Pomanda estimates the enterprise value of JERUSALEM PRODUCTIONS LIMITED at £436.3k based on a Turnover of £762.1k and 0.57x industry multiple (adjusted for size and gross margin).
jerusalem productions limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JERUSALEM PRODUCTIONS LIMITED at £0 based on an EBITDA of £-6.1k and a 2.83x industry multiple (adjusted for size and gross margin).
jerusalem productions limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JERUSALEM PRODUCTIONS LIMITED at £0 based on Net Assets of £-64.1k and 1.6x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jerusalem Productions LimitedOverview
Jerusalem Productions Limited is a live company located in london, SW1V 1AP with a Companies House number of 02461543. It operates in the motion picture production activities sector, SIC Code 59111. Founded in January 1990, it's largest shareholder is
lady susan mary sainsbury
with a 50% stake. Jerusalem Productions Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£762.1k with
high
growth in recent years.
Pomanda's financial health check has awarded Jerusalem Productions Limited a 3 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 Rating3out of 5
2 Strong
3 Regular
4 Weak
Size
annual sales of £762.1k, make it smaller than the average company (£4.5m)
£762.1k - Jerusalem Productions Limited
£4.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (7.4%)
27% - Jerusalem Productions Limited
7.4% - Industry AVG
Production
with a gross margin of 15.4%, this company has a comparable cost of product (15.4%)
15.4% - Jerusalem Productions Limited
15.4% - Industry AVG
Profitability
an operating margin of -0.8% make it less profitable than the average company (0.5%)
-0.8% - Jerusalem Productions Limited
0.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (12)
3 - Jerusalem Productions Limited
12 - Industry AVG
Pay Structure
on an average salary of £59.9k, the company has an equivalent pay structure (£59.9k)
£59.9k - Jerusalem Productions Limited
£59.9k - Industry AVG
Efficiency
resulting in sales per employee of £254k, this is equally as efficient (£292.3k)
£254k - Jerusalem Productions Limited
£292.3k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Jerusalem Productions Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Jerusalem Productions Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jerusalem Productions Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 37 weeks, this is more cash available to meet short term requirements (11 weeks)
37 weeks - Jerusalem Productions Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 139.3%, this is a higher level of debt than the average (81.8%)
139.3% - Jerusalem Productions Limited
81.8% - Industry AVG
JERUSALEM PRODUCTIONS LIMITED financials
EXPORT
Jerusalem Productions Limited's latest turnover from April 2024 is £762.1 thousand and the company has net assets of -£64.1 thousand. According to their latest financial statements, we estimate that Jerusalem Productions Limited has 3 employees and maintains cash reserves of £162.1 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Dec 2011
Dec 2010
Dec 2009
Turnover
762,107
613,920
348,172
375,109
297,609
227,068
11,098
386,346
376,209
539,646
370,749
393,850
346,200
188,874
368,735
Other Income Or Grants
Cost Of Sales
644,499
506,175
285,784
302,763
247,915
181,729
8,509
292,087
276,740
383,691
248,507
241,349
213,040
114,762
294,988
Gross Profit
117,608
107,745
62,388
72,346
49,694
45,339
2,589
94,259
99,469
155,955
122,242
152,501
133,160
74,112
73,747
Admin Expenses
124,021
171,973
60,266
74,487
42,737
-285,243
23,181
267,685
99,681
156,198
122,281
152,506
133,158
74,142
73,771
Operating Profit
-6,413
-64,228
2,122
-2,141
6,957
330,582
-20,592
-173,426
-212
-243
-39
-5
2
-30
-24
Interest Payable
Interest Receivable
54
120
37
62
Pre-Tax Profit
-715
-62,708
1,775
-2,106
5,677
267,884
-20,534
-173,363
3
9
30
77
156
30
123
Tax
-14
4
60
-66
-150
-28
-118
Profit After Tax
-715
-62,708
1,775
-2,106
5,677
267,884
-20,534
-173,363
-11
13
90
11
6
2
5
Dividends Paid
Retained Profit
-715
-62,708
1,775
-2,106
5,677
267,884
-20,534
-173,363
-11
13
90
11
6
2
5
Employee Costs
179,636
176,772
111,805
109,919
105,173
53,470
49,917
97,167
100,743
106,269
101,152
105,252
111,810
53,822
Number Of Employees
3
3
2
2
2
1
1
2
2
2
2
2
2
1
EBITDA*
-6,146
-64,228
2,389
-2,141
6,957
330,582
-20,592
-173,426
-212
-243
-39
-5
2
-30
-24
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
800
1,067
