jenrick commercial limited
jenrick commercial limited Company Information
Company Number
01634842
Website
www.jenrickgroup.co.ukRegistered Address
56 clarendon road, watford, herts, WD17 1DA
Industry
Temporary employment agency activities
Telephone
01932230868
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
mcg group (midco) limited 100%
jenrick commercial limited Estimated Valuation
Pomanda estimates the enterprise value of JENRICK COMMERCIAL LIMITED at £470.6k based on a Turnover of £3m and 0.16x industry multiple (adjusted for size and gross margin).
jenrick commercial limited Estimated Valuation
Pomanda estimates the enterprise value of JENRICK COMMERCIAL LIMITED at £0 based on an EBITDA of £-772.5k and a 3.25x industry multiple (adjusted for size and gross margin).
jenrick commercial limited Estimated Valuation
Pomanda estimates the enterprise value of JENRICK COMMERCIAL LIMITED at £309.4k based on Net Assets of £195.4k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jenrick Commercial Limited AI Business Plan
In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.
Jenrick Commercial Limited Overview
Jenrick Commercial Limited is a live company located in herts, WD17 1DA with a Companies House number of 01634842. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in May 1982, it's largest shareholder is mcg group (midco) limited with a 100% stake. Jenrick Commercial Limited is a mature, small sized company, Pomanda has estimated its turnover at £3m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Jenrick Commercial Limited Health Check
Pomanda's financial health check has awarded Jenrick Commercial Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 8 areas for improvement. Company Health Check FAQs
0 Strong
3 Regular
8 Weak
Size
annual sales of £3m, make it smaller than the average company (£13.4m)
- Jenrick Commercial Limited
£13.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (1.1%)
- Jenrick Commercial Limited
1.1% - Industry AVG
Production
with a gross margin of 17.7%, this company has a comparable cost of product (17.7%)
- Jenrick Commercial Limited
17.7% - Industry AVG
Profitability
an operating margin of -25.9% make it less profitable than the average company (2.7%)
- Jenrick Commercial Limited
2.7% - Industry AVG
Employees
with 10 employees, this is below the industry average (50)
10 - Jenrick Commercial Limited
50 - Industry AVG
Pay Structure
on an average salary of £51k, the company has an equivalent pay structure (£51k)
- Jenrick Commercial Limited
£51k - Industry AVG
Efficiency
resulting in sales per employee of £298.8k, this is equally as efficient (£274.4k)
- Jenrick Commercial Limited
£274.4k - Industry AVG
Debtor Days
it gets paid by customers after 67 days, this is later than average (49 days)
- Jenrick Commercial Limited
49 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (4 days)
- Jenrick Commercial Limited
4 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Jenrick Commercial Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (5 weeks)
0 weeks - Jenrick Commercial Limited
5 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 90%, this is a higher level of debt than the average (75.3%)
90% - Jenrick Commercial Limited
75.3% - Industry AVG
jenrick commercial limited Credit Report and Business Information
Jenrick Commercial Limited Competitor Analysis
Perform a competitor analysis for jenrick commercial limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.
jenrick commercial limited Ownership
JENRICK COMMERCIAL LIMITED group structure
Jenrick Commercial Limited has no subsidiary companies.
