Pomanda estimates the enterprise value of SMITHWOOD COMMON LIMITED at £0 based on a Turnover of £0 and 2.5x industry multiple (adjusted for size and gross margin).
smithwood common limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SMITHWOOD COMMON LIMITED at £0 based on an EBITDA of £-553 and a 6.41x industry multiple (adjusted for size and gross margin).
smithwood common limitedEstimated Valuation
£383.4k
Pomanda estimates the enterprise value of SMITHWOOD COMMON LIMITED at £383.4k based on Net Assets of £220.7k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smithwood Common LimitedOverview
Smithwood Common Limited is a live company located in cranleigh, GU6 8QY with a Companies House number of 10906596. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in August 2017, it's largest shareholder is
catherine eleanor baileff & alexander charles baileff
with a 17.3% stake. Smithwood Common Limited is a young,
unknown sized company, Pomanda has estimated its turnover at
£0 with
unknown
growth in recent years.
Pomanda's financial health check has awarded Smithwood Common Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 0 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
0 Regular
0 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Employees
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smithwood Common Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 998 weeks, this is more cash available to meet short term requirements (45 weeks)
- - Smithwood Common Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.1%, this is a lower level of debt than the average (60.2%)
- - Smithwood Common Limited
- - Industry AVG
SMITHWOOD COMMON LIMITED financials
EXPORT
Smithwood Common Limited's latest turnover from August 2024 is estimated at 0 and the company has net assets of £220.7 thousand. According to their latest financial statements, we estimate that Smithwood Common Limited has no employees and maintains cash reserves of £3.8 thousand 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
Turnover
3
3
Other Income Or Grants
Cost Of Sales
1
1
Gross Profit
2
2
Admin Expenses
554
82
-3,346
-1,349
2,806
-2,508
2,363
Operating Profit
-554
-80
3,348
1,349
-2,806
2,508
-2,363
Interest Payable
Interest Receivable
201
218
48
1
2
15
4
Pre-Tax Profit
-353
137
3,395
1,349
-2,804
2,523
-2,359
Tax
-34
-645
-256
-479
Profit After Tax
-353
103
2,750
1,093
-2,804
2,044
-2,359
Dividends Paid
Retained Profit
-353
103
2,750
1,093
-2,804
2,044
-2,359
Employee Costs
39,428
37,342
Number Of Employees
1
1
EBITDA*
-554
-80
3,348
1,349
-2,806
2,508
-2,363
* Earnings Before Interest, Tax, Depreciation and Amortisation
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Tangible Assets
217,064
217,064
217,064
217,064
217,064
217,064
217,064
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
217,064
217,064
217,064
217,064
217,064
217,064
217,064
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
3,842
4,196
4,093
1,342
249
3,053
989
misc current assets
total current assets
3,842
4,196
4,093
1,342
249
3,053
989
total assets
220,906
221,260
221,157
218,406
217,313
220,117
218,053
Bank overdraft
Bank loan
Trade Creditors
1
1
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
200
200
200
200
200
200
180
total current liabilities
200
201
201
200
200
200
180
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
200
201
201
200
200
200
180
net assets
220,706
221,059
220,956
218,206
217,113
219,917
217,873
total shareholders funds
220,706
221,059
220,956
218,206
217,113
219,917
217,873
Aug 2024
Aug 2023
Aug 2022
Aug 2021
Aug 2020
Aug 2019
Aug 2018
Operating Activities
Operating Profit
-554
-80
3,348
1,349
-2,806
2,508
-2,363
Depreciation
Amortisation
Tax
-34
-645
-256
-479
Stock
Debtors
Creditors
-1
1
Accruals and Deferred Income
20
180
Deferred Taxes & Provisions
Cash flow from operations
-555
-114
2,704
1,093
-2,806
2,049
-2,183
Investing Activities
capital expenditure
-217,064
Change in Investments
cash flow from investments
-217,064
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
220,232
interest
201
218
48
1
2
15
4
cash flow from financing
201
218
48
1
2
15
220,236
cash and cash equivalents
cash
-354
103
2,751
1,093
-2,804
2,064
989
overdraft
change in cash
-354
103
2,751
1,093
-2,804
2,064
989
smithwood common 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 smithwood common limited. Get real-time insights into smithwood common limited's credit score, group structure and payment trends.
Perform a competitor analysis for smithwood common limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other young companies, companies in GU6 area or any other competitors across 12 key performance metrics.
smithwood common limited Ownership
SMITHWOOD COMMON LIMITED group structure
Smithwood Common Limited has no subsidiary companies.
Ultimate parent company
SMITHWOOD COMMON LIMITED
10906596
SMITHWOOD COMMON LIMITED Shareholders
The largest shareholders in Smithwood Common Limited include Catherine Eleanor Baileff & Alexander Charles Baileff and Georgina Kathleen Gray & Toby Edward John Gray.
catherine eleanor baileff & alexander charles baileff
17.25%
georgina kathleen gray & toby edward john gray
15.77%
trustee of the smithwood farmhouse trust 2013
12.13%
andrew richard david winch & jane winch
8.64%
mark graham burgess & elizabeth jane burgess
6.98%
stuart bryson wallace & susannah judith edwards
6.25%
stuart nebbett & rachel jane nebbett
5.74%
diane susan crouch & raymond paul crouch
5.69%
ray lascelles
4.97%
claire elizabeth wilson & craig alexander wilson
4.28%
smithwood common limited directors
Smithwood Common Limited currently has 11 directors.
The longest serving directors include
Mr Richard Green (Aug 2017) and
Mr Alexander Baileff (Aug 2017).
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 smithwood common limited.
smithwood common 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 SMITHWOOD COMMON LIMITED. This can take several minutes, an email will notify you when this has completed.
smithwood common limitedCompanies House Filings - See Documents
