Just Global Uk Ltd

POWER SEARCH PRICING

SOLUTIONS

just global uk ltd Company Information

Live

MatureMidRapid

Company Number

02897462

Next Accounts

Dec 2024

Industry

Advertising agencies

Directors

Martin Simcock

Joseph Parente

View All

Shareholders

just media inc

Group Structure

View All

Contact

Registered Address

york house 18 york road, maidenhead, SL6 1SF

Website

www.enigma-marketing.co.uk

just global uk ltd Estimated Valuation

£4.7m

Pomanda estimates the enterprise value of JUST GLOBAL UK LTD at £4.7m based on a Turnover of £7.8m and 0.6x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Just Global Uk Ltd is a live company located in maidenhead, SL6 1SF with a Companies House number of 02897462. It operates in the advertising agencies sector, SIC Code 73110. Founded in February 1994, it's largest shareholder is just media inc with a 100% stake. Just Global Uk Ltd is a mature, mid sized company, Pomanda has estimated its turnover at £7.8m with rapid growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Just Global Uk Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

4 Regular

3 Weak

Size

annual sales of £7.8m, make it in line with the average company (£6.9m)

Growth

3 year (CAGR) sales growth of 31%, show it is growing at a faster rate (2.7%)

EXPORT

Just Global Uk Ltd's latest turnover from March 2023 is estimated at £7.8 million and the company has net assets of £512.5 thousand. According to their latest financial statements, Just Global Uk Ltd has 55 employees and maintains cash reserves of £1.3 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	Mar 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	7,822,395	6,789,362	4,288,271	3,452,609	3,354,474	2,407,106	3,313,476	2,932,715	2,935,388	2,997,722	2,684,399	2,876,341	2,303,667	3,117,962
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	4,383,813	3,546,325	2,269,525	1,946,905	1,852,756	1,312,176	1,746,200	1,514,790	1,595,479	1,644,782	1,534,284	1,596,642	1,237,612	1,687,947
Gross Profit	3,438,581	3,243,038	2,018,746	1,505,705	1,501,718	1,094,930	1,567,276	1,417,925	1,339,909	1,352,939	1,150,115	1,279,700	1,066,055	1,430,015
Admin Expenses	2,806,748	2,964,571	2,299,974	1,531,574	1,500,762	1,104,839	1,665,694	1,282,415	1,408,904	1,420,708	1,090,318	1,303,254	1,069,248	1,221,550
Operating Profit	631,833	278,467	-281,228	-25,869	956	-9,909	-98,418	135,510	-68,995	-67,769	59,797	-23,554	-3,193	208,465
Interest Payable	0	0	1,779	5,063	3,094	0	130	135	0	0	0	0	0	0
Interest Receivable	46,864	5,275	248	739	1,466	848	428	847	513	447	219	195	592	399
Pre-Tax Profit	678,698	283,742	-282,759	-30,192	-672	-9,061	-98,120	136,221	-68,482	-67,322	60,016	-23,359	-2,601	208,864
Tax	-128,953	-53,911	0	0	0	0	0	-27,244	0	0	-14,404	0	0	-58,482
Profit After Tax	549,745	229,831	-282,759	-30,192	-672	-9,061	-98,120	108,977	-68,482	-67,322	45,612	-23,359	-2,601	150,382
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	549,745	229,831	-282,759	-30,192	-672	-9,061	-98,120	108,977	-68,482	-67,322	45,612	-23,359	-2,601	150,382
Employee Costs	3,265,757	1,975,988	1,549,929	1,259,033	1,137,966	831,686	1,129,233	960,448	891,752	970,247	875,000	819,082	654,672	868,090
Number Of Employees	55	34	29	22	20	15	21	18	17	18	17	16	13	17
EBITDA*	666,691	301,106	-264,991	-7,968	21,738	-9,909	-77,278	160,024	-40,706	-40,376	102,653	28,233	60,131	245,660

