smart works birmingham
smart works birmingham Company Information
Company Number
10098116
Next Accounts
Dec 2025
Shareholders
-
Group Structure
View All
Industry
Other personal service activities n.e.c.
Registered Address
321 bradford street, birmingham, B5 6ET
Website
http://smartworks.org.uksmart works birmingham Estimated Valuation
Pomanda estimates the enterprise value of SMART WORKS BIRMINGHAM at £125.3k based on a Turnover of £185.9k and 0.67x industry multiple (adjusted for size and gross margin).
smart works birmingham Estimated Valuation
Pomanda estimates the enterprise value of SMART WORKS BIRMINGHAM at £161.3k based on an EBITDA of £36.4k and a 4.44x industry multiple (adjusted for size and gross margin).
smart works birmingham Estimated Valuation
Pomanda estimates the enterprise value of SMART WORKS BIRMINGHAM at £264.8k based on Net Assets of £135k and 1.96x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smart Works Birmingham Overview
Smart Works Birmingham is a live company located in birmingham, B5 6ET with a Companies House number of 10098116. It operates in the other service activities n.e.c. sector, SIC Code 96090. Founded in April 2016, it's largest shareholder is unknown. Smart Works Birmingham is a young, micro sized company, Pomanda has estimated its turnover at £185.9k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Smart Works Birmingham Health Check
Pomanda's financial health check has awarded Smart Works Birmingham a 5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
4 Weak
Size
annual sales of £185.9k, make it smaller than the average company (£840.3k)
£185.9k - Smart Works Birmingham
£840.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 30%, show it is growing at a faster rate (8.2%)
30% - Smart Works Birmingham
8.2% - Industry AVG
Production
with a gross margin of 39.8%, this company has a comparable cost of product (39.8%)
39.8% - Smart Works Birmingham
39.8% - Industry AVG
Profitability
an operating margin of 19.6% make it more profitable than the average company (5.7%)
19.6% - Smart Works Birmingham
5.7% - Industry AVG
Employees
with 3 employees, this is below the industry average (14)
3 - Smart Works Birmingham
14 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£29k)
£31.9k - Smart Works Birmingham
£29k - Industry AVG
Efficiency
resulting in sales per employee of £62k, this is equally as efficient (£72.8k)
£62k - Smart Works Birmingham
£72.8k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Smart Works Birmingham
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (37 days)
0 days - Smart Works Birmingham
37 days - Industry AVG
Stock Days
it holds stock equivalent to 58 days, this is more than average (32 days)
58 days - Smart Works Birmingham
32 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 261 weeks, this is more cash available to meet short term requirements (58 weeks)
261 weeks - Smart Works Birmingham
58 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.2%, this is a lower level of debt than the average (37.8%)
17.2% - Smart Works Birmingham
37.8% - Industry AVG
SMART WORKS BIRMINGHAM financials
Smart Works Birmingham's latest turnover from March 2024 is £185.9 thousand and the company has net assets of £135 thousand. According to their latest financial statements, Smart Works Birmingham has 3 employees and maintains cash reserves of £140.8 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | 185,884 | 142,939 | 79,967 | 85,400 | 99,401 | 100,207 | 61,952 | 73,291 |
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | 31,719 | 19,716 | -3,028 | 25,264 | 6,159 | 28,059 | 2,219 | 24,851 |
| Tax | ||||||||
| Profit After Tax | 31,719 | 19,716 | -3,028 | 25,264 | 6,159 | 28,059 | 2,219 | 24,851 |
| Dividends Paid | ||||||||
| Retained Profit | 31,719 | 19,716 | -3,028 | 25,264 | 6,159 | 28,059 | 2,219 | 24,851 |
| Employee Costs | 95,645 | 63,291 | 52,389 | 41,341 | 40,831 | 30,652 | 26,718 | 18,350 |
| Number Of Employees | 3 | 4 | 3 | 2 | 2 | 2 | 2 | 1 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 256 | 512 | 768 | 1,024 | ||||
| Intangible Assets | ||||||||
| Investments & Other | ||||||||
| Debtors (Due After 1 year) | ||||||||
| Total Fixed Assets | 256 | 512 | 768 | 1,024 | ||||
| Stock & work in progress | 17,942 | 23,472 | 13,256 | 16,740 | 20,000 | 22,580 | 5,400 | 5,400 |
| Trade Debtors | ||||||||
| Group Debtors | ||||||||
