smart project construction ltd.
smart project construction ltd. Company Information
Company Number
09330326
Website
-Registered Address
11 high street, hampton wick, kingston upon thames, KT1 4DA
Industry
Other construction installation
Other building completion and finishing
Telephone
02073764668
Next Accounts Due
August 2025
Group Structure
View All
Directors
Piotr Paczes9 Years
Shareholders
piotr paczes 60%
aneta diana paczes 40%
smart project construction ltd. Estimated Valuation
Pomanda estimates the enterprise value of SMART PROJECT CONSTRUCTION LTD. at £182k based on a Turnover of £542.1k and 0.34x industry multiple (adjusted for size and gross margin).
smart project construction ltd. Estimated Valuation
Pomanda estimates the enterprise value of SMART PROJECT CONSTRUCTION LTD. at £0 based on an EBITDA of £-50.7k and a 3.39x industry multiple (adjusted for size and gross margin).
smart project construction ltd. Estimated Valuation
Pomanda estimates the enterprise value of SMART PROJECT CONSTRUCTION LTD. at £109.2k based on Net Assets of £175.8k and 0.62x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smart Project Construction Ltd. Overview
Smart Project Construction Ltd. is a live company located in kingston upon thames, KT1 4DA with a Companies House number of 09330326. It operates in the other building completion and finishing sector, SIC Code 43390. Founded in November 2014, it's largest shareholder is piotr paczes with a 60% stake. Smart Project Construction Ltd. is a established, small sized company, Pomanda has estimated its turnover at £542.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smart Project Construction Ltd. Health Check
Pomanda's financial health check has awarded Smart Project Construction Ltd. a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
2 Regular
6 Weak
Size
annual sales of £542.1k, make it in line with the average company (£606.8k)
- Smart Project Construction Ltd.
£606.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -9%, show it is growing at a slower rate (8.4%)
- Smart Project Construction Ltd.
8.4% - Industry AVG
Production
with a gross margin of 15.4%, this company has a higher cost of product (27.1%)
- Smart Project Construction Ltd.
27.1% - Industry AVG
Profitability
an operating margin of -9.4% make it less profitable than the average company (6.2%)
- Smart Project Construction Ltd.
6.2% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - Smart Project Construction Ltd.
4 - Industry AVG
Pay Structure
on an average salary of £35.9k, the company has an equivalent pay structure (£35.9k)
- Smart Project Construction Ltd.
£35.9k - Industry AVG
Efficiency
resulting in sales per employee of £271k, this is more efficient (£147.2k)
- Smart Project Construction Ltd.
£147.2k - Industry AVG
Debtor Days
it gets paid by customers after 151 days, this is later than average (50 days)
- Smart Project Construction Ltd.
50 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is quicker than average (35 days)
- Smart Project Construction Ltd.
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Smart Project Construction Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smart Project Construction Ltd.
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 22.1%, this is a lower level of debt than the average (68.2%)
22.1% - Smart Project Construction Ltd.
68.2% - Industry AVG
SMART PROJECT CONSTRUCTION LTD. financials
Smart Project Construction Ltd.'s latest turnover from November 2023 is estimated at £542.1 thousand and the company has net assets of £175.8 thousand. According to their latest financial statements, Smart Project Construction Ltd. has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 2 | 2 | 2 | 2 | 2 | ||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 439 | 3,648 | 11,877 | 29,037 | 1,978 | 7,225 | 9,633 | 12,844 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 439 | 3,648 | 11,877 | 29,037 | 1,978 | 7,225 | 9,633 | 12,844 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 225,200 | 288,002 | 308,954 | 307,401 | 269,290 | 172,943 | 114,672 | 159,142 | 27,200 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,736 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 25,833 | 55,390 | 0 | 0 |
| total current assets | 225,200 | 288,002 | 308,954 | 307,401 | 269,290 | 198,776 | 170,062 | 159,142 | 42,936 |
| total assets | 225,639 | 291,650 | 320,831 | 336,438 | 271,268 | 206,001 | 179,695 | 171,986 | 42,936 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 32,031 | 37,634 | 46,943 | 70,048 | 104,110 | 83,397 | 99,956 | 108,781 | 111,866 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 32,031 | 37,634 | 46,943 | 70,048 | 104,110 | 83,397 | 99,956 | 108,781 | 111,866 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 2,840 | 0 | 1,500 | 0 |
| other liabilities | 17,841 | 27,500 | 38,867 | 50,000 | 0 | 4,479 | 8,813 | 12,149 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 17,841 | 27,500 | 38,867 | 50,000 | 0 | 7,319 | 8,813 | 13,649 | 0 |
| total liabilities | 49,872 | 65,134 | 85,810 | 120,048 | 104,110 | 90,716 | 108,769 | 122,430 | 111,866 |
| net assets | 175,767 | 226,516 | 235,021 | 216,390 | 167,158 | 115,285 | 70,926 | 49,556 | -68,930 |
| total shareholders funds | 175,767 | 226,516 | 235,021 | 216,390 | 167,158 | 115,285 | 70,926 | 49,556 | -68,930 |
| Nov 2023 | Nov 2022 | Nov 2021 | Nov 2020 | Nov 2019 | Nov 2018 | Nov 2017 | Nov 2016 | Nov 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | ||||||||
| Amortisation | 0 | ||||||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -62,802 | -20,952 | 1,553 | 38,111 | 96,347 | 58,271 | -44,470 | 131,942 | 27,200 |
| Creditors | -5,603 | -9,309 | -23,105 | -34,062 | 20,713 | -16,559 | -8,825 | -3,085 | 111,866 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -2,840 | 2,840 | -1,500 | 1,500 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -9,659 | -11,367 | -11,133 | 50,000 | -4,479 | -4,334 | -3,336 | 12,149 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,736 | 15,736 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15,736 | 15,736 |
smart project construction ltd. Credit Report and Business Information
Smart Project Construction Ltd. Competitor Analysis
Perform a competitor analysis for smart project construction ltd. by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in KT1 area or any other competitors across 12 key performance metrics.
smart project construction ltd. Ownership
SMART PROJECT CONSTRUCTION LTD. group structure
Smart Project Construction Ltd. has no subsidiary companies.
Ultimate parent company
SMART PROJECT CONSTRUCTION LTD.
09330326
smart project construction ltd. directors
Smart Project Construction Ltd. currently has 1 director, Mr Piotr Paczes serving since Nov 2014.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Piotr Paczes | England | 49 years | Nov 2014 | - | Director |
P&L
November 2023turnover
542.1k
-12%
operating profit
-50.7k
0%
gross margin
15.5%
-2.89%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
November 2023net assets
175.8k
-0.22%
total assets
225.6k
-0.23%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
smart project construction ltd. company details
company number
09330326
Type
Private limited with Share Capital
industry
43290 - Other construction installation
43390 - Other building completion and finishing
incorporation date
November 2014
age
10
incorporated
UK
accounts
Micro-Entity Accounts
ultimate parent company
previous names
N/A
last accounts submitted
November 2023
address
11 high street, hampton wick, kingston upon thames, KT1 4DA
accountant
-
auditor
-
smart project construction 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 smart project construction ltd..
smart project construction ltd. Companies House Filings - See Documents
| date | description | view/download |
|---|