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	Mar 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	49,185	60,617	24,190	37,187	45,427	47,854	50,903	56,078	59,114	59,273	90,780	128,607	135,936	105,712
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	290	290	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	49,475	60,907	24,190	37,187	45,427	47,854	50,903	56,078	59,114	59,273	90,780	128,607	135,936	105,712
Stock & work in progress	0	0	0	111,876	18,366	37,275	15,343	7,068	3,607	47,835	40,082	53,974	29,942	31,867
Trade Debtors	1,352,928	1,703,971	969,425	751,565	770,310	533,464	767,113	715,946	573,615	563,149	504,040	557,590	419,752	525,856
Group Debtors	5,952,393	696,791	250,455	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	306,615	211,090	145,428	93,716	251,815	172,423	182,891	68,139	0	0	0	8,483	7,348	0
Cash	1,265,489	939,880	466,830	29,198	167,968	222,989	116,271	226,033	112,790	92,486	86,373	1,035	77,162	159,625
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	8,877,425	3,551,732	1,832,138	986,355	1,208,459	966,151	1,081,618	1,017,186	690,012	703,470	630,495	621,082	534,204	717,348
total assets	8,926,900	3,612,639	1,856,328	1,023,542	1,253,886	1,014,005	1,132,521	1,073,264	749,126	762,743	721,275	749,689	670,140	823,060
Bank overdraft	0	0	0	33,333	33,333	0	0	4,167	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	929,103	514,055	183,580	334,818	159,129	267,428	265,238	192,410	696,851	637,531	534,174	591,017	467,663	604,633
Group/Directors Accounts	4,686,160	1,094,812	1,000,894	0	59	47	0	45,000	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	969	2,908	0	0	0	0	0	0
other current liabilities	2,796,654	2,041,005	938,918	601,895	957,677	700,504	811,227	674,602	0	0	0	0	0	0
total current liabilities	8,411,917	3,649,872	2,123,392	970,046	1,150,198	967,979	1,077,434	919,087	696,851	637,531	534,174	591,017	467,663	604,633
loans	0	0	0	25,000	58,334	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	970	8,045	12,500	2,465	17,963	42,688	56,357
provisions	2,471	0	0	0	0	0	0	0	0	0	4,602	6,287	2,008	1,688
total long term liabilities	2,471	0	0	25,000	58,334	0	0	970	8,045	12,500	7,067	24,250	44,696	58,045
total liabilities	8,414,388	3,649,872	2,123,392	995,046	1,208,532	967,979	1,077,434	920,057	704,896	650,031	541,241	615,267	512,359	662,678
net assets	512,512	-37,233	-267,064	28,496	45,354	46,026	55,087	153,207	44,230	112,712	180,034	134,422	157,781	160,382
total shareholders funds	512,512	-37,233	-267,064	28,496	45,354	46,026	55,087	153,207	44,230	112,712	180,034	134,422	157,781	160,382