jenrick commercial limited directors
Jenrick Commercial Limited currently has 4 directors. The longest serving directors include Mr James Henderson (Dec 2021) and Mr James Henderson (Dec 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Henderson | United Kingdom | 46 years | Dec 2021 | - | Director |
| Mr James Henderson | Scotland | 46 years | Dec 2021 | - | Director |
| Mr Ford Garrard | 41 years | Jul 2023 | - | Director | |
| Mr Ian Langley | England | 62 years | Jan 2024 | - | Director |
JENRICK COMMERCIAL LIMITED financials
Jenrick Commercial Limited's latest turnover from December 2022 is estimated at £3 million and the company has net assets of £195.4 thousand. According to their latest financial statements, Jenrick Commercial Limited has 10 employees and maintains cash reserves of £19.9 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 | 4,505,060 | 3,489,683 | 2,325,733 | 3,274,374 | 4,872,236 | 4,992,528 | 987,162 | 752,291 | 594,722 | |||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Cost Of Sales | 3,272,115 | 2,620,051 | 1,615,749 | 2,719,822 | 4,315,615 | 4,394,740 | 533,891 | 471,077 | 394,213 | |||||
| Gross Profit | 1,232,945 | 869,632 | 709,984 | 554,552 | 556,621 | 597,788 | 453,271 | 281,214 | 200,509 | |||||
| Admin Expenses | 861,042 | 625,773 | 484,180 | 478,765 | 419,634 | 448,174 | 371,890 | 223,367 | ||||||
| Operating Profit | 371,903 | 243,859 | 225,804 | 75,787 | 136,987 | 149,614 | 81,381 | 57,847 | ||||||
| Interest Payable | 527 | 2,244 | 290 | 1,015 | 3,518 | 3,621 | 0 | 0 | 0 | |||||
| Interest Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Pre-Tax Profit | 371,376 | 241,615 | 225,514 | 74,772 | 133,469 | 145,993 | 81,381 | 57,847 | -21,053 | |||||
| Tax | -22,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Profit After Tax | 348,993 | 241,615 | 225,514 | 74,772 | 133,469 | 145,993 | 81,381 | 57,847 | -21,053 | |||||
| Dividends Paid | 200,000 | 210,000 | 160,000 | 80,000 | 120,000 | 120,000 | 80,000 | 80,000 | 0 | |||||
| Retained Profit | 148,993 | 31,615 | 65,514 | -5,228 | 13,469 | 25,993 | 1,381 | -22,153 | -21,053 | |||||
| Employee Costs | 307,010 | 264,527 | 302,555 | 269,587 | 156,084 | 152,874 | ||||||||
| Number Of Employees | 10 | 9 | 9 | 10 | 9 | 11 | 8 | 7 | 8 | 4 | 4 | 4 | 5 | 6 |
| EBITDA* | 375,102 | 245,975 | 232,010 | 88,590 | 149,552 | 161,632 | 83,992 | 58,539 |
* 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 | 5,792 | 2,597 | 2,460 | 4,867 | 6,396 | 7,345 | 6,658 | 4,032 | 13,998 | 25,612 | 33,539 | 44,587 | 1,802 | 2,260 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 5,792 | 2,597 | 2,460 | 4,867 | 6,396 | 7,345 | 6,658 | 4,032 | 13,998 | 25,612 | 33,539 | 44,587 | 1,802 | 2,260 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 550,361 | 410,848 | 720,049 | 740,537 | 966,318 | 486,018 | 433,677 | 417,930 | 285,430 | 371,522 | 549,922 | 124,445 | 75,285 | 97,608 |
| Group Debtors | 1,319,769 | 1,100,000 | 296,991 | 0 | 0 | 0 | 405 | 3,264 | 1,875 | 0 | 0 | 3,082 | 0 | 0 |
| Misc Debtors | 63,828 | 41,014 | 111,877 | 29,247 | 30,144 | 58,493 | 17,152 | 15,024 | 11,136 | 9,258 | 13,324 | 5,413 | 4,563 | 3,100 |
| Cash | 19,944 | 117,189 | 300 | 155,634 | 300 | 52,703 | 0 | 53 | 300 | 142 | 0 | 11,638 | 75,944 | 200 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,953,902 | 1,669,051 | 1,129,217 | 925,418 | 996,762 | 597,214 | 451,234 | 436,271 | 298,741 | 380,922 | 563,246 | 144,578 | 155,792 | 100,908 |
| total assets | 1,959,694 | 1,671,648 | 1,131,677 | 930,285 | 1,003,158 | 604,559 | 457,892 | 440,303 | 312,739 | 406,534 | 596,785 | 189,165 | 157,594 | 103,168 |
| Bank overdraft | 0 | 0 | 0 | 0 | 189,276 | 0 | 131,048 | 172,292 | 138,583 | 232,306 | 283,043 | 0 | 0 | 1,898 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 279 | 10,692 | 0 | 0 | 1,208 | 2,081 | 2,368 | 1,280 | 571 | 210 | 5,920 | 72 | 1,010 | 1,024 |
| Group/Directors Accounts | 1,000,000 | 3,175 | 2,027 | 16,850 | 117,048 | 55,963 | 10,109 | 11,278 | 8,695 | 10,498 | 9,270 | 86,537 | 63,830 | 3,237 |
