Pomanda estimates the enterprise value of SMITH HOMES 6 LIMITED at £4.5m based on a Turnover of £10.8m and 0.41x industry multiple (adjusted for size and gross margin).
smith homes 6 limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMITH HOMES 6 LIMITED at £0 based on an EBITDA of £-218k and a 3.16x industry multiple (adjusted for size and gross margin).
smith homes 6 limitedEstimated Valuation
£356k
Pomanda estimates the enterprise value of SMITH HOMES 6 LIMITED at £356k based on Net Assets of £256.8k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smith Homes 6 LimitedOverview
Smith Homes 6 Limited is a live company located in hertfordshire, SG12 9EE with a Companies House number of 09877089. It operates in the development of building projects sector, SIC Code 41100. Founded in November 2015, it's largest shareholder is
carly smith
with a 100% stake. Smith Homes 6 Limited is a established,
mid sized company, Pomanda has estimated its turnover at
£10.8m with
declining
growth in recent years.
Pomanda's financial health check has awarded Smith Homes 6 Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £10.8m, make it larger than the average company (£2.2m)
£10.8m - Smith Homes 6 Limited
£2.2m - Industry AVG
Growth
3 year (CAGR) sales growth of -20%, show it is growing at a slower rate (3.9%)
-20% - Smith Homes 6 Limited
3.9% - Industry AVG
Production
with a gross margin of 9.7%, this company has a higher cost of product (26.6%)
9.7% - Smith Homes 6 Limited
26.6% - Industry AVG
Profitability
an operating margin of -2% make it less profitable than the average company (6.8%)
-2% - Smith Homes 6 Limited
6.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (6)
2 - Smith Homes 6 Limited
6 - Industry AVG
Pay Structure
on an average salary of £47.1k, the company has an equivalent pay structure (£47.1k)
£47.1k - Smith Homes 6 Limited
£47.1k - Industry AVG
Efficiency
resulting in sales per employee of £5.4m, this is more efficient (£267.8k)
£5.4m - Smith Homes 6 Limited
£267.8k - Industry AVG
Debtor Days
it gets paid by customers after 141 days, this is later than average (28 days)
141 days - Smith Homes 6 Limited
28 days - Industry AVG
Creditor Days
its suppliers are paid after 73 days, this is slower than average (30 days)
73 days - Smith Homes 6 Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smith Homes 6 Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smith Homes 6 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.3%, this is a higher level of debt than the average (72.6%)
94.3% - Smith Homes 6 Limited
72.6% - Industry AVG
SMITH HOMES 6 LIMITED financials
EXPORT
Smith Homes 6 Limited's latest turnover from November 2023 is estimated at £10.8 million and the company has net assets of £256.8 thousand. According to their latest financial statements, Smith Homes 6 Limited 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
Turnover
10,810,695
10,412,868
17,021,837
20,860,691
25,328,778
12,127,114
7,934,847
29,597,224
Other Income Or Grants
Cost Of Sales
9,761,771
9,401,084
15,543,180
18,810,839
22,732,861
10,856,403
7,025,885
26,127,264
Gross Profit
1,048,924
1,011,784
1,478,658
2,049,852
2,595,917
1,270,711
908,962
3,469,959
Admin Expenses
1,266,965
555,199
-28,600
763,437
3,221,029
1,460,620
2,174,392
3,547,356
Operating Profit
-218,041
456,585
1,507,258
1,286,415
-625,112
-189,909
-1,265,430
-77,397
Interest Payable
Interest Receivable
Pre-Tax Profit
-218,041
456,585
1,507,258
1,286,415
-625,112
-189,909
-1,265,430
-77,397
Tax
-86,751
-286,379
-244,419
Profit After Tax
-218,041
369,834
1,220,879
1,041,996
-625,112
-189,909
-1,265,430
-77,397
Dividends Paid
Retained Profit
-218,041
369,834
1,220,879
1,041,996
-625,112
-189,909
-1,265,430
-77,397
Employee Costs
94,293
134,669
131,532
129,403
1,489,687
758,550
499,402
1,682,903
Number Of Employees
