Boydell & Jacks Limited

POWER SEARCH PRICING

SOLUTIONS

boydell & jacks limited Company Information

Live

MatureMidLow

Company Number

01438861

Website

http://featherwing.com

Registered Address

wingard house, lincoln street, healeywood, burnley lancashire, BB11 2HW

Industry

Manufacture of other plastic products

Telephone

01282456411

Next Accounts Due

September 2024

Group Structure

View All

Directors

Craig Jacks32 Years

Paul Halstead26 Years

View All

Shareholders

stephen andrew jacks 48.2%

craig michael jacks 48.2%

View All

boydell & jacks limited Estimated Valuation

£2.9m

Pomanda estimates the enterprise value of BOYDELL & JACKS LIMITED at £2.9m based on Net Assets of £1.6m and 1.78x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Boydell & Jacks Limited is a live company located in healeywood, BB11 2HW with a Companies House number of 01438861. It operates in the manufacture of other plastic products sector, SIC Code 22290. Founded in July 1979, it's largest shareholder is stephen andrew jacks with a 48.2% stake. Boydell & Jacks Limited is a mature, mid sized company, Pomanda has estimated its turnover at £5.7m with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Boydell & Jacks Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

2 Strong

6 Regular

4 Weak

Size

annual sales of £5.7m, make it smaller than the average company (£17m)

Growth

3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (5.1%)

EXPORT

Boydell & Jacks Limited's latest turnover from December 2022 is estimated at £5.7 million and the company has net assets of £1.6 million. According to their latest financial statements, Boydell & Jacks Limited has 33 employees and maintains cash reserves of £519.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Turnover	5,723,831	5,997,867	5,177,387	5,371,921	5,951,677	5,260,215	4,881,913	4,099,162	4,828,586	4,879,139	4,266,811	3,966,523	3,520,807	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	4,200,836	4,314,330	3,730,400	3,882,834	4,279,040	3,717,198	3,431,425	2,922,880	3,450,551	3,499,834	3,059,184	2,837,482	2,467,601	0
Gross Profit	1,522,995	1,683,538	1,446,987	1,489,087	1,672,637	1,543,017	1,450,488	1,176,282	1,378,035	1,379,304	1,207,627	1,129,041	1,053,206	0
Admin Expenses	1,110,122	1,484,572	1,476,487	1,356,324	1,616,844	1,533,757	1,937,996	977,590	1,236,842	1,220,548	1,214,309	1,098,773	1,168,947	-1,575,647
Operating Profit	412,873	198,966	-29,500	132,763	55,793	9,260	-487,508	198,692	141,193	158,756	-6,682	30,268	-115,741	1,575,647
Interest Payable	3,800	2,969	1,525	513	513	0	0	0	0	0	0	0	0	0
Interest Receivable	14,005	852	335	1,009	45	649	756	1,903	1,883	1,381	847	774	691	255
Pre-Tax Profit	423,078	196,849	-30,691	133,258	55,325	9,909	-486,752	200,595	143,076	160,138	-5,835	31,042	-115,050	1,575,901
Tax	-80,385	-37,401	0	-25,319	-10,512	-1,883	0	-40,119	-30,046	-36,832	0	-8,071	0	-441,252
Profit After Tax	342,693	159,448	-30,691	107,939	44,813	8,026	-486,752	160,476	113,030	123,306	-5,835	22,971	-115,050	1,134,649
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	342,693	159,448	-30,691	107,939	44,813	8,026	-486,752	160,476	113,030	123,306	-5,835	22,971	-115,050	1,134,649
Employee Costs	1,192,495	1,246,536	1,307,390	1,349,685	1,249,122	1,312,977	1,329,447	973,194	1,112,248	1,094,974	912,846	873,097	872,766	0
Number Of Employees	33	36	39	41	39	42	44	33	38	39	33	32	32	0
EBITDA*	471,911	253,066	14,394	183,980	117,278	78,386	-422,092	257,020	187,775	223,364	61,270	116,011	-33,090	1,667,506

