Pomanda estimates the enterprise value of SHER BROTHERS (AITKENHEAD RD) LTD at £3.5m based on a Turnover of £1.1m and 3.24x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SHER BROTHERS (AITKENHEAD RD) LTD at £424.7k based on an EBITDA of £67.3k and a 6.31x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of SHER BROTHERS (AITKENHEAD RD) LTD at £10.1m based on Net Assets of £6m and 1.68x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sher Brothers (aitkenhead Rd) LtdOverview
Sher Brothers (aitkenhead Rd) Ltd is a live company located in glasgow, G21 4BY with a Companies House number of SC486821. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in September 2014, it's largest shareholder is
sohail hayat
with a 9.1% stake. Sher Brothers (aitkenhead Rd) Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£1.1m with
unknown
growth in recent years.
Pomanda's financial health check has awarded Sher Brothers (Aitkenhead Rd) Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
2 Weak
Size
annual sales of £1.1m, make it in line with the average company (£953.8k)
£1.1m - Sher Brothers (aitkenhead Rd) Ltd
£953.8k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Sher Brothers (aitkenhead Rd) Ltd
- - Industry AVG
Production
with a gross margin of 73.1%, this company has a comparable cost of product (73.1%)
73.1% - Sher Brothers (aitkenhead Rd) Ltd
73.1% - Industry AVG
Profitability
an operating margin of 6.3% make it less profitable than the average company (28.7%)
6.3% - Sher Brothers (aitkenhead Rd) Ltd
28.7% - Industry AVG
Employees
with 10 employees, this is above the industry average (4)
10 - Sher Brothers (aitkenhead Rd) Ltd
4 - Industry AVG
Pay Structure
on an average salary of £33.8k, the company has an equivalent pay structure (£33.8k)
£33.8k - Sher Brothers (aitkenhead Rd) Ltd
£33.8k - Industry AVG
Efficiency
resulting in sales per employee of £107k, this is less efficient (£191.8k)
£107k - Sher Brothers (aitkenhead Rd) Ltd
£191.8k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (31 days)
17 days - Sher Brothers (aitkenhead Rd) Ltd
31 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Sher Brothers (aitkenhead Rd) Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sher Brothers (aitkenhead Rd) Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sher Brothers (aitkenhead Rd) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.1%, this is a lower level of debt than the average (69.3%)
1.1% - Sher Brothers (aitkenhead Rd) Ltd
69.3% - Industry AVG
SHER BROTHERS (AITKENHEAD RD) LTD financials
EXPORT
Sher Brothers (Aitkenhead Rd) Ltd's latest turnover from June 2024 is estimated at £1.1 million and the company has net assets of £6 million. According to their latest financial statements, Sher Brothers (Aitkenhead Rd) Ltd has 10 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Sep 2015
Turnover
1,069,989
1,777,150
2,176,442
1,629,022
2,286,845
264,045
275,353
Other Income Or Grants
Cost Of Sales
287,859
479,283
599,479
507,356
753,299
82,766
80,210
Gross Profit
782,130
1,297,867
1,576,963
1,121,666
1,533,546
181,279
195,142
Admin Expenses
714,805
1,640,262
512,625
1,124,666
741,309
145,975
163,949
-141,050
Operating Profit
67,325
-342,395
1,064,338
-3,000
792,237
35,304
31,193
141,050
Interest Payable
Interest Receivable
Pre-Tax Profit
67,325
-342,395
1,064,338
-3,000
792,237
35,304
31,193
141,050
Tax
-16,831
-202,224
-150,525
-6,708
-5,927
-28,210
Profit After Tax
50,494
-342,395
862,114
-3,000
641,712
28,596
25,266
112,840
Dividends Paid
Retained Profit
50,494
-342,395
862,114
-3,000
641,712
28,596
25,266
112,840
Employee Costs
337,572
312,017