| other short term finances | 409,126 | 427,070 | 117,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 354,935 | 223,599 | 195,070 | 194,621 | 201,928 | 213,154 | 129,999 | 102,700 | 77,651 | 71,053 | 219,554 | 49,551 | 41,130 | 23,232 |
| total current liabilities | 1,764,340 | 664,536 | 314,882 | 211,471 | 509,460 | 271,198 | 273,524 | 287,550 | 225,500 | 314,067 | 517,787 | 136,160 | 105,970 | 29,391 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 1,764,340 | 664,536 | 314,882 | 211,471 | 509,460 | 271,198 | 273,524 | 287,550 | 225,500 | 314,067 | 517,787 | 136,160 | 105,970 | 29,391 |
| net assets | 195,354 | 1,007,112 | 816,795 | 718,814 | 493,698 | 333,361 | 184,368 | 152,753 | 87,239 | 92,467 | 78,998 | 53,005 | 51,624 | 73,777 |
| total shareholders funds | 195,354 | 1,007,112 | 816,795 | 718,814 | 493,698 | 333,361 | 184,368 | 152,753 | 87,239 | 92,467 | 78,998 | 53,005 | 51,624 | 73,777 |
| 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 | 371,903 | 243,859 | 225,804 | 75,787 | 136,987 | 149,614 | 81,381 | 57,847 | ||||||
| Depreciation | 1,949 | 1,711 | 674 | 2,573 | 2,770 | 3,199 | 2,116 | 6,206 | 12,803 | 12,565 | 12,018 | 2,611 | 692 | 469 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | -22,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 382,096 | 422,945 | 359,133 | -226,678 | 451,951 | 93,277 | 15,016 | 137,777 | -82,339 | -182,466 | 430,306 | 53,092 | -20,860 | 100,708 |
| Creditors | -10,413 | 10,692 | 0 | -1,208 | -873 | -287 | 1,088 | 709 | 361 | -5,710 | 5,848 | -938 | -14 | 1,024 |
| Accruals and Deferred Income | 131,336 | 28,529 | 449 | -7,307 | -11,226 | 83,155 | 27,299 | 25,049 | 6,598 | -148,501 | 170,003 | 8,421 | 17,898 | 23,232 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 342,310 | 259,346 | 119,991 | 177,888 | 177,807 | -92,823 | 38,383 | 97,283 | ||||||
| Investing Activities | ||||||||||||||
| capital expenditure | -1,189 | -4,638 | -970 | -45,396 | -234 | -2,339 | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | -1,189 | -4,638 | -970 | -45,396 | -234 | -2,339 | ||||||||
| Financing Activities | ||||||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 996,825 | 1,148 | -14,823 | -100,198 | 61,085 | 45,854 | -1,169 | 2,583 | -1,803 | 1,228 | -77,267 | 22,707 | 60,593 | 3,237 |
| Other Short Term Loans | -17,944 | 309,285 | 117,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||||||||
| interest | -527 | -2,244 | -290 | -1,015 | -3,518 | -3,621 | 0 | 0 | 0 | |||||
| cash flow from financing | 45,327 | -3,413 | 2,293 | -2,818 | -2,290 | -80,888 | 22,707 | 60,593 | 98,067 | |||||
| cash and cash equivalents | ||||||||||||||
| cash | -97,245 | 116,889 | -155,334 | 155,334 | -52,403 | 52,703 | -53 | -247 | 158 | 142 | -11,638 | -64,306 | 75,744 | 200 |
| overdraft | 0 | 0 | 0 | -189,276 | 189,276 | -131,048 | -41,244 | 33,709 | -93,723 | -50,737 | 283,043 | 0 | -1,898 | 1,898 |
| change in cash | -97,245 | 116,889 | -155,334 | 344,610 | -241,679 | 183,751 | 41,191 | -33,956 | 93,881 | 50,879 | -294,681 | -64,306 | 77,642 | -1,698 |
P&L
December 2022turnover
3m
+22%
operating profit
-774.4k
0%
gross margin
17.8%
+10.81%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
195.4k
-0.81%
total assets
2m
+0.17%
cash
19.9k
-0.83%
net assets
Total assets minus all liabilities
Similar Companies
jenrick commercial limited company details
company number
01634842
Type
Private limited with Share Capital
industry
78200 - Temporary employment agency activities
incorporation date
May 1982
age
42
accounts
Small Company
ultimate parent company
previous names
medical avenues limited (March 2006)
technic services limited (October 2003)
incorporated
UK
address
56 clarendon road, watford, herts, WD17 1DA
last accounts submitted
December 2022
jenrick commercial limited 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 found 10 charges/mortgages relating to jenrick commercial limited. Currently there are 9 open charges and 1 have been satisfied in the past.
jenrick commercial limited Companies House Filings - See Documents
| date | description | view/download |
|---|
