Pomanda estimates the enterprise value of M & J (EUROPE) LIMITED at £3.3m based on a Turnover of £6.5m and 0.51x industry multiple (adjusted for size and gross margin).
m & j (europe) limitedEstimated Valuation
£1.8m
Pomanda estimates the enterprise value of M & J (EUROPE) LIMITED at £1.8m based on an EBITDA of £467.5k and a 3.92x industry multiple (adjusted for size and gross margin).
m & j (europe) limitedEstimated Valuation
£2.8m
Pomanda estimates the enterprise value of M & J (EUROPE) LIMITED at £2.8m based on Net Assets of £1.4m and 1.98x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M & J (europe) LimitedOverview
M & J (europe) Limited is a live company located in tredegar, NP22 3AA with a Companies House number of 02559840. It operates in the manufacture of lifting and handling equipment sector, SIC Code 28220. Founded in November 1990, it's largest shareholder is
m & j consultancy & management limited
with a 100% stake. M & J (europe) Limited is a mature,
mid sized company, Pomanda has estimated its turnover at
£6.5m with
high
growth in recent years.
Pomanda's financial health check has awarded M & J (Europe) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
8 Weak
Size
annual sales of £6.5m, make it smaller than the average company (£15m)
£6.5m - M & J (europe) Limited
£15m - Industry AVG
Growth
3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (6.8%)
19% - M & J (europe) Limited
6.8% - Industry AVG
Production
with a gross margin of 28.7%, this company has a comparable cost of product (28.7%)
28.7% - M & J (europe) Limited
28.7% - Industry AVG
Profitability
an operating margin of 0.4% make it less profitable than the average company (6%)
0.4% - M & J (europe) Limited
6% - Industry AVG
Employees
with 30 employees, this is below the industry average (80)
30 - M & J (europe) Limited
80 - Industry AVG
Pay Structure
on an average salary of £47.9k, the company has an equivalent pay structure (£47.9k)
£47.9k - M & J (europe) Limited
£47.9k - Industry AVG
Efficiency
resulting in sales per employee of £215.8k, this is more efficient (£179.7k)
£215.8k - M & J (europe) Limited
£179.7k - Industry AVG
Debtor Days
it gets paid by customers after 94 days, this is later than average (60 days)
94 days - M & J (europe) Limited
60 days - Industry AVG
Creditor Days
its suppliers are paid after 27 days, this is quicker than average (49 days)
27 days - M & J (europe) Limited
49 days - Industry AVG
Stock Days
it holds stock equivalent to 118 days, this is more than average (64 days)
118 days - M & J (europe) Limited
64 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (13 weeks)
0 weeks - M & J (europe) Limited
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 77%, this is a higher level of debt than the average (54.9%)
77% - M & J (europe) Limited
54.9% - Industry AVG
M & J (EUROPE) LIMITED financials
EXPORT
M & J (Europe) Limited's latest turnover from December 2023 is estimated at £6.5 million and the company has net assets of £1.4 million. According to their latest financial statements, M & J (Europe) Limited has 30 employees and maintains cash reserves of £19.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
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
6,474,179
4,698,512
4,954,930
3,838,268
3,425,896
3,576,101
2,881,735
2,520,697
909,234
1,434,005
1,399,098
1,453,905
1,252,950
1,228,483
Other Income Or Grants
Cost Of Sales
4,613,625
3,309,352
3,477,492
2,720,064
2,412,568
2,550,160
2,038,282
1,770,713
633,754
1,011,599
983,750
1,001,587
879,674
841,523
Gross Profit
1,860,554
1,389,160
1,477,438
1,118,204
1,013,328
1,025,941
843,452
749,984
275,480
422,405
415,348
452,317
373,275
386,960
Admin Expenses
1,834,354
1,234,287
1,220,906
879,110
904,043
768,762
871,588
565,128
151,359
443,029
270,833
378,960
301,120
314,218
-438,173
Operating Profit
26,200
154,873
256,532
239,094
109,285
257,179
-28,136
184,856
124,121
-20,624
144,515
73,357
72,155
72,742
438,173
Interest Payable
65,652
95,452
47,062
21,829
10,080
8,756
11,880
14,393
7,949
Interest Receivable
