Pomanda estimates the enterprise value of SHREWD LTD at £28.3k based on a Turnover of £52.1k and 0.54x industry multiple (adjusted for size and gross margin).
shrewd ltdEstimated Valuation
£7.5k
Pomanda estimates the enterprise value of SHREWD LTD at £7.5k based on an EBITDA of £2.3k and a 3.3x industry multiple (adjusted for size and gross margin).
shrewd ltdEstimated Valuation
£12k
Pomanda estimates the enterprise value of SHREWD LTD at £12k based on Net Assets of £3.9k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Shrewd LtdOverview
Shrewd Ltd is a live company located in london, SE1 6FP with a Companies House number of 09213945. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in September 2014, it's largest shareholder is
esi acquah
with a 75% stake. Shrewd Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£52.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Shrewd Ltd a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
3 Regular
7 Weak
Size
annual sales of £52.1k, make it smaller than the average company (£237.8k)
£52.1k - Shrewd Ltd
£237.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (6.1%)
-7% - Shrewd Ltd
6.1% - Industry AVG
Production
with a gross margin of 35.5%, this company has a higher cost of product (76.6%)
35.5% - Shrewd Ltd
76.6% - Industry AVG
Profitability
an operating margin of 4.3% make it less profitable than the average company (9.1%)
4.3% - Shrewd Ltd
9.1% - Industry AVG
Employees
with 3 employees, this is similar to the industry average (3)
3 - Shrewd Ltd
3 - Industry AVG
Pay Structure
on an average salary of £36.3k, the company has an equivalent pay structure (£36.3k)
£36.3k - Shrewd Ltd
£36.3k - Industry AVG
Efficiency
resulting in sales per employee of £17.4k, this is less efficient (£82.9k)
£17.4k - Shrewd Ltd
£82.9k - Industry AVG
Debtor Days
it gets paid by customers after 60 days, this is near the average (71 days)
60 days - Shrewd Ltd
71 days - Industry AVG
Creditor Days
its suppliers are paid after 18 days, this is quicker than average (25 days)
18 days - Shrewd Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Shrewd Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Shrewd Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 75.7%, this is a higher level of debt than the average (57.4%)
75.7% - Shrewd Ltd
57.4% - Industry AVG
SHREWD LTD financials
EXPORT
Shrewd Ltd's latest turnover from September 2023 is estimated at £52.1 thousand and the company has net assets of £3.9 thousand. According to their latest financial statements, Shrewd Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Turnover
52,078
33,601
29,354
64,226
72,885
7,984
10,603
227
1,657
Other Income Or Grants
Cost Of Sales
33,614
21,595
16,802
32,727
33,142
3,511
4,995
117
750
Gross Profit
18,465
12,005
12,552
31,500
39,744
4,473
5,608
111
908
Admin Expenses
16,208
10,719
11,601
31,160
39,770
4,398
5,652
-39
880
Operating Profit
2,257
1,286
951
340
-26
75
-44
150
28
Interest Payable
Interest Receivable
1
2
Pre-Tax Profit
2,257
1,286
951
340
-26
75
-44
151
30
Tax
-564
-244
-181
-65
-14
-30
-6
Profit After Tax
1,693
1,042
770
275
-26
61
-44
121
24
Dividends Paid
Retained Profit
1,693
1,042
770
275
-26
61
-44
121
24
Employee Costs
108,923
72,488
65,265
137,512
173,165
32,467
33,448
38,065
38,968
Number Of Employees
3
2
2
5
5
1
1
1
1
EBITDA*
2,257
1,286
951
340
-26
75
-44
150
28
* Earnings Before Interest, Tax, Depreciation and Amortisation
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Tangible Assets
7,520
11,280
15,040
1,272
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
7,520
11,280
15,040
1,272
Stock & work in progress
Trade Debtors
8,589
6,661
5,651
1,798
4,264
4,418
4,762
532
Group Debtors
Misc Debtors
Cash
700
misc current assets
total current assets
8,589
6,661
5,651
1,798
4,264
4,418
4,762
1,232
total assets
16,109
17,941
20,691
1,798
4,264
4,418
4,762
1,272
1,232
Bank overdraft
Bank loan
Trade Creditors
1,687
1,212
1,004
1,387
4,128
4,256
4,661
1,127
1,108
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,687
1,212
1,004
1,387
4,128
4,256
4,661
1,127
1,108
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
10,506
14,506
18,506
provisions
total long term liabilities
10,506
14,506
18,506
total liabilities
12,193
15,718
19,510
1,387
4,128
4,256
4,661
1,127
1,108
net assets
3,916
2,223
1,181
411
136
162
101
145
124
total shareholders funds
3,916
2,223
1,181
411
136
162
101
145
124
Sep 2023
Sep 2022
Sep 2021
Sep 2020
Sep 2019
Sep 2018
Sep 2017
Sep 2016
Sep 2015
Operating Activities
Operating Profit
2,257
1,286
951
340
-26
75
-44
150
28
Depreciation
Amortisation
Tax
-564
-244
-181
-65
-14
-30
-6
Stock
Debtors
1,928
1,010
3,853
-2,466
-154
-344
4,762
-532
532
Creditors
475
208
-383
-2,741
-128
-405
3,534
19
1,108
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
240
240
-3,466
-1,272
671
598
Investing Activities
capital expenditure
3,760
3,760
-15,040
1,272
-1,272
Change in Investments
cash flow from investments
3,760
3,760
-15,040
1,272
-1,272
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-4,000
-4,000
18,506
share issue
-100
100
interest
1
2
cash flow from financing
-4,000
-4,000
18,506
-99
102
cash and cash equivalents
cash
-700
700
overdraft
change in cash
-700
700
shrewd ltd 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 shrewd ltd. Get real-time insights into shrewd ltd's credit score, group structure and payment trends.
Perform a competitor analysis for shrewd ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SE1 area or any other competitors across 12 key performance metrics.
shrewd ltd Ownership
SHREWD LTD group structure
Shrewd Ltd has no subsidiary companies.
Ultimate parent company
SHREWD LTD
09213945
SHREWD LTD Shareholders
The largest shareholders in Shrewd Ltd include Esi Acquah and Samuel Nti.
esi acquah
75%
samuel nti
25%
shrewd ltd directors
Shrewd Ltd currently has 1 director, Mr Samuel Nti serving since Sep 2014.
70229 - Management consultancy activities (other than financial management)
69203 - Tax consultancy
69202 - Bookkeeping activities
incorporation date
September 2014
age
11
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
September 2023
previous names
N/A
accountant
-
auditor
-
address
241 southwark bridge road, london, SE1 6FP
Bank
-
Legal Advisor
-
shrewd ltd 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 shrewd ltd.
shrewd ltd 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 SHREWD LTD. This can take several minutes, an email will notify you when this has completed.
