Pomanda estimates the enterprise value of SMASH TRAINING LTD at £35.7k based on a Turnover of £78.8k and 0.45x industry multiple (adjusted for size and gross margin).
smash training ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of SMASH TRAINING LTD at £0 based on an EBITDA of £-19.5k and a 3.88x industry multiple (adjusted for size and gross margin).
smash training ltdEstimated Valuation
£74.6k
Pomanda estimates the enterprise value of SMASH TRAINING LTD at £74.6k based on Net Assets of £29.4k and 2.54x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smash Training LtdOverview
Smash Training Ltd is a live company located in leeds, LS17 6HX with a Companies House number of 09678080. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in July 2015, it's largest shareholder is
sarah hinchliffe
with a 50% stake. Smash Training Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£78.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Smash Training Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
7 Weak
Size
annual sales of £78.8k, make it smaller than the average company (£510k)
£78.8k - Smash Training Ltd
£510k - Industry AVG
Growth
3 year (CAGR) sales growth of -37%, show it is growing at a slower rate (11.4%)
-37% - Smash Training Ltd
11.4% - Industry AVG
Production
with a gross margin of 59.2%, this company has a comparable cost of product (59.2%)
59.2% - Smash Training Ltd
59.2% - Industry AVG
Profitability
an operating margin of -24.8% make it less profitable than the average company (8%)
-24.8% - Smash Training Ltd
8% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Smash Training Ltd
5 - Industry AVG
Pay Structure
on an average salary of £52.2k, the company has an equivalent pay structure (£52.2k)
£52.2k - Smash Training Ltd
£52.2k - Industry AVG
Efficiency
resulting in sales per employee of £39.4k, this is less efficient (£121.3k)
£39.4k - Smash Training Ltd
£121.3k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (61 days)
16 days - Smash Training Ltd
61 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (25 days)
0 days - Smash Training Ltd
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smash Training Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 70 weeks, this is more cash available to meet short term requirements (26 weeks)
70 weeks - Smash Training Ltd
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 71.5%, this is a higher level of debt than the average (54.1%)
71.5% - Smash Training Ltd
54.1% - Industry AVG
SMASH TRAINING LTD financials
EXPORT
Smash Training Ltd's latest turnover from May 2024 is estimated at £78.8 thousand and the company has net assets of £29.4 thousand. According to their latest financial statements, Smash Training Ltd has 2 employees and maintains cash reserves of £99.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Turnover
78,752
97,353
102,263
314,102
122,904
89,630
822,864
462,844
661
Other Income Or Grants
Cost Of Sales
32,163
40,419
40,182
124,455
44,009
29,461
271,968
151,143
229
Gross Profit
46,589
56,933
62,081
189,648
78,895
60,169
550,896
311,700
433
Admin Expenses
66,126
48,721
51,397
219,205
72,060
53,139
509,887
304,012
433
Operating Profit
-19,537
8,212
10,684
-29,557
6,835
7,030
41,009
7,688
Interest Payable
Interest Receivable
5,990
6,382
1,584
167
174
663
Pre-Tax Profit
-13,547
14,595
12,268
-29,390
7,010
7,693
41,009
7,688
Tax
-3,649
-2,331
-1,332
-1,462
-7,792
-1,461
Profit After Tax
-13,547
10,946
9,937
-29,390
5,678
6,231
33,217
6,227
Dividends Paid
Retained Profit
-13,547
10,946
9,937
-29,390
5,678
6,231
33,217
6,227
Employee Costs
104,483
95,433
93,746
90,708
82,713
101,295
354,110
194,513
52,364
Number Of Employees
2
2
2
2
2
2
7
4
1
EBITDA*
-19,537
8,212
10,684
-29,552
7,091
7,286
41,009
7,688
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Tangible Assets
5
261
517
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
5
261
517
Stock & work in progress
Trade Debtors
3,582
10,796
15,010
90,829
14,267
1,500
177,599
91,023
100
Group Debtors
Misc Debtors
27
50
32
379
Cash
99,679
128,511
155,148
161,567
172,004
176,761
misc current assets
total current assets
103,288
139,357
170,190
252,775
186,271
178,261
177,599
91,023
100
total assets
103,288
139,357
170,190
252,775
186,276
178,522
178,116
91,023
100
Bank overdraft
Bank loan
Trade Creditors
69
1
1
5,917
138,672
84,796
Group/Directors Accounts
20,667
355
1,864
1,552
1,136
720
other short term finances
hp & lease commitments
other current liabilities
53,153
96,055
136,325
223,243
133,687
132,027
total current liabilities
73,889
96,411
138,190
230,712
134,823
132,747
138,672
84,796
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
73,889
96,411
138,190
230,712
134,823
132,747
138,672
84,796
net assets
29,399
42,946
32,000
22,063
51,453
45,775
39,444
6,227
100
total shareholders funds
29,399
42,946
32,000
22,063
51,453
45,775
39,444
6,227
100
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Operating Activities
Operating Profit
-19,537
8,212
10,684
-29,557
6,835
7,030
41,009
7,688
Depreciation
5
256
256
Amortisation
Tax
-3,649
-2,331
-1,332
-1,462
-7,792
-1,461
Stock
Debtors
-7,237
-4,196
-76,166
76,941
12,767
-176,099
86,576
90,923
100
Creditors
68
-5,916
5,917
-138,672
53,876
84,796
Accruals and Deferred Income
-42,902
-40,270
-86,918
89,556
1,660
132,027
Deferred Taxes & Provisions
Cash flow from operations
-55,134
-31,511
-8,315
-11,020
-5,348
175,278
517
100
-100
Investing Activities
capital expenditure
-517
Change in Investments
cash flow from investments
-517
Financing Activities
Bank loans
Group/Directors Accounts
20,312
-1,509
312
416
416
720
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
-100
100
interest
5,990
6,382
1,584
167
174
663
cash flow from financing
26,302
4,873
1,896
583
590
1,483
-100
100
cash and cash equivalents
cash
-28,832
-26,637
-6,419
-10,437
-4,757
176,761
overdraft
change in cash
-28,832
-26,637
-6,419
-10,437
-4,757
176,761
smash training 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 smash training ltd. Get real-time insights into smash training ltd's credit score, group structure and payment trends.
Perform a competitor analysis for smash training ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in LS17 area or any other competitors across 12 key performance metrics.
smash training ltd Ownership
SMASH TRAINING LTD group structure
Smash Training Ltd has no subsidiary companies.
Ultimate parent company
SMASH TRAINING LTD
09678080
SMASH TRAINING LTD Shareholders
The largest shareholders in Smash Training Ltd include Sarah Hinchliffe and Sally Mcallinney.
sarah hinchliffe
50%
sally mcallinney
50%
smash training ltd directors
Smash Training Ltd currently has 2 directors.
The longest serving directors include
Ms Sally McAlinney (Jul 2015) and
Mrs Sarah Hinchliffe (Jul 2015).
70229 - Management consultancy activities (other than financial management)
incorporation date
July 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2024
previous names
N/A
accountant
ACCOUNTANCY EXTRA
auditor
-
address
860 scott hall road, moortown, leeds, west yorkshire, LS17 6HX
Bank
-
Legal Advisor
-
smash training 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 smash training ltd.
smash training 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 SMASH TRAINING LTD. This can take several minutes, an email will notify you when this has completed.
smash training ltdCompanies House Filings - See Documents
