,464
41,688
-77,175
-19,723
-123,425
45,156
61,725
602,047
32,743
-84,320
-63,734
Depreciation
Amortisation
Tax
-8,366
-7,921
-8,580
-11,728
-120,412
-6,568
Stock
-5,000
5,000
Debtors
20,306
45,788
-24,892
179,019
-6,864
12,499
3,544
54,840
Creditors
3,373
-6,809
-152,647
171,481
12,340
8,579
12,821
-22,393
10,000
-390,697
407,317
Accruals and Deferred Income
-641
368
-3,840
2,661
-2,259
2,344
46
2,812
Deferred Taxes & Provisions
Cash flow from operations
7,524
-18,462
-208,770
-24,600
-106,480
35,000
59,320
412,214
36,175
-480,017
343,583
Investing Activities
capital expenditure
-821,386
-578,614
Change in Investments
cash flow from investments
-821,386
-578,614
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-7,524
18,462
208,770
24,600
93,480
-35,000
-46,320
34,980
-50,458
825,667
277,464
share issue
-459,854
459,853
1
interest
16
99
173
106
cash flow from financing
-7,524
18,462
208,770
24,600
93,480
-35,000
-46,320
-424,858
-50,359
1,285,693
277,571
cash and cash equivalents
cash
-12,645
-14,185
-15,710
42,540
overdraft
change in cash
-12,645
-14,185
-15,710
42,540
smith homes 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 smith homes limited. Get real-time insights into smith homes limited's credit score, group structure and payment trends.
Perform a competitor analysis for smith homes limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in SG12 area or any other competitors across 12 key performance metrics.
smith homes limited Ownership
SMITH HOMES LIMITED group structure
Smith Homes Limited has no subsidiary companies.
Ultimate parent company
SMITH HOMES LIMITED
08456269
SMITH HOMES LIMITED Shareholders
The sole shareholder of Smith Homes Limited is Carly Smith.
carly smith
100%
smith homes limited directors
Smith Homes Limited currently has 1 director, Miss Carly Smith serving since Mar 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 smith homes limited.
smith homes 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 SMITH HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
smith homes limitedCompanies House Filings - See Documents
