3, warehouse w, 3 western gateway, royal victoria docks, london, E16 1BD
Website
-
developments by smc ltdEstimated Valuation
£837.7k
Pomanda estimates the enterprise value of DEVELOPMENTS BY SMC LTD at £837.7k based on a Turnover of £1.7m and 0.5x industry multiple (adjusted for size and gross margin).
developments by smc ltdEstimated Valuation
£919.6k
Pomanda estimates the enterprise value of DEVELOPMENTS BY SMC LTD at £919.6k based on an EBITDA of £242.6k and a 3.79x industry multiple (adjusted for size and gross margin).
developments by smc ltdEstimated Valuation
£272.6k
Pomanda estimates the enterprise value of DEVELOPMENTS BY SMC LTD at £272.6k based on Net Assets of £196.7k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Developments By Smc LtdOverview
Developments By Smc Ltd is a live company located in royal victoria docks, E16 1BD with a Companies House number of 09526605. It operates in the development of building projects sector, SIC Code 41100. Founded in April 2015, it's largest shareholder is
martin carrington
with a 50% stake. Developments By Smc Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£1.7m with
declining
growth in recent years.
Pomanda's financial health check has awarded Developments By Smc Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
2 Regular
4 Weak
Size
annual sales of £1.7m, make it smaller than the average company (£2.2m)
£1.7m - Developments By Smc Ltd
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (2.3%)
-6% - Developments By Smc Ltd
2.3% - Industry AVG
Production
with a gross margin of 25.9%, this company has a comparable cost of product (25.9%)
25.9% - Developments By Smc Ltd
25.9% - Industry AVG
Profitability
an operating margin of 14.4% make it more profitable than the average company (8.4%)
14.4% - Developments By Smc Ltd
8.4% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Developments By Smc Ltd
6 - Industry AVG
Pay Structure
on an average salary of £45.9k, the company has an equivalent pay structure (£45.9k)
£45.9k - Developments By Smc Ltd
£45.9k - Industry AVG
Efficiency
resulting in sales per employee of £842.7k, this is more efficient (£271.2k)
£842.7k - Developments By Smc Ltd
£271.2k - Industry AVG
Debtor Days
it gets paid by customers after 42 days, this is later than average (28 days)
42 days - Developments By Smc Ltd
28 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Developments By Smc Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Developments By Smc Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Developments By Smc Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Developments By Smc Ltd
- - Industry AVG
DEVELOPMENTS BY SMC LTD financials
EXPORT
Developments By Smc Ltd's latest turnover from March 2023 is estimated at £1.7 million and the company has net assets of £196.7 thousand. According to their latest financial statements, Developments By Smc Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2023
Mar 2022
Mar 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Turnover
1,685,312
221,992
1,222,767
2,018,466
2,492,729
1,457,603
1,326,935
1,204,817
Other Income Or Grants
Cost Of Sales
1,249,317
167,625
923,858
1,489,724
1,782,990
1,026,274
915,156
846,665
Gross Profit
435,995
54,367
298,909
528,743
709,739
431,329
411,778
358,151
Admin Expenses
193,443
251,072
89,704
572,979
619,692
432,850
412,260
359,074
Operating Profit
242,552
-196,705
209,205
-44,236
90,047
-1,521
-482
-923
Interest Payable
Interest Receivable
229
31
185
1,392
2
2
3
Pre-Tax Profit
242,552
-196,476
209,236
-44,051
91,438
-1,519
-480
-920
Tax
-46,085
-39,755
-17,373
Profit After Tax
196,467
-196,476
169,481
-44,051
74,065
-1,519
-480
-920
Dividends Paid
Retained Profit
196,467
-196,476
169,481
-44,051
74,065
-1,519
-480
-920
Employee Costs
91,893
88,906
86,544
86,156
84,667
83,784
82,544
41,212
Number Of Employees
2
2
2
2
2
2
2
1
EBITDA*
242,552
-196,705
209,205
-44,236
90,047
-1,521
-482
-923
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2023
Mar 2022
Mar 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
634,197
284,217
313,416
311,228
308,857
Trade Debtors
196,667
100
227,440
5,641
Group Debtors
Misc Debtors
Cash
61,109
30
370,830
278
485
1,208
misc current assets
total current assets
196,667
100
288,549
639,868
655,047
313,694
311,713
310,065
total assets
196,667
100
288,549
639,868
655,047
313,694
311,713
310,065
Bank overdraft
Bank loan
Trade Creditors
41,873
612,673
583,801
316,513
313,013
310,885
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
41,873
612,673
583,801
316,513
313,013
310,885
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
50,000
provisions
total long term liabilities
50,000
total liabilities
91,873
612,673
583,801
316,513
313,013
310,885
net assets
196,667
100
196,676
27,195
71,246
-2,819
-1,300
-820
total shareholders funds
196,667
100
196,676
27,195
71,246
-2,819
-1,300
-820
Mar 2023
Mar 2022
Mar 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Operating Activities
Operating Profit
242,552
-196,705
209,205
-44,236
90,047
-1,521
-482
-923
Depreciation
Amortisation
Tax
-46,085
-39,755
-17,373
Stock
-634,197
349,980
-29,199
2,188
2,371
308,857
Debtors
196,567
-227,340
221,799
5,641
Creditors
-41,873
-570,800
28,872
267,288
3,500
2,128
310,885
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-100
-11,238
11,048
-370,985
369,161
-209
-725
1,105
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
-50,000
50,000
share issue
100
-100
100
interest
229
31
185
1,392
2
2
3
cash flow from financing
100
-49,871
50,031
185
1,392
2
2
103
cash and cash equivalents
cash
-61,109
61,079
-370,800
370,552
-207
-723
1,208
overdraft
change in cash
-61,109
61,079
-370,800
370,552
-207
-723
1,208
developments by smc 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 developments by smc ltd. Get real-time insights into developments by smc ltd's credit score, group structure and payment trends.
Perform a competitor analysis for developments by smc ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in E16 area or any other competitors across 12 key performance metrics.
developments by smc ltd Ownership
DEVELOPMENTS BY SMC LTD group structure
Developments By Smc Ltd has no subsidiary companies.
Ultimate parent company
DEVELOPMENTS BY SMC LTD
09526605
DEVELOPMENTS BY SMC LTD Shareholders
The largest shareholders in Developments By Smc Ltd include Martin Carrington and Stephen Goodall.
martin carrington
50%
stephen goodall
50%
developments by smc ltd directors
Developments By Smc Ltd currently has 2 directors.
The longest serving directors include
Mr Stephen Goodall (Apr 2015) and
Mr Martin Carrington (Apr 2015).
3, warehouse w, 3 western gateway, royal victoria docks, london, E16 1BD
Bank
-
Legal Advisor
-
developments by smc 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 developments by smc ltd.
developments by smc 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 DEVELOPMENTS BY SMC LTD. This can take several minutes, an email will notify you when this has completed.
developments by smc ltdCompanies House Filings - See Documents