| Misc Debtors | 4,244 | 1,766 | 5,757 | 12,070 | 6,106 | 3,048 | 5,230 | 3,750 |
| Cash | 140,759 | 85,372 | 71,572 | 59,424 | 37,221 | 30,478 | 17,340 | 16,026 |
| misc current assets | ||||||||
| total current assets | 162,945 | 110,610 | 90,585 | 88,234 | 63,327 | 56,106 | 27,970 | 25,176 |
| total assets | 162,945 | 110,610 | 90,585 | 88,234 | 63,583 | 56,618 | 28,738 | 26,200 |
| Bank overdraft | ||||||||
| Bank loan | ||||||||
| Trade Creditors | 55 | 420 | ||||||
| Group/Directors Accounts | ||||||||
| other short term finances | ||||||||
| hp & lease commitments | ||||||||
| other current liabilities | 27,930 | 6,949 | 7,060 | 1,681 | 2,294 | 1,668 | 1,349 | |
| total current liabilities | 27,985 | 7,369 | 7,060 | 1,681 | 2,294 | 1,488 | 1,668 | 1,349 |
| loans | ||||||||
| hp & lease commitments | ||||||||
| Accruals and Deferred Income | ||||||||
| other liabilities | ||||||||
| provisions | ||||||||
| total long term liabilities | ||||||||
| total liabilities | 27,985 | 7,369 | 7,060 | 1,681 | 2,294 | 1,488 | 1,668 | 1,349 |
| net assets | 134,960 | 103,241 | 83,525 | 86,553 | 61,289 | 55,130 | 27,070 | 24,851 |
| total shareholders funds | 134,960 | 103,241 | 83,525 | 86,553 | 61,289 | 55,130 | 27,070 | 24,851 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 1,280 | 256 | 256 | 256 | 256 | 256 | ||
| Amortisation | ||||||||
| Tax | ||||||||
| Stock | -5,530 | 10,216 | -3,484 | -3,260 | -2,580 | 17,180 | 5,400 | |
| Debtors | 2,478 | -3,991 | -6,313 | 5,964 | 3,058 | -2,182 | 1,480 | 3,750 |
| Creditors | -365 | 420 | ||||||
| Accruals and Deferred Income | 20,981 | -111 | 5,379 | -613 | 2,294 | -1,668 | 319 | 1,349 |
| Deferred Taxes & Provisions | ||||||||
| Cash flow from operations | ||||||||
| 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 | ||||||||
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | 1 | |||||||
| cash and cash equivalents | ||||||||
| cash | 55,387 | 13,800 | 12,148 | 22,203 | 6,743 | 13,138 | 1,314 | 16,026 |
| overdraft | ||||||||
| change in cash | 55,387 | 13,800 | 12,148 | 22,203 | 6,743 | 13,138 | 1,314 | 16,026 |
smart works birmingham Credit Report and Business Information
Smart Works Birmingham Competitor Analysis
Perform a competitor analysis for smart works birmingham by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in B 5 area or any other competitors across 12 key performance metrics.
smart works birmingham Ownership
SMART WORKS BIRMINGHAM group structure
Smart Works Birmingham has no subsidiary companies.
Ultimate parent company
SMART WORKS BIRMINGHAM
10098116
smart works birmingham directors
Smart Works Birmingham currently has 8 directors. The longest serving directors include Mrs Alison McKerracher (Dec 2021) and Ms Bernadette Coughlan (Dec 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Alison McKerracher | United Kingdom | 63 years | Dec 2021 | - | Director |
| Ms Bernadette Coughlan | England | 33 years | Dec 2021 | - | Director |
| Ms Fay Ashwell | United Kingdom | 51 years | May 2023 | - | Director |
| Ms Holly Rankin | England | 48 years | May 2023 | - | Director |
| Mrs Danielle Owens | England | 45 years | May 2023 | - | Director |
| Ms Schnel Hansen | England | 45 years | May 2023 | - | Director |
| Mrs Raynee De Zoysa | 38 years | Feb 2024 | - | Director | |
| Miss Jenna Hyde | England | 30 years | Jan 2025 | - | Director |
P&L
March 2024turnover
185.9k
+30%
operating profit
36.4k
0%
gross margin
39.9%
-2.3%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
135k
+0.31%
total assets
162.9k
+0.47%
cash
140.8k
+0.65%
net assets
Total assets minus all liabilities
smart works birmingham company details
company number
10098116
Type
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
96090 - Other personal service activities n.e.c.
incorporation date
April 2016
age
9
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
HANNAH ORMSTON
auditor
-
address
321 bradford street, birmingham, B5 6ET
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
smart works birmingham 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 works birmingham.
smart works birmingham 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 SMART WORKS BIRMINGHAM. This can take several minutes, an email will notify you when this has completed.
smart works birmingham Companies House Filings - See Documents
| date | description | view/download |
|---|