305,032
28,452
29,284
56,241
53,696
Number Of Employees
10
10
10
1
1
2
2
EBITDA*
67,325
-342,395
1,064,338
-3,000
792,237
35,304
31,193
141,050
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Sep 2015
Tangible Assets
6,000,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,000,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
Stock & work in progress
Trade Debtors
52,750
322,164
290,347
290,347
22,500
22,500
Group Debtors
15,526
165,979
156,471
141,650
Misc Debtors
Cash
misc current assets
total current assets
68,276
322,164
290,347
290,347
188,479
178,971
141,650
total assets
6,068,276
2,800,000
3,122,164
3,090,347
3,090,347
2,988,479
2,978,971
2,941,650
2,800,000
Bank overdraft
Bank loan
Trade Creditors
27,300
52,183
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
65,313
47,531
49,183
21,777
40,865
28,810
total current liabilities
65,313
47,531
27,300
52,183
49,183
21,777
40,865
28,810
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
65,313
47,531
27,300
52,183
49,183
21,777
40,865
28,810
net assets
6,002,963
2,752,469
3,094,864
3,038,164
3,041,164
2,966,702
2,938,106
2,912,840
2,800,000
total shareholders funds
6,002,963
2,752,469
3,094,864
3,038,164
3,041,164
2,966,702
2,938,106
2,912,840
2,800,000
Jun 2024
Jun 2023
Jun 2022
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Sep 2015
Operating Activities
Operating Profit
67,325
-342,395
1,064,338
-3,000
792,237
35,304
31,193
141,050
Depreciation
Amortisation
Tax
-16,831
-202,224
-150,525
-6,708
-5,927
-28,210
Stock
Debtors
68,276
-322,164
322,164
101,868
9,508
37,321
141,650
Creditors
-27,300
27,300
52,183
Accruals and Deferred Income
17,782
47,531
-49,183
27,406
-19,088
12,055
28,810
Deferred Taxes & Provisions
Cash flow from operations
567,250
567,250
Investing Activities
capital expenditure
-3,200,000
-2,800,000
-2,800,000
Change in Investments
cash flow from investments
-3,200,000
-2,800,000
-2,800,000
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
3,200,000
2,232,750
-567,250
2,800,000
interest
cash flow from financing
3,200,000
2,232,750
-567,250
2,800,000
cash and cash equivalents
cash
overdraft
change in cash
sher brothers (aitkenhead rd) 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 sher brothers (aitkenhead rd) ltd. Get real-time insights into sher brothers (aitkenhead rd) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for sher brothers (aitkenhead rd) ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in G21 area or any other competitors across 12 key performance metrics.
sher brothers (aitkenhead rd) ltd Ownership
SHER BROTHERS (AITKENHEAD RD) LTD group structure
Sher Brothers (Aitkenhead Rd) Ltd has no subsidiary companies.
Ultimate parent company
SHER BROTHERS (AITKENHEAD RD) LTD
SC486821
SHER BROTHERS (AITKENHEAD RD) LTD Shareholders
The largest shareholders in Sher Brothers (Aitkenhead Rd) Ltd include Sohail Hayat and Zubaida Sattar.
sohail hayat
9.09%
zubaida sattar
9.09%
munawar hayat
8.33%
parvez aslam
4.55%
mahmood bashir
4.55%
yasmeen bashir
4.55%
aslam sher
3.04%
tariq mahmood ali
2.27%
javed aslam
2.27%
imtiaz sher
2.27%
sher brothers (aitkenhead rd) ltd directors
Sher Brothers (Aitkenhead Rd) Ltd currently has 2 directors.
The longest serving directors include
Ms Shahida Ramzan (Sep 2024) and
Mr Amaan Ramzan (Sep 2024).
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 sher brothers (aitkenhead rd) ltd.
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 SHER BROTHERS (AITKENHEAD RD) LTD. This can take several minutes, an email will notify you when this has completed.
sher brothers (aitkenhead rd) ltdCompanies House Filings - See Documents