1,334
1,601
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
800
1,067
1,334
1,601
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
160,100
125,000
30,936
205,000
344,597
546,370
121,863
10,945
14,880
8,831
18,451
21,500
5,626
Cash
162,090
54,983
16,537
1,867
68,356
34,433
2,584
20,536
30,251
50,194
53,556
7,579
1,706
735
12,246
misc current assets
total current assets
162,090
54,983
176,637
126,867
99,292
239,433
347,181
566,906
152,114
61,139
68,436
16,410
20,157
22,235
17,872
total assets
162,890
56,050
177,971
128,468
99,292
239,433
347,181
566,906
152,114
61,139
68,436
16,410
20,157
22,235
17,872
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
226,974
119,419
178,632
130,904
99,622
245,440
536,072
638,263
162,108
61,002
68,312
16,376
20,134
22,218
17,857
total current liabilities
226,974
119,419
178,632
130,904
99,622
245,440
536,072
638,263
162,108
61,002
68,312
16,376
20,134
22,218
17,857
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
85,000
182,000
70,000
provisions
total long term liabilities
85,000
182,000
70,000
total liabilities
226,974
119,419
178,632
130,904
99,622
245,440
621,072
820,263
232,108
61,002
68,312
16,376
20,134
22,218
17,857
net assets
-64,084
-63,369
-661
-2,436
-330
-6,007
-273,891
-253,357
-79,994
137
124
34
23
17
15
total shareholders funds
-64,084
-63,369
-661
-2,436
-330
-6,007
-273,891
-253,357
-79,994
137
124
34
23
17
15
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
-6,413
-64,228
2,122
-2,141
6,957
330,582
-20,592
-173,426
-212
-243
-39
-5
2
-30
-24
Depreciation
267
267
Amortisation
Tax
-14
4
60
-66
-150
-28
-118
Stock
Debtors
-160,100
35,100
94,064
-174,064
-139,597
-201,773
424,507
110,918
-3,935
6,049
8,831
-3,049
15,874
5,626
Creditors
Accruals and Deferred Income
107,555
-59,213
47,728
31,282
-145,818
-290,632
-102,191
476,155
101,106
-7,310
51,936
16,376
-2,084
4,361
17,857
Deferred Taxes & Provisions
Cash flow from operations
101,409
36,659
15,017
-64,923
35,203
179,547
78,990
-121,778
-10,038
-3,614
45,908
7,474
817
-11,571
12,089
Investing Activities
capital expenditure
267
-1,601
Change in Investments
cash flow from investments
267
-1,601
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-85,000
-97,000
112,000
70,000
share issue
-80,120
23
10
interest
54
120
37
62
cash flow from financing
-85,000
-97,000
112,000
-10,120
54
143
37
62
10
cash and cash equivalents
cash
107,107
38,446
14,670
-66,489
33,923
31,849
-17,952
-9,715
-19,943
-3,362
45,977
7,579
971
-11,511
12,246
overdraft
change in cash
107,107
38,446
14,670
-66,489
33,923
31,849
-17,952
-9,715
-19,943
-3,362
45,977
7,579
971
-11,511
12,246
jerusalem productions 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 jerusalem productions limited. Get real-time insights into jerusalem productions limited's credit score, group structure and payment trends.
Perform a competitor analysis for jerusalem productions limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other small companies, companies in SW1V area or any other competitors across 12 key performance metrics.
jerusalem productions limited Ownership
JERUSALEM PRODUCTIONS LIMITED group structure
Jerusalem Productions Limited has no subsidiary companies.
Ultimate parent company
JERUSALEM PRODUCTIONS LIMITED
02461543
JERUSALEM PRODUCTIONS LIMITED Shareholders
The largest shareholders in Jerusalem Productions Limited include Lady Susan Mary Sainsbury and Sir Timothy Alan Davan Sainsbury.
lady susan mary sainsbury
50%
sir timothy alan davan sainsbury
50%
jerusalem productions limited directors
Jerusalem Productions Limited currently has 10 directors.
The longest serving directors include
Mr Mark Stephens (Dec 1991) and
Lady Susan Sainsbury (Dec 1991).
59113 - Television programme production activities
60200 - Television programming and broadcasting activities
incorporation date
January 1990
age
35
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
April 2024
previous names
burginhall 448 limited (August 1990)
accountant
THE PEAK
auditor
-
address
the peak 5 wilton road, london, SW1V 1AP
Bank
-
Legal Advisor
-
jerusalem productions 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 did not find charges/mortgages relating to jerusalem productions limited.
jerusalem productions 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 JERUSALEM PRODUCTIONS LIMITED. This can take several minutes, an email will notify you when this has completed.
jerusalem productions limitedCompanies House Filings - See Documents
