Pomanda estimates the enterprise value of SNEAKERS ETC LTD at £143.7k based on a Turnover of £400.6k and 0.36x industry multiple (adjusted for size and gross margin).
sneakers etc ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of SNEAKERS ETC LTD at £0 based on an EBITDA of £-108 and a 2.57x industry multiple (adjusted for size and gross margin).
sneakers etc ltdEstimated Valuation
£236
Pomanda estimates the enterprise value of SNEAKERS ETC LTD at £236 based on Net Assets of £100 and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sneakers Etc LtdOverview
Sneakers Etc Ltd is a live company located in leeds, LS27 7JB with a Companies House number of 10345626. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in August 2016, it's largest shareholder is
phillip gooderham
with a 100% stake. Sneakers Etc Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£400.6k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Sneakers Etc Ltd 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 £400.6k, make it smaller than the average company (£2.9m)
£400.6k - Sneakers Etc Ltd
£2.9m - Industry AVG
Growth
3 year (CAGR) sales growth of 86%, show it is growing at a faster rate (2.3%)
86% - Sneakers Etc Ltd
2.3% - Industry AVG
Production
with a gross margin of 16.8%, this company has a higher cost of product (38.1%)
16.8% - Sneakers Etc Ltd
38.1% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (6.5%)
0% - Sneakers Etc Ltd
6.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (21)
1 - Sneakers Etc Ltd
21 - Industry AVG
Pay Structure
on an average salary of £45.6k, the company has an equivalent pay structure (£45.6k)
£45.6k - Sneakers Etc Ltd
£45.6k - Industry AVG
Efficiency
resulting in sales per employee of £400.6k, this is more efficient (£138.6k)
£400.6k - Sneakers Etc Ltd
£138.6k - Industry AVG
Debtor Days
it gets paid by customers after 128 days, this is later than average (43 days)
128 days - Sneakers Etc Ltd
43 days - Industry AVG
Creditor Days
its suppliers are paid after 176 days, this is slower than average (35 days)
176 days - Sneakers Etc Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sneakers Etc Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sneakers Etc Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.9%, this is a higher level of debt than the average (62.6%)
99.9% - Sneakers Etc Ltd
62.6% - Industry AVG
SNEAKERS ETC LTD financials
EXPORT
Sneakers Etc Ltd's latest turnover from August 2022 is estimated at £400.6 thousand and the company has net assets of £100. According to their latest financial statements, Sneakers Etc Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Turnover
400,630
82,340
75,339
62,693
13,026
Other Income Or Grants
Cost Of Sales
333,435
69,545
62,542
52,036
10,805
Gross Profit
67,195
12,795
12,797
10,657
2,221
Admin Expenses
67,303
12,662
9,888
13,013
2,103
2
Operating Profit
-108
133
2,909
-2,356
118
-2
Interest Payable
Interest Receivable
5
2
Pre-Tax Profit
-108
133
2,909
-2,356
123
Tax
-25
-553
-23
Profit After Tax
-108
108
2,356
-2,356
100
Dividends Paid
Retained Profit
-108
108
2,356
-2,356
100
Employee Costs
45,570
42,798
41,589
41,301
39,160
Number Of Employees
1
1
1
1
1
EBITDA*
-108
133
2,909
-2,356
118
-2
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Tangible Assets
21,760
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
21,760
Stock & work in progress
Trade Debtors
141,187
24,862
20,953
16,036
4,100
Group Debtors
Misc Debtors
954
Cash
1,341
misc current assets
total current assets
141,187
24,862
20,953
16,036
4,100
2,295
total assets
162,947
24,862
20,953
16,036
4,100
2,295
Bank overdraft
Bank loan
Trade Creditors
161,224
23,502
19,029
16,612
2,320
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
2,195
total current liabilities
161,224
23,502
19,029
16,612
2,320
2,195
loans
hp & lease commitments
Accruals and Deferred Income
1,623
1,152
1,824
1,680
1,680
other liabilities
provisions
total long term liabilities
1,623
1,152
1,824
1,680
1,680
total liabilities
162,847
24,654
20,853
18,292
4,000
2,195
net assets
100
208
100
-2,256
100
100
total shareholders funds
100
208
100
-2,256
100
100
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Aug 2017
Operating Activities
Operating Profit
-108
133
2,909
-2,356
118
-2
Depreciation
Amortisation
Tax
-25
-553
-23
Stock
Debtors
116,325
3,909
4,917
11,936
3,146
954
Creditors
137,722
4,473
2,417
14,292
2,320
Accruals and Deferred Income
471
-672
144
-515
2,195
Deferred Taxes & Provisions
Cash flow from operations
21,760
-1,246
1,239
Investing Activities
capital expenditure
-21,760
Change in Investments
cash flow from investments
-21,760
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
-100
100
interest
5
2
cash flow from financing
-95
102
cash and cash equivalents
cash
-1,341
1,341
overdraft
change in cash
-1,341
1,341
sneakers etc 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 sneakers etc ltd. Get real-time insights into sneakers etc ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sneakers etc ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in LS27 area or any other competitors across 12 key performance metrics.
sneakers etc ltd Ownership
SNEAKERS ETC LTD group structure
Sneakers Etc Ltd has no subsidiary companies.
Ultimate parent company
SNEAKERS ETC LTD
10345626
SNEAKERS ETC LTD Shareholders
The sole shareholder of Sneakers Etc Ltd is Phillip Gooderham.
phillip gooderham
100%
sneakers etc ltd directors
Sneakers Etc Ltd currently has 1 director, Mr Phillip Gooderham serving since Aug 2016.
82990 - Other business support service activities n.e.c.
incorporation date
August 2016
age
9
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
August 2022
previous names
we are devise ltd (August 2019)
accountant
LIMA ACCCOUNTANCY SERVICES LTD
auditor
-
address
132 street lane, gildersome, leeds, LS27 7JB
Bank
-
Legal Advisor
-
sneakers etc 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 sneakers etc ltd.
sneakers etc 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 SNEAKERS ETC LTD. This can take several minutes, an email will notify you when this has completed.
sneakers etc ltdCompanies House Filings - See Documents
