Pomanda estimates the enterprise value of SIRDATA LTD at £4 based on a Turnover of £5 and 0.76x industry multiple (adjusted for size and gross margin).
sirdata ltdEstimated Valuation
£503k
Pomanda estimates the enterprise value of SIRDATA LTD at £503k based on an EBITDA of £102.4k and a 4.91x industry multiple (adjusted for size and gross margin).
sirdata ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of SIRDATA LTD at £0 based on Net Assets of £-340.1k and 2.17x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sirdata LtdOverview
Sirdata Ltd is a live company located in london, W4 3AY with a Companies House number of 10696606. It operates in the other information technology service activities sector, SIC Code 62090. Founded in March 2017, it's largest shareholder is
sirdata
with a 100% stake. Sirdata Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£5.4 with
declining
growth in recent years.
Pomanda's financial health check has awarded Sirdata Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £5.4, make it smaller than the average company (£7.6m)
£5.4 - Sirdata Ltd
£7.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -96%, show it is growing at a slower rate (9%)
-96% - Sirdata Ltd
9% - Industry AVG
Production
with a gross margin of 48.2%, this company has a comparable cost of product (48.2%)
48.2% - Sirdata Ltd
48.2% - Industry AVG
Profitability
an operating margin of 1906703.6% make it more profitable than the average company (3.9%)
1906703.6% - Sirdata Ltd
3.9% - Industry AVG
Employees
with 1 employees, this is below the industry average (43)
1 - Sirdata Ltd
43 - Industry AVG
Pay Structure
on an average salary of £72.7k, the company has an equivalent pay structure (£72.7k)
£72.7k - Sirdata Ltd
£72.7k - Industry AVG
Efficiency
resulting in sales per employee of £5.4, this is less efficient (£178.1k)
£5.4 - Sirdata Ltd
£178.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Sirdata Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 131 days, this is slower than average (35 days)
131 days - Sirdata Ltd
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sirdata Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 5 weeks, this is less cash available to meet short term requirements (14 weeks)
5 weeks - Sirdata Ltd
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 678.1%, this is a higher level of debt than the average (63.1%)
678.1% - Sirdata Ltd
63.1% - Industry AVG
SIRDATA LTD financials
EXPORT
Sirdata Ltd's latest turnover from March 2024 is estimated at £5 and the company has net assets of -£340.1 thousand. According to their latest financial statements, we estimate that Sirdata Ltd has 1 employee and maintains cash reserves of £44.1 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
Turnover
5
5
268,247
104,195
156,092
321,077
212,450
Other Income Or Grants
Cost Of Sales
3
3
131,667
51,936
77,169
155,060
100,989
Gross Profit
3
3
136,579
52,260
78,923
166,017
111,461
Admin Expenses
-102,363
-23,573
28,476
-119,302
-7,791
387,090
626,869
Operating Profit
102,366
23,576
108,103
171,562
86,714
-221,073
-515,408
Interest Payable
Interest Receivable
2,411
1,908
328
33
16
79
24
Pre-Tax Profit
104,777
25,484
108,431
171,595
86,731
-220,994
-515,384
Tax
-26,194
-4,842
-20,602
-32,603
-16,479
Profit After Tax
78,583
20,642
87,829
138,992
70,252
-220,994
-515,384
Dividends Paid
Retained Profit
78,583
20,642
87,829
138,992
70,252
-220,994
-515,384
Employee Costs
72,660
69,771
132,125
62,685
119,146
60,150
114,638
Number Of Employees
1
1
2
1
2
1
2
EBITDA*
102,366
23,576
108,103
171,562
86,714
-221,073
-515,408
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
24,716
Group Debtors
Misc Debtors
14,717
14,717
14,717
14,872
14,717
1,541
Cash
44,111
47,749
42,024
45,415
21,082
11,674
9,468
misc current assets
total current assets
58,828
62,466
56,741
60,287
35,799
11,674
35,725
total assets
58,828
62,466
56,741
60,287
35,799
11,674
35,725
Bank overdraft
Bank loan
Trade Creditors
1
1
54,460
21,767
35,174
145,721
90,497
Group/Directors Accounts
370,715
469,200
441,576
565,644
666,741
602,321
441,956
other short term finances
hp & lease commitments
other current liabilities
28,182
11,918
18,646
total current liabilities
398,898
481,119
496,036
587,411
701,915
748,042
551,099
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
398,898
481,119
496,036
587,411
701,915
748,042
551,099
net assets
-340,070
-418,653
-439,295
-527,124
-666,116
-736,368
-515,374
total shareholders funds
-340,070
-418,653
-439,295
-527,124
-666,116
-736,368
-515,374
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Operating Activities
Operating Profit
102,366
23,576
108,103
171,562
86,714
-221,073
-515,408
Depreciation
Amortisation
Tax
-26,194
-4,842
-20,602
-32,603
-16,479
Stock
Debtors
-155
155
14,717
-26,257
26,257
Creditors
-54,459
32,693
-13,407
-110,547
55,224
90,497
Accruals and Deferred Income
16,264
11,918
-18,646
18,646
Deferred Taxes & Provisions
Cash flow from operations
92,436
-23,807
120,349
125,397
-55,029
-158,238
-432,522
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts
-98,485
27,624
-124,068
-101,097
64,420
160,365
441,956
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
10
interest
2,411
1,908
328
33
16
79
24
cash flow from financing
-96,074
29,532
-123,740
-101,064
64,436
160,444
441,990
cash and cash equivalents
cash
-3,638
5,725
-3,391
24,333
9,408
2,206
9,468
overdraft
change in cash
-3,638
5,725
-3,391
24,333
9,408
2,206
9,468
sirdata 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 sirdata ltd. Get real-time insights into sirdata ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sirdata ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in W 4 area or any other competitors across 12 key performance metrics.
sirdata ltd Ownership
SIRDATA LTD group structure
Sirdata Ltd has no subsidiary companies.
Ultimate parent company
SIRDATA LTD
10696606
SIRDATA LTD Shareholders
The sole shareholder of Sirdata Ltd is Sirdata.
sirdata
100%
sirdata ltd directors
Sirdata Ltd currently has 1 director, Mr Benoit Oberle serving since Mar 2017.
62090 - Other information technology and computer service activities
incorporation date
March 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
TAXASSIST ACCOUNTANTS
auditor
-
address
563 chiswick high road, london, W4 3AY
Bank
-
Legal Advisor
-
sirdata 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 sirdata ltd.
sirdata 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 SIRDATA LTD. This can take several minutes, an email will notify you when this has completed.
sirdata ltdCompanies House Filings - See Documents