3,461
2,276
61
16
223
249
18
61
134
49
53
29
49
291
256
Pre-Tax Profit
-35,992
61,696
209,531
217,280
99,428
248,672
-39,998
170,524
116,306
-20,575
144,568
73,386
72,204
73,033
438,429
Tax
-11,722
-39,811
-41,283
-18,891
-47,248
-34,105
-23,261
-33,251
-17,613
-18,773
-20,449
-122,760
Profit After Tax
-35,992
49,974
169,720
175,997
80,537
201,424
-39,998
136,419
93,045
-20,575
111,317
55,773
53,431
52,584
315,669
Dividends Paid
Retained Profit
-35,992
49,974
169,720
175,997
80,537
201,424
-39,998
136,419
93,045
-20,575
111,317
55,773
53,431
52,584
315,669
Employee Costs
1,438,146
1,400,265
1,196,836
1,174,727
1,045,038
1,056,825
947,255
755,593
273,557
378,235
339,087
368,403
316,617
337,743
Number Of Employees
30
31
28
28
25
26
24
19
7
10
9
10
9
10
EBITDA*
467,473
211,388
524,006
465,852
267,800
403,539
74,989
266,835
171,381
23,102
187,695
115,189
117,866
113,963
459,090
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
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
2,725,447
2,104,925
1,434,196
1,020,313
899,338
766,769
612,288
710,284
610,098
567,585
584,821
605,117
617,884
645,595
679,316
Intangible Assets
146,014
191,859
242,584
296,259
354,548
385,128
380,342
263,866
276,931
232,021
198,511
185,295
154,495
67,495
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,871,461
2,296,784
1,676,780
1,316,572
1,253,886
1,151,897
992,630
974,150
887,029
799,606
783,332
790,412
772,379
713,090
679,316
Stock & work in progress
1,495,804
1,201,920
1,232,399
729,855
362,583
299,025
280,041
180,750
54,750
89,015
67,050
77,125
85,250
79,750
94,995
Trade Debtors
1,678,848
1,050,542
1,256,745
903,668
934,297
1,053,649
689,678
664,355
280,146
313,382
338,209
335,489
293,804
280,198
179,040
Group Debtors
35,138
132,610
176,286
191,549
11,610
Misc Debtors
74,178
67,660
69,501
148,916
30,353
36,054
21,866
44,570
27,064
19,307
Cash
19,268
112,573
17,481
31,174
418
59,044
7,268
48,750
5,034
14,746
6,288
5,278
14,165
102,426
misc current assets
total current assets
3,303,236
2,565,305
2,752,412
2,005,162
1,327,651
1,447,772
1,010,463
889,675
410,710
407,431
420,005
418,902
384,332
374,113
395,768
total assets
6,174,697
4,862,089
4,429,192
3,321,734
2,581,537
2,599,669
2,003,093
1,863,825
1,297,739
1,207,037
1,203,337
1,209,314
1,156,711
1,087,203
1,075,084
Bank overdraft
1,640
64,912
153,490
74,475
99,866
151,383
76,598
Bank loan
54,740
303,038
419,916
Trade Creditors
341,461
343,133
326,374
241,896
213,114
250,936
253,924
248,966
50,892
337,790
273,830
340,760
310,164
212,341
180,709
Group/Directors Accounts
893,293
25,421
121,259
56,047
69,887
other short term finances
25,617
308,774
154,692
hp & lease commitments
591,653
375,857
392,419
196,259
150,444
125,654
73,043
28,976
other current liabilities
776,759
291,497
486,786
473,791
414,879
424,469
225,120
211,098
69,691
total current liabilities
2,683,523
1,649,360
1,901,446
1,032,905
931,927
945,421
651,953
640,423
197,181
337,790
273,830
340,760
310,164
212,341
180,709
loans
56,339
417,006
404,458
462,014
35,298
35,404
49,689
64,607
168,001
hp & lease commitments
1,330,304
1,147,380
524,919
384,711
258,853
290,422
202,453
74,782
Accruals and Deferred Income
other liabilities
87,708
135,833
193,333
213,333
42,963
97,698
134,383
182,747
219,013
280,259
348,339
provisions
685,206
193,026
193,026
118,773
160,000
156,000
108,000
88,000
30,000
5,000
8,000
10,000
7,500
28,000
32,017
total long term liabilities
2,071,849
1,757,412
1,122,403
1,053,206
589,984
675,159
573,475
227,389
240,964
102,698
142,383
192,747
226,513
308,259
380,356
total liabilities
4,755,372
3,406,772
3,023,849
2,086,111
1,521,911
1,620,580
1,225,428
867,812
438,145
440,488
416,213
533,507
536,677
520,600
561,065
net assets
1,419,325
1,455,317
1,405,343
1,235,623
1,059,626
979,089
777,665
996,013
859,594
766,549
787,124
675,807
620,034
566,603
514,019
total shareholders funds
1,419,325
1,455,317
1,405,343
1,235,623
1,059,626
979,089
777,665
996,013
859,594
766,549
787,124
675,807
620,034
566,603
514,019
Dec 2023
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
