Pomanda estimates the enterprise value of SMART MULTI ACADEMY TRUST at £27.8m based on a Turnover of £24.2m and 1.15x industry multiple (adjusted for size and gross margin).
smart multi academy trustEstimated Valuation
£61.9m
Pomanda estimates the enterprise value of SMART MULTI ACADEMY TRUST at £61.9m based on an EBITDA of £9.9m and a 6.22x industry multiple (adjusted for size and gross margin).
smart multi academy trustEstimated Valuation
£64.6m
Pomanda estimates the enterprise value of SMART MULTI ACADEMY TRUST at £64.6m based on Net Assets of £24.9m and 2.59x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smart Multi Academy TrustOverview
Smart Multi Academy Trust is a live company located in newcastle upon tyne, NE3 4SB with a Companies House number of 10257723. It operates in the primary education sector, SIC Code 85200. Founded in June 2016, it's largest shareholder is
unknown.
Smart Multi Academy Trust is a young,
large sized company, Pomanda has estimated its turnover at
£24.2m with
high
growth in recent years.
Pomanda's financial health check has awarded Smart Multi Academy Trust a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
6 Strong
2 Regular
3 Weak
Size
annual sales of £24.2m, make it larger than the average company (£4.7m)
£24.2m - Smart Multi Academy Trust
£4.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (7%)
17% - Smart Multi Academy Trust
7% - Industry AVG
Production
with a gross margin of 44.2%, this company has a comparable cost of product (44.2%)
44.2% - Smart Multi Academy Trust
44.2% - Industry AVG
Profitability
an operating margin of 38.5% make it more profitable than the average company (2.4%)
38.5% - Smart Multi Academy Trust
2.4% - Industry AVG
Employees
with 384 employees, this is above the industry average (99)
384 - Smart Multi Academy Trust
99 - Industry AVG
Pay Structure
on an average salary of £33.1k, the company has an equivalent pay structure (£34.1k)
£33.1k - Smart Multi Academy Trust
£34.1k - Industry AVG
Efficiency
resulting in sales per employee of £63k, this is more efficient (£48.2k)
£63k - Smart Multi Academy Trust
£48.2k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is later than average (0 days)
1 days - Smart Multi Academy Trust
0 days - Industry AVG
Creditor Days
its suppliers are paid after 22 days, this is slower than average (20 days)
22 days - Smart Multi Academy Trust
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smart Multi Academy Trust
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 72 weeks, this is less cash available to meet short term requirements (94 weeks)
72 weeks - Smart Multi Academy Trust
94 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 11.6%, this is a higher level of debt than the average (8.3%)
11.6% - Smart Multi Academy Trust
8.3% - Industry AVG
SMART MULTI ACADEMY TRUST financials
EXPORT
Smart Multi Academy Trust's latest turnover from August 2024 is £24.2 million and the company has net assets of £24.9 million. According to their latest financial statements, Smart Multi Academy Trust has 384 employees and maintains cash reserves of £3.6 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Turnover
24,176,360
17,062,995
14,353,511
15,204,215
17,934,847
13,753,857
12,481,732
15,842,129
Other Income Or Grants
Cost Of Sales
13,496,805
9,411,871
7,873,836
8,893,393
9,907,133
7,228,936
5,823,010
7,390,711
Gross Profit
10,679,555
7,651,124
6,479,675
6,310,822
8,027,714
6,524,921
6,658,722
8,451,418
Admin Expenses
1,381,606
6,567,768
7,363,771
4,950,631
3,368,530
6,043,894
6,884,189
1,496,909
Operating Profit
9,297,949
1,083,356
-884,096
1,360,191
4,659,184
481,027
-225,467
6,954,509
Interest Payable
Interest Receivable
Pre-Tax Profit
7,044,479
875,514
-888,534
1,081,574
3,768,151
395,540
-212,225
5,635,610
Tax
Profit After Tax
7,044,479
875,514
-888,534
1,081,574
3,768,151
395,540
-212,225
5,635,610
Dividends Paid
Retained Profit
7,044,479
875,514
-888,534
1,081,574
3,768,151
395,540
-212,225
5,635,610
Employee Costs
12,700,311
11,671,500
11,544,435
11,025,294
10,459,393
10,386,480
9,682,696
7,910,936
Number Of Employees
384
363
362
366
374
385
380
401
EBITDA*
9,949,154
1,913,525
-415,091
1,828,724
5,750,413
777,738
32,217
7,155,204
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Tangible Assets
23,745,964
16,857,335
15,849,666
14,712,532
13,209,047
9,272,129
8,350,152
8,194,899
Intangible Assets
104,909
136,833
156,889
1,798
12,586
23,374
34,162
44,950
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
23,850,873
16,994,168
16,006,555
14,714,330
13,221,633
