jigsaw24 limited Company Information
Company Number
02745074
Next Accounts
Feb 2025
Industry
Dormant Company
Shareholders
jigsaw systems ltd
Group Structure
View All
Contact
Registered Address
c/o jigsaw24, the old mill, high church street, nottingham, notts, NG7 7JA
Website
www.jigsaw24.comjigsaw24 limited Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW24 LIMITED at £0 based on a Turnover of £710k and 0x industry multiple (adjusted for size and gross margin).
jigsaw24 limited Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW24 LIMITED at £142.4k based on an EBITDA of £96k and a 1.48x industry multiple (adjusted for size and gross margin).
jigsaw24 limited Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW24 LIMITED at £36.9k based on Net Assets of £65k and 0.57x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jigsaw24 Limited Overview
Jigsaw24 Limited is a live company located in nottingham, NG7 7JA with a Companies House number of 02745074. It operates in the dormant company sector, SIC Code 99999. Founded in September 1992, it's largest shareholder is jigsaw systems ltd with a 100% stake. Jigsaw24 Limited is a mature, small sized company, Pomanda has estimated its turnover at £710k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Jigsaw24 Limited Health Check
Pomanda's financial health check has awarded Jigsaw24 Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
6 Weak
Size
annual sales of £710k, make it smaller than the average company (£7.3m)
£710k - Jigsaw24 Limited
£7.3m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Jigsaw24 Limited
- - Industry AVG
Production
with a gross margin of 17.6%, this company has a higher cost of product (32.8%)
17.6% - Jigsaw24 Limited
32.8% - Industry AVG
Profitability
an operating margin of 13.5% make it more profitable than the average company (4.1%)
13.5% - Jigsaw24 Limited
4.1% - Industry AVG
Employees
with 6 employees, this is below the industry average (58)
6 - Jigsaw24 Limited
58 - Industry AVG
Pay Structure
on an average salary of £39.7k, the company has an equivalent pay structure (£39.7k)
- Jigsaw24 Limited
£39.7k - Industry AVG
Efficiency
resulting in sales per employee of £118.3k, this is less efficient (£177.4k)
£118.3k - Jigsaw24 Limited
£177.4k - Industry AVG
Debtor Days
it gets paid by customers after 238 days, this is later than average (36 days)
238 days - Jigsaw24 Limited
36 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw24 Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw24 Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw24 Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 92.7%, this is a higher level of debt than the average (72.3%)
92.7% - Jigsaw24 Limited
72.3% - Industry AVG
JIGSAW24 LIMITED financials
Jigsaw24 Limited's latest turnover from May 2023 is £710 thousand and the company has net assets of £65 thousand. According to their latest financial statements, Jigsaw24 Limited has 6 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 710,000 | 0 | 0 | 0 | 0 | |||||||||
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | |||||||||
Cost Of Sales | 585,000 | 0 | 0 | 0 | 0 | |||||||||
Gross Profit | 125,000 | 0 | 0 | 0 | 0 | |||||||||
Admin Expenses | 29,000 | 0 | 0 | 0 | 0 | |||||||||
Operating Profit | 96,000 | 0 | 0 | 0 | 0 | |||||||||
Interest Payable | 0 | 0 | 0 | 0 | 0 | |||||||||
Interest Receivable | 0 | 0 | 0 | 0 | 0 | |||||||||
Pre-Tax Profit | 96,000 | 0 | 0 | 0 | 0 | |||||||||
Tax | -32,000 | 0 | 0 | 0 | 0 | |||||||||
Profit After Tax | 64,000 | 0 | 0 | 0 | 0 | |||||||||
Dividends Paid | 0 | 0 | 0 | 0 | 0 | |||||||||
Retained Profit | 64,000 | 0 | 0 | 0 | 0 | |||||||||
Employee Costs | 0 | 0 | 0 | 0 | ||||||||||
Number Of Employees | 6 | |||||||||||||
EBITDA* | 96,000 | 0 | 0 | 0 | 0 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 355,000 | 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 | 361,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 463,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 0 | 0 |
Group Debtors | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 60,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 524,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 1,000 | 0 | 0 |
total assets | 885,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 1,000 | 0 | 0 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 542,000 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 277,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 819,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 820,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
net assets | 65,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 1,000 | 0 | 0 |
total shareholders funds | 65,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 1,000 | 0 | 0 |
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | 96,000 | 0 | 0 | 0 | 0 | |||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Tax | -32,000 | 0 | 0 | 0 | 0 | |||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 523,000 | 0 | 0 | 0 | 1,000 | 0 | -1,000 | 1,000 | 0 | -1,000 | 0 | 1,000 | 0 | 0 |
Creditors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 277,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | -181,000 | 0 | 0 | 0 | -1,000 | |||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 542,000 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | |||||||||
cash flow from financing | 542,000 | 0 | 0 | 0 | 1,000 | |||||||||
cash and cash equivalents | ||||||||||||||
cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
jigsaw24 limited Credit Report and Business Information
Jigsaw24 Limited Competitor Analysis
Perform a competitor analysis for jigsaw24 limited by selecting its closest rivals, whether from the ACTIVITIES OF EXTRATERRITORIAL ORGANISATIONS AND BODIES sector, other small companies, companies in NG7 area or any other competitors across 12 key performance metrics.
jigsaw24 limited Ownership
JIGSAW24 LIMITED group structure
Jigsaw24 Limited has no subsidiary companies.
Ultimate parent company
2 parents
JIGSAW24 LIMITED
02745074
jigsaw24 limited directors
Jigsaw24 Limited currently has 3 directors. The longest serving directors include Mr Roger Whittle (Mar 2018) and Mr John Hughes (Mar 2018).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Roger Whittle | England | 60 years | Mar 2018 | - | Director |
Mr John Hughes | 60 years | Mar 2018 | - | Director | |
Mr Robin Hicking | England | 47 years | Jun 2021 | - | Director |
P&L
May 2023turnover
710k
0%
operating profit
96k
0%
gross margin
17.7%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
65k
+64%
total assets
885k
+884%
cash
0
0%
net assets
Total assets minus all liabilities
jigsaw24 limited company details
company number
02745074
Type
Private limited with Share Capital
industry
99999 - Dormant Company
incorporation date
September 1992
age
33
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
May 2023
previous names
icicle technology limited (February 2012)
icicle distribution limited (February 1994)
accountant
-
auditor
COOPER PARRY GROUP LIMITED
address
c/o jigsaw24, the old mill, high church street, nottingham, notts, NG7 7JA
Bank
-
Legal Advisor
-
jigsaw24 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 8 charges/mortgages relating to jigsaw24 limited. Currently there are 2 open charges and 6 have been satisfied in the past.
jigsaw24 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 JIGSAW24 LIMITED. This can take several minutes, an email will notify you when this has completed.
jigsaw24 limited Companies House Filings - See Documents
date | description | view/download |
---|