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Tangible Assets	379,751	400,965	318,635	316,048	339,405	369,715	411,852	398,177	363,384	379,927	388,732	445,906	448,508	495,368
Intangible Assets	0	0	0	410	1,133	1,853	2,576	3,299	4,022	4,745	5,468	6,191	6,914	7,636
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	379,751	400,965	318,635	316,458	340,538	371,568	414,428	401,476	367,406	384,672	394,200	452,097	455,422	503,004
Stock & work in progress	730,766	712,015	456,304	547,291	672,503	559,692	528,941	443,767	439,094	335,885	387,384	389,660	329,894	437,428
Trade Debtors	1,205,286	1,308,640	1,083,701	1,070,743	1,277,577	1,127,672	1,010,377	957,811	1,021,773	1,079,501	909,324	859,268	766,739	663,283
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	83,563	63,067	61,533	66,155	70,843	64,207	82,951	186,181	0	0	0	0	0	0
Cash	519,761	280,535	401,031	267,964	972	11,060	248,510	356,634	404,462	348,895	203,646	134,975	174,557	101,878
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	2,539,376	2,364,257	2,002,569	1,952,153	2,021,895	1,762,631	1,870,779	1,944,393	1,865,329	1,764,281	1,500,354	1,383,903	1,271,190	1,202,589
total assets	2,919,127	2,765,222	2,321,204	2,268,611	2,362,433	2,134,199	2,285,207	2,345,869	2,232,735	2,148,953	1,894,554	1,836,000	1,726,612	1,705,593
Bank overdraft	10,000	10,000	5,000	0	15,208	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	656,776	997,021	724,494	738,020	913,478	759,510	827,128	519,731	874,188	899,107	754,963	677,695	644,069	497,391
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	11,957	3,498	3,498	3,498	0	0	0	0	0	0	0	0	0	0
other current liabilities	517,235	382,653	378,265	330,023	356,231	338,678	418,884	305,710	0	0	0	0	0	0
total current liabilities	1,195,968	1,393,172	1,111,257	1,071,541	1,284,917	1,098,188	1,246,012	825,441	874,188	899,107	754,963	677,695	644,069	497,391
loans	25,000	35,000	45,000	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	11,158	4,080	7,579	11,077	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	5,500	16,500	27,500	38,500	0	0
provisions	55,938	44,600	28,446	26,380	25,842	29,150	40,360	34,881	27,976	21,305	23,356	25,235	10,944	21,553
total long term liabilities	92,096	83,680	81,025	37,457	25,842	29,150	40,360	34,881	33,476	37,805	50,856	63,735	10,944	21,553
total liabilities	1,288,064	1,476,852	1,192,282	1,108,998	1,310,759	1,127,338	1,286,372	860,322	907,664	936,912	805,819	741,430	655,013	518,944
net assets	1,631,063	1,288,370	1,128,922	1,159,613	1,051,674	1,006,861	998,835	1,485,547	1,325,071	1,212,041	1,088,735	1,094,570	1,071,599	1,186,649
total shareholders funds	1,631,063	1,288,370	1,128,922	1,159,613	1,051,674	1,006,861	998,835	1,485,547	1,325,071	1,212,041	1,088,735	1,094,570	1,071,599	1,186,649

