Pomanda estimates the enterprise value of SMASH THREE (OXFORD) LIMITED at £79.2k based on a Turnover of £130.3k and 0.61x industry multiple (adjusted for size and gross margin).
smash three (oxford) limitedEstimated Valuation
£26.8k
Pomanda estimates the enterprise value of SMASH THREE (OXFORD) LIMITED at £26.8k based on an EBITDA of £6.5k and a 4.15x industry multiple (adjusted for size and gross margin).
smash three (oxford) limitedEstimated Valuation
£13.8k
Pomanda estimates the enterprise value of SMASH THREE (OXFORD) LIMITED at £13.8k based on Net Assets of £5.2k and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Smash Three (oxford) LimitedOverview
Smash Three (oxford) Limited is a live company located in oxfordshire, OX1 3AS with a Companies House number of 11761339. It operates in the unlicenced restaurants and cafes sector, SIC Code 56102. Founded in January 2019, it's largest shareholder is
kamila wach
with a 67% stake. Smash Three (oxford) Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£130.3k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Smash Three (Oxford) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
2 Regular
6 Weak
Size
annual sales of £130.3k, make it smaller than the average company (£549.2k)
£130.3k - Smash Three (oxford) Limited
£549.2k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Smash Three (oxford) Limited
- - Industry AVG
Production
with a gross margin of 41.5%, this company has a higher cost of product (64.1%)
41.5% - Smash Three (oxford) Limited
64.1% - Industry AVG
Profitability
an operating margin of 5% make it more profitable than the average company (2%)
5% - Smash Three (oxford) Limited
2% - Industry AVG
Employees
with 6 employees, this is below the industry average (75)
6 - Smash Three (oxford) Limited
75 - Industry AVG
Pay Structure
on an average salary of £11.2k, the company has an equivalent pay structure (£11.2k)
£11.2k - Smash Three (oxford) Limited
£11.2k - Industry AVG
Efficiency
resulting in sales per employee of £21.7k, this is less efficient (£35.3k)
£21.7k - Smash Three (oxford) Limited
£35.3k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is later than average (5 days)
16 days - Smash Three (oxford) Limited
5 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is quicker than average (43 days)
5 days - Smash Three (oxford) Limited
43 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Smash Three (oxford) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Smash Three (oxford) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 80.8%, this is a similar level of debt than the average (87%)
80.8% - Smash Three (oxford) Limited
87% - Industry AVG
SMASH THREE (OXFORD) LIMITED financials
EXPORT
Smash Three (Oxford) Limited's latest turnover from January 2020 is estimated at £130.3 thousand and the company has net assets of £5.2 thousand. According to their latest financial statements, Smash Three (Oxford) Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2020
Turnover
130,269
Other Income Or Grants
Cost Of Sales
76,217
Gross Profit
54,052
Admin Expenses
47,579
Operating Profit
6,473
Interest Payable
Interest Receivable
Pre-Tax Profit
6,473
Tax
-1,230
Profit After Tax
5,243
Dividends Paid
Retained Profit
5,243
Employee Costs
66,921
Number Of Employees
6
EBITDA*
6,473
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2020
Tangible Assets
21,600
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
21,600
Stock & work in progress
Trade Debtors
5,750
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
5,750
total assets
27,350
Bank overdraft
Bank loan
Trade Creditors
1,207
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,207
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
20,900
provisions
total long term liabilities
20,900
total liabilities
22,107
net assets
5,243
total shareholders funds
5,243
Jan 2020
Operating Activities
Operating Profit
6,473
Depreciation
Amortisation
Tax
-1,230
Stock
Debtors
5,750
Creditors
1,207
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
700
Investing Activities
capital expenditure
-21,600
Change in Investments
cash flow from investments
-21,600
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
20,900
share issue
interest
cash flow from financing
20,900
cash and cash equivalents
cash
overdraft
change in cash
smash three (oxford) 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 smash three (oxford) limited. Get real-time insights into smash three (oxford) limited's credit score, group structure and payment trends.
Perform a competitor analysis for smash three (oxford) limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in OX1 area or any other competitors across 12 key performance metrics.
smash three (oxford) limited Ownership
SMASH THREE (OXFORD) LIMITED group structure
Smash Three (Oxford) Limited has no subsidiary companies.
Ultimate parent company
SMASH THREE (OXFORD) LIMITED
11761339
SMASH THREE (OXFORD) LIMITED Shareholders
The largest shareholders in Smash Three (Oxford) Limited include Kamila Wach and Muhammad Zahid.
kamila wach
67%
muhammad zahid
33%
smash three (oxford) limited directors
Smash Three (Oxford) Limited currently has 1 director, Miss Kamila Wach serving since Jun 2021.
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 smash three (oxford) limited.
smash three (oxford) 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 SMASH THREE (OXFORD) LIMITED. This can take several minutes, an email will notify you when this has completed.
smash three (oxford) limitedCompanies House Filings - See Documents