26,200
154,873
256,532
239,094
109,285
257,179
-28,136
184,856
124,121
-20,624
144,515
73,357
72,155
72,742
438,173
Depreciation
395,428
5,790
213,798
168,469
93,250
87,471
60,177
41,749
14,770
17,236
20,296
23,832
27,711
33,721
20,917
Amortisation
45,845
50,725
53,676
58,289
65,265
58,889
42,948
40,230
32,490
26,490
22,884
18,000
18,000
7,500
Tax
-11,722
-39,811
-41,283
-18,891
-47,248
-34,105
-23,261
-33,251
-17,613
-18,773
-20,449
-122,760
Stock
293,884
-30,479
502,544
367,272
63,558
18,984
99,291
126,000
-34,265
21,965
-10,075
-8,125
5,500
-15,245
94,995
Debtors
537,352
-251,720
258,399
279,483
-125,053
366,549
14,229
401,715
-6,172
-24,827
2,720
41,685
13,606
81,851
198,347
Creditors
-1,672
16,759
84,478
28,782
-37,822
-2,988
4,958
198,074
-286,898
63,960
-66,930
30,596
97,823
31,632
180,709
Accruals and Deferred Income
485,262
-195,289
12,995
58,912
-9,590
199,349
14,022
141,407
69,691
Deferred Taxes & Provisions
492,180
74,253
-41,227
4,000
48,000
20,000
58,000
25,000
-3,000
-2,000
2,500
-20,500
-4,017
32,017
Cash flow from operations
612,007
303,335
-105,022
-175,719
266,992
215,119
449
102,496
-3,650
86,924
92,869
97,112
157,310
54,523
255,714
Investing Activities
capital expenditure
-1,015,950
-676,519
-627,682
-289,444
-260,504
-305,627
-121,605
-169,100
-134,683
-60,000
-36,100
-59,865
-105,000
-74,995
-700,233
Change in Investments
cash flow from investments
-1,015,950
-676,519
-627,682
-289,444
-260,504
-305,627
-121,605
-169,100
-134,683
-60,000
-36,100
-59,865
-105,000
-74,995
-700,233
Financing Activities
Bank loans
-248,298
-116,878
419,916
Group/Directors Accounts
867,872
-95,838
65,212
56,047
-69,887
69,887
Other Short Term Loans
-283,157
154,082
154,692
Long term loans
-360,667
12,548
-57,556
426,716
-106
-14,285
-14,918
-103,394
168,001
Hire Purchase and Lease Commitments
398,720
605,899
336,368
171,673
-6,779
140,580
171,738
103,758
other long term liabilities
-87,708
-48,125
-57,500
-20,000
213,333
-42,963
-54,735
-36,685
-48,364
-36,266
-61,246
-68,080
348,339
share issue
-178,350
198,350
interest
-62,191
-93,176
-47,001
-21,813
-9,857
-8,507
-11,862
-14,332
-7,815
49
53
29
49
291
256
cash flow from financing
312,279
466,637
783,923
584,498
-144,129
167,675
179,941
-56,931
105,451
-36,636
-48,311
-36,237
-61,197
-67,789
546,945
cash and cash equivalents
cash
-93,305
95,092
-13,693
30,756
-58,626
51,776
7,268
-48,750
43,716
-9,712
8,458
1,010
-8,887
-88,261
102,426
overdraft
-1,640
1,640
-64,912
-88,578
79,015
-25,391
-51,517
74,785
76,598
change in cash
-91,665
93,452
51,219
119,334
-137,641
77,167
58,785
-123,535
-32,882
-9,712
8,458
1,010
-8,887
-88,261
102,426
m & j (europe) 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 m & j (europe) limited. Get real-time insights into m & j (europe) limited's credit score, group structure and payment trends.
Perform a competitor analysis for m & j (europe) limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mid companies, companies in NP22 area or any other competitors across 12 key performance metrics.
m & j (europe) limited Ownership
M & J (EUROPE) LIMITED group structure
M & J (Europe) Limited has no subsidiary companies.
The sole shareholder of M & J (Europe) Limited is M & J Consultancy & Management Limited.
m & j consultancy & management limited
100%
m & j (europe) limited directors
M & J (Europe) Limited currently has 3 directors.
The longest serving directors include
Mr Michael Garland (Nov 1991) and
Mr Christopher Garland (Nov 2017).
unit 28, tafarnaubach industrial estate, tredegar, gwent, NP22 3AA
Bank
BARCLAYS BANK PLC
Legal Advisor
-
m & j (europe) 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 19 charges/mortgages relating to m & j (europe) limited. Currently there are 2 open charges and 17 have been satisfied in the past.
m & j (europe) 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 M & J (EUROPE) LIMITED. This can take several minutes, an email will notify you when this has completed.
m & j (europe) limitedCompanies House Filings - See Documents
