Pomanda estimates the enterprise value of SMITHY WOOD LIMITED at £221.1k based on a Turnover of £91.1k and 2.43x industry multiple (adjusted for size and gross margin).
smithy wood limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMITHY WOOD LIMITED at £0 based on an EBITDA of £-3.4k and a 4.75x industry multiple (adjusted for size and gross margin).
smithy wood limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMITHY WOOD LIMITED at £0 based on Net Assets of £-89.4k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smithy Wood LimitedOverview
Smithy Wood Limited is a live company located in sheffield, S8 0UJ with a Companies House number of 09546814. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in April 2015, it's largest shareholder is
michael eastwood
with a 100% stake. Smithy Wood Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£91.1k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Smithy Wood Limited a 1.5 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
Health Rating1.5out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £91.1k, make it smaller than the average company (£914k)
£91.1k - Smithy Wood Limited
£914k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a similar rate (5.4%)
4% - Smithy Wood Limited
5.4% - Industry AVG
Production
with a gross margin of 31.8%, this company has a higher cost of product (73%)
31.8% - Smithy Wood Limited
73% - Industry AVG
Profitability
an operating margin of -3.8% make it less profitable than the average company (28.2%)
-3.8% - Smithy Wood Limited
28.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Smithy Wood Limited
4 - Industry AVG
Pay Structure
on an average salary of £33.8k, the company has an equivalent pay structure (£33.8k)
£33.8k - Smithy Wood Limited
£33.8k - Industry AVG
Efficiency
resulting in sales per employee of £91.1k, this is less efficient (£186.9k)
£91.1k - Smithy Wood Limited
£186.9k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (32 days)
15 days - Smithy Wood Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 1501 days, this is slower than average (37 days)
1501 days - Smithy Wood Limited
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smithy Wood Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smithy Wood Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 153.7%, this is a higher level of debt than the average (70.2%)
153.7% - Smithy Wood Limited
70.2% - Industry AVG
SMITHY WOOD LIMITED financials
EXPORT
Smithy Wood Limited's latest turnover from April 2024 is estimated at £91.1 thousand and the company has net assets of -£89.4 thousand. According to their latest financial statements, Smithy Wood 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
Apr 2016
Turnover
91,069
75,493
73,621
79,893
95,027
113,955
37,110
32,773
Other Income Or Grants
Cost Of Sales
62,092
52,862
52,410
57,642
67,030
80,300
25,709
22,119
Gross Profit
28,977
22,631
21,211
22,250
27,998
33,655
11,401
10,654
Admin Expenses
32,399
29,018
25,510
21,827
34,042
53,874
53,339
18,286
Operating Profit
-3,422
-6,387
-4,299
423
-6,044
-20,219
-41,938
-7,632
Interest Payable
Interest Receivable
3
153
75
Pre-Tax Profit
-3,422
-6,387
-4,299
423
-6,044
-20,216
-41,785
-7,557
Tax
-80
Profit After Tax
-3,422
-6,387
-4,299
343
-6,044
-20,216
-41,785
-7,557
Dividends Paid
Retained Profit
-3,422
-6,387
-4,299
343
-6,044
-20,216
-41,785
-7,557
Employee Costs
33,761
31,047
30,195
27,218
28,062
27,666
26,590
25,929
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
-3,422
-6,387
-4,299
423
-6,044
-20,219
-41,938
-7,632
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Tangible Assets
157,679
162,099
157,679
157,679
157,679
157,679
157,679
123,042
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
6,531
Total Fixed Assets
157,679
162,099
157,679
157,679
157,679
157,679
164,210
123,042
Stock & work in progress
Trade Debtors
3,777
3
368
4,757
4,644
11,113
Group Debtors
Misc Debtors
5,083
4,358
3,800
2,734
2,471
2,492
6,999
2,292
Cash
860
60,162
1
misc current assets
total current assets
8,860
4,361
4,168
7,491
7,115
13,605
7,859
62,454
1
total assets
166,539
166,460
161,847
165,170
164,794
171,284
172,069
185,496
1
Bank overdraft
Bank loan
Trade Creditors
255,486
251,985
240,985
239,976
239,976
240,422
8,014
1,426
Group/Directors Accounts
212,976
191,626
other short term finances
hp & lease commitments
other current liabilities
420
total current liabilities
255,486
251,985
240,985
239,976
239,976
240,422
221,410
193,052
loans
hp & lease commitments
Accruals and Deferred Income
420
420
420
453
420
420
other liabilities
provisions
total long term liabilities
420
420
420
453
420
420
total liabilities
255,906
252,405
241,405
240,429
240,396
240,842
221,410
193,052
net assets
-89,367
-85,945
-79,558
-75,259
-75,602
-69,558
-49,341
-7,556
1
total shareholders funds
-89,367
-85,945
-79,558
-75,259
-75,602
-69,558
-49,341
-7,556
1
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Operating Activities
Operating Profit
-3,422
-6,387
-4,299
423
-6,044
-20,219
-41,938
-7,632
Depreciation
Amortisation
Tax
-80
Stock
Debtors
4,499
193
-3,323
376
-6,490
75
11,238
2,292
Creditors
3,501
11,000
1,009
-446
232,408
6,588
1,426
Accruals and Deferred Income
-33
33
420
Deferred Taxes & Provisions
Cash flow from operations
-4,420
4,420
212,114
-46,168
-8,498
Investing Activities
capital expenditure
4,420
-4,420
-34,637
-123,042
Change in Investments
cash flow from investments
4,420
-4,420
-34,637
-123,042
Financing Activities
Bank loans
Group/Directors Accounts
-212,976
21,350
191,626
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1
1
interest
3
153
75
cash flow from financing
-212,974
21,503
191,701
1
cash and cash equivalents
cash
-860
-59,302
60,161
1
overdraft
change in cash
-860
-59,302
60,161
1
smithy wood 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 smithy wood limited. Get real-time insights into smithy wood limited's credit score, group structure and payment trends.
Perform a competitor analysis for smithy wood limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in S 8 area or any other competitors across 12 key performance metrics.
smithy wood limited Ownership
SMITHY WOOD LIMITED group structure
Smithy Wood Limited has no subsidiary companies.
Ultimate parent company
SMITHY WOOD LIMITED
09546814
SMITHY WOOD LIMITED Shareholders
The sole shareholder of Smithy Wood Limited is Michael Eastwood.
michael eastwood
100%
smithy wood limited directors
Smithy Wood Limited currently has 1 director, Mr Michael Eastwood serving since Apr 2015.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
April 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
HENNESSEY & CO
auditor
-
address
nursery works, 100 little london road, sheffield, south yorkshire, S8 0UJ
Bank
-
Legal Advisor
-
smithy wood 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 smithy wood limited.
smithy wood 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 SMITHY WOOD LIMITED. This can take several minutes, an email will notify you when this has completed.
smithy wood limitedCompanies House Filings - See Documents