9,295,503
8,384,314
8,239,849
Stock & work in progress
Trade Debtors
110,572
12,309
103,996
98,808
1,528
2,480
1,244
14,354
Group Debtors
Misc Debtors
669,847
483,610
663,301
1,572,951
1,493,126
1,056,011
515,288
633,747
Cash
3,558,974
3,501,278
3,217,304
3,022,204
2,697,345
1,354,276
1,355,760
2,427,315
misc current assets
total current assets
4,339,393
3,997,197
3,984,601
4,693,963
4,191,999
2,412,767
1,872,292
3,075,416
total assets
28,190,266
20,991,365
19,991,156
19,408,293
17,413,632
11,708,270
10,256,606
11,315,265
Bank overdraft
Bank loan
Trade Creditors
836,048
486,882
306,937
467,746
1,020,425
267,065
1,259
374,098
Group/Directors Accounts
other short term finances
96,756
102,806
119,583
55,534
30,724
8,800
3,500
hp & lease commitments
other current liabilities
1,603,081
1,591,315
1,716,565
1,342,974
1,168,440
768,269
655,962
1,505,557
total current liabilities
2,535,885
2,181,003
2,143,085
1,866,254
2,219,589
1,044,134
660,721
1,879,655
loans
605,272
682,732
736,955
611,389
212,967
48,211
24,500
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
745,272
1,231,732
2,888,955
10,375,389
9,176,967
5,875,211
3,325,500
3,755,000
total liabilities
3,281,157
3,412,735
5,032,040
12,241,643
11,396,556
6,919,345
3,986,221
5,634,655
net assets
24,909,109
17,578,630
14,959,116
7,166,650
6,017,076
4,788,925
6,270,385
5,680,610
total shareholders funds
24,909,109
17,578,630
14,959,116
7,166,650
6,017,076
4,788,925
6,270,385
5,680,610
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Operating Activities
Operating Profit
9,297,949
1,083,356
-884,096
1,360,191
4,659,184
481,027
-225,467
6,954,509
Depreciation
619,281
807,333
467,207
457,745
1,080,441
285,923
246,896
191,704
Amortisation
31,924
22,836
1,798
10,788
10,788
10,788
10,788
8,991
Tax
Stock
Debtors
284,500
-271,378
-904,462
177,105
436,163
541,959
-131,569
648,101
Creditors
349,166
179,945
-160,809
-552,679
753,360
265,806
-372,839
374,098
Accruals and Deferred Income
11,766
-125,250
373,591
174,534
400,171
112,307
-849,595
1,505,557
Deferred Taxes & Provisions
Cash flow from operations
10,025,586
2,239,598
702,153
1,273,474
6,467,781
613,892
-1,058,648
8,386,758
Investing Activities
capital expenditure
1,043,119
74,379
-54,801
Change in Investments
cash flow from investments
1,043,119
74,379
-54,801
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
-6,050
-16,777
64,049
24,810
21,924
5,300
3,500
Long term loans
-77,460
-54,223
125,566
398,422
164,756
23,711
24,500
Hire Purchase and Lease Commitments
other long term liabilities
share issue
286,000
1,744,000
8,681,000
68,000
-2,540,000
-1,877,000
802,000
45,000
interest
cash flow from financing
202,490
1,673,000
8,870,615
491,232
-2,353,320
-1,847,989
830,000
45,000
cash and cash equivalents
cash
57,696
283,974
195,100
324,859
1,343,069
-1,484
-1,071,555
2,427,315
overdraft
change in cash
57,696
283,974
195,100
324,859
1,343,069
-1,484
-1,071,555
2,427,315
smart multi academy trust 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 smart multi academy trust. Get real-time insights into smart multi academy trust's credit score, group structure and payment trends.
Perform a competitor analysis for smart multi academy trust by selecting its closest rivals, whether from the EDUCATION sector, other large companies, companies in NE3 area or any other competitors across 12 key performance metrics.
smart multi academy trust Ownership
SMART MULTI ACADEMY TRUST group structure
Smart Multi Academy Trust has no subsidiary companies.
Ultimate parent company
SMART MULTI ACADEMY TRUST
10257723
SMART MULTI ACADEMY TRUST Shareholders
The sole shareholder of Smart Multi Academy Trust is -.
-
-
smart multi academy trust directors
Smart Multi Academy Trust currently has 9 directors.
The longest serving directors include
Mr Charles Christie (Oct 2018) and
Mr John Quinn (Nov 2018).
Private Limited by guarantee without Share Capital Exempt from using Limited
industry
85200 - Primary education
incorporation date
June 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
August 2024
previous names
N/A
accountant
-
auditor
ARMSTRONG WATSON AUDIT LIMITED
address
wyndham primary school, montagu avenue, newcastle upon tyne, NE3 4SB
Bank
-
Legal Advisor
-
smart multi academy trust 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 multi academy trust.
smart multi academy trust 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 MULTI ACADEMY TRUST. This can take several minutes, an email will notify you when this has completed.
smart multi academy trustCompanies House Filings - See Documents