	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Dec 2009
Operating Activities
Operating Profit	412,873	198,966	-29,500	132,763	55,793	9,260	-487,508	198,692	141,193	158,756	-6,682	30,268	-115,741	1,575,647
Depreciation	59,038	54,100	43,484	50,494	60,765	68,403	64,693	57,605	45,859	63,885	67,229	85,020	81,928	91,136
Amortisation	0	0	410	723	720	723	723	723	723	723	723	723	723	723
Tax	-80,385	-37,401	0	-25,319	-10,512	-1,883	0	-40,119	-30,046	-36,832	0	-8,071	0	-441,252
Stock	18,751	255,711	-90,987	-125,212	112,811	30,751	85,174	4,673	103,209	-51,499	-2,276	59,766	-107,534	437,428
Debtors	-82,858	226,473	8,336	-211,522	156,541	98,551	-50,664	122,219	-57,728	170,177	50,056	92,529	103,456	663,283
Creditors	-340,245	272,527	-13,526	-175,458	153,968	-67,618	307,397	-354,457	-24,919	144,144	77,268	33,626	146,678	497,391
Accruals and Deferred Income	134,582	4,388	48,242	-26,208	17,553	-80,206	113,174	305,710	0	0	0	0	0	0
Deferred Taxes & Provisions	11,338	16,154	2,066	538	-3,308	-11,210	5,479	6,905	6,671	-2,051	-1,879	14,291	-10,609	21,553
Cash flow from operations	261,308	26,550	133,827	294,267	5,627	-211,833	-30,552	48,167	94,000	209,947	88,879	3,562	107,057	644,487
Investing Activities
capital expenditure	-37,824	-136,430	-46,071	-27,137	-30,455	-26,266	-78,368	-92,398	-29,316	-55,080	-10,055	-82,418	-35,069	-594,863
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-37,824	-136,430	-46,071	-27,137	-30,455	-26,266	-78,368	-92,398	-29,316	-55,080	-10,055	-82,418	-35,069	-594,863
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-10,000	-10,000	45,000	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	15,537	-3,499	-3,498	14,575	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-5,500	-11,000	-11,000	-11,000	38,500	0	0
share issue	0	0	0	0	0	0	40	0	0	0	0	0	0	52,000
interest	10,205	-2,117	-1,190	496	-468	649	756	1,903	1,883	1,381	847	774	691	255
cash flow from financing	15,742	-15,616	40,312	15,071	-468	649	796	-3,597	-9,117	-9,619	-10,153	39,274	691	52,255
cash and cash equivalents
cash	239,226	-120,496	133,067	266,992	-10,088	-237,450	-108,124	-47,828	55,567	145,249	68,671	-39,582	72,679	101,878
overdraft	0	5,000	5,000	-15,208	15,208	0	0	0	0	0	0	0	0	0
change in cash	239,226	-125,496	128,067	282,200	-25,296	-237,450	-108,124	-47,828	55,567	145,249	68,671	-39,582	72,679	101,878

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for boydell & jacks limited. Get real-time insights into boydell & jacks limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for boydell & jacks limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

BOYDELL & JACKS LIMITED group structure

Boydell & Jacks Limited has 1 subsidiary company.

Ultimate parent company

BOYDELL & JACKS LIMITED

01438861

1 subsidiary

STOCKWINGS LIMITED

01534235

BOYDELL & JACKS LIMITED Shareholders

stephen andrew jacks	48.18%
craig michael jacks	48.18%
alexander mark knight	3.64%

Boydell & Jacks Limited currently has 4 directors. The longest serving directors include Mr Craig Jacks (Mar 1992) and Mr Paul Halstead (Oct 1997).

officer	age	start	end	role
Mr Craig Jacks	52 years	Mar 1992	-	Director
Mr Paul Halstead	59 years	Oct 1997	-	Director
Mr Alexander Knight	58 years	Feb 2000	-	Director
Mr Stephen Jacks	59 years	May 2002	-	Director

P&L

December 2022

turnover

5.7m

-5%

operating profit

412.9k

gross margin

26.7%

-5.2%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2022

net assets

1.6m

+0.27%

total assets

2.9m

+0.06%

cash

519.8k

+0.85%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

kaliber marketing (holdings) limited

aperture solutions limited

mgs technical plastics limited

4.5

tees valley plastics limited

roundbrand limited

company number

01438861

Type

Private limited with Share Capital

industry

22290 - Manufacture of other plastic products

incorporation date

July 1979

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

boydell & jacks (sales) limited (May 1990)

incorporated

address

wingard house, lincoln street, healeywood, burnley lancashire, BB11 2HW

last accounts submitted

December 2022

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 found 5 charges/mortgages relating to boydell & jacks limited. Currently there are 4 open charges and 1 have been satisfied in the past.

boydell & jacks limited Company Information

boydell & jacks limited Estimated Valuation

boydell & jacks limited Estimated Valuation

boydell & jacks limited Estimated Valuation

Boydell & Jacks Limited Overview

Boydell & Jacks Limited Health Check

BOYDELL & JACKS LIMITED financials

boydell & jacks limited Credit Report and Business Information

Boydell & Jacks Limited Competitor Analysis

boydell & jacks limited Ownership

boydell & jacks limited directors

boydell & jacks limited company details

boydell & jacks limited Charges & Mortgages

boydell & jacks limited Companies House Filings - See Documents