2
3
3
3
35
18
12
41
EBITDA*
-218,041
466,148
1,507,258
1,286,415
-625,112
-189,909
-1,265,430
-77,397
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Tangible Assets
21,515
28,687
38,250
3,348,815
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
21,515
28,687
38,250
3,348,815
Stock & work in progress
Trade Debtors
4,177,166
4,240,042
6,614,210
8,874,374
8,118,895
2,061,169
9,847,326
Group Debtors
Misc Debtors
328,629
341,429
340,029
65,800
Cash
misc current assets
79,193
97,587
107,800
total current assets
4,505,795
4,581,471
6,954,239
8,940,174
8,198,088
97,587
2,168,969
9,847,326
total assets
4,527,310
4,610,158
6,992,489
8,940,174
8,198,088
3,446,402
2,168,969
9,847,326
Bank overdraft
Bank loan
Trade Creditors
1,964,576
1,912,904
3,647,022
2,643,589
2,583,803
3,404,962
1,438,957
700,411
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,964,576
1,912,904
3,647,022
2,643,589
2,583,803
3,404,962
1,438,957
700,411
loans
hp & lease commitments
Accruals and Deferred Income
1,295
3,834
8,553
3,161
1,644
2,533
2,843
3,464
other liabilities
2,304,619
2,218,559
3,231,887
7,409,276
7,770,489
1,571,643
2,069,996
9,220,848
provisions
total long term liabilities
2,305,914
2,222,393
3,240,440
7,412,437
7,772,133
1,574,176
2,072,839
9,224,312
total liabilities
4,270,490
4,135,297
6,887,462
10,056,026
10,355,936
4,979,138
3,511,796
9,924,723
net assets
256,820
474,861
105,027
-1,115,852
-2,157,848
-1,532,736
-1,342,827
-77,397
total shareholders funds
256,820
474,861
105,027
-1,115,852
-2,157,848
-1,532,736
-1,342,827
-77,397
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Operating Activities
Operating Profit
-218,041
456,585
1,507,258
1,286,415
-625,112
-189,909
-1,265,430
-77,397
Depreciation
9,563
Amortisation
Tax
-86,751
-286,379
-244,419
Stock
Debtors
-75,676
-2,372,768
-1,985,935
821,279
8,118,895
-2,061,169
-7,786,157
9,847,326
Creditors
51,672
-1,734,118
1,003,433
59,786
-821,159
1,966,005
738,546
700,411
Accruals and Deferred Income
-2,539
-4,719
5,392
1,517
-889
-310
-621
3,464
Deferred Taxes & Provisions
Cash flow from operations
-93,232
1,013,328
4,215,639
282,020
-9,566,055
3,836,955
7,258,652
-9,220,848
Investing Activities
capital expenditure
7,172
-38,250
3,348,815
-3,348,815
Change in Investments
cash flow from investments
7,172
-38,250
3,348,815
-3,348,815
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
86,060
-1,013,328
-4,177,389
-361,213
6,198,846
-498,353
-7,150,852
9,220,848
share issue
interest
cash flow from financing
86,060
-1,013,328
-4,177,389
-361,213
6,198,846
-498,353
-7,150,852
9,220,848
cash and cash equivalents
cash
overdraft
change in cash
smith homes 6 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 smith homes 6 limited. Get real-time insights into smith homes 6 limited's credit score, group structure and payment trends.
Perform a competitor analysis for smith homes 6 limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in SG12 area or any other competitors across 12 key performance metrics.
smith homes 6 limited Ownership
SMITH HOMES 6 LIMITED group structure
Smith Homes 6 Limited has no subsidiary companies.
Ultimate parent company
SMITH HOMES 6 LIMITED
09877089
SMITH HOMES 6 LIMITED Shareholders
The sole shareholder of Smith Homes 6 Limited is Carly Smith.
carly smith
100%
smith homes 6 limited directors
Smith Homes 6 Limited currently has 1 director, Miss Carly Smith serving since Nov 2015.
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 found 7 charges/mortgages relating to smith homes 6 limited. Currently there are 7 open charges and 0 have been satisfied in the past.
smith homes 6 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 SMITH HOMES 6 LIMITED. This can take several minutes, an email will notify you when this has completed.
smith homes 6 limitedCompanies House Filings - See Documents