	Mar 2023	Mar 2022	Mar 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	631,833	278,467	-281,228	-25,869	956	-9,909	-98,418	135,510	-68,995	-67,769	59,797	-23,554	-3,193	208,465
Depreciation	34,858	22,639	16,237	17,901	20,782	0	21,140	24,514	28,289	27,393	42,856	51,787	63,324	37,195
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-128,953	-53,911	0	0	0	0	0	-27,244	0	0	-14,404	0	0	-58,482
Stock	0	0	-111,876	93,510	-18,909	21,932	8,275	3,461	-44,228	7,753	-13,892	24,032	-1,925	31,867
Debtors	5,000,084	1,246,544	520,027	-176,844	316,238	-244,117	165,919	210,470	10,466	59,109	-62,033	138,973	-98,756	525,856
Creditors	415,048	330,475	-151,238	175,689	-108,299	2,190	72,828	-504,441	59,320	103,357	-56,843	123,354	-136,970	604,633
Accruals and Deferred Income	755,649	1,102,087	337,023	-355,782	257,173	-110,723	136,625	674,602	0	0	0	0	0	0
Deferred Taxes & Provisions	2,471	0	0	0	0	0	0	0	0	-4,602	-1,685	4,279	320	1,688
Cash flow from operations	-3,289,178	433,213	-487,357	-104,727	-126,717	103,743	-42,019	89,010	52,376	-8,483	105,646	-7,139	24,162	235,776
Investing Activities
capital expenditure	-23,426	-59,066	-3,240	-9,661	-18,355	3,049	-15,965	-21,478	-28,130	4,114	-5,029	-44,458	-93,548	-142,907
Change in Investments	0	290	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-23,426	-59,356	-3,240	-9,661	-18,355	3,049	-15,965	-21,478	-28,130	4,114	-5,029	-44,458	-93,548	-142,907
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	3,591,348	93,918	1,000,894	-59	12	47	-45,000	45,000	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	-25,000	-33,334	58,334	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	-969	-1,939	2,908	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	-970	-7,075	-4,455	10,035	-15,498	-24,725	-13,669	56,357
share issue	0	0	-12,801	13,334	0	0	0	0	0	0	0	0	0	10,000
interest	46,864	5,275	-1,531	-4,324	-1,628	848	298	712	513	447	219	195	592	399
cash flow from financing	3,638,212	99,193	961,562	-24,383	56,718	-74	-47,611	41,545	-3,942	10,482	-15,279	-24,530	-13,077	66,756
cash and cash equivalents
cash	325,609	473,050	437,632	-138,770	-55,021	106,718	-109,762	113,243	20,304	6,113	85,338	-76,127	-82,463	159,625
overdraft	0	0	-33,333	0	33,333	0	-4,167	4,167	0	0	0	0	0	0
change in cash	325,609	473,050	470,965	-138,770	-88,354	106,718	-105,595	109,076	20,304	6,113	85,338	-76,127	-82,463	159,625

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for just global uk ltd. Get real-time insights into just global uk ltd'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 just global uk ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mid companies, companies in SL6 area or any other competitors across 12 key performance metrics.

JUST GLOBAL UK LTD group structure

Just Global Uk Ltd has no subsidiary companies.

Ultimate parent company

JUST GLOBAL UK LTD

02897462

JUST GLOBAL UK LTD Shareholders

just media inc

100%

Just Global Uk Ltd currently has 4 directors. The longest serving directors include Mr Martin Simcock (Feb 1994) and Mr Joseph Parente (Oct 2020).

officer	country	age	start	end	role
Mr Martin Simcock	United Kingdom	56 years	Feb 1994	-	Director
Mr Joseph Parente	United Kingdom	44 years	Oct 2020	-	Director
Mr Brandon Friesen	United Kingdom	51 years	Oct 2020	-	Director
Mr Mark Wanstall	United Kingdom	51 years	Aug 2023	-	Director

P&L

March 2023

turnover

7.8m

+15%

operating profit

631.8k

gross margin

44%

-7.97%

turnover

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

Balance Sheet

March 2023

net assets

512.5k

-14.76%

total assets

8.9m

+1.47%

cash

1.3m

+0.35%

net assets

Total assets minus all liabilities

Similar Companies

fst marketing communications ltd

farnborough place ltd

1.5

wjp recruitment advertising limited

3.5

red kettle media limited

2.5

ross levenson harris limited

company number

02897462

Type

Private limited with Share Capital

industry

73110 - Advertising agencies

incorporation date

February 1994

ultimate parent company

None

previous names

enigma marketing services limited (March 2021)

enigma graphics limited (November 2004)

address

york house 18 york road, maidenhead, SL6 1SF

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 2 charges/mortgages relating to just global uk ltd. Currently there are 0 open charges and 2 have been satisfied in the past.

just global uk ltd Company Information

just global uk ltd Estimated Valuation

just global uk ltd Estimated Valuation

just global uk ltd Estimated Valuation

Just Global Uk Ltd Overview

Just Global Uk Ltd Health Check

JUST GLOBAL UK LTD financials

just global uk ltd Credit Report and Business Information

Just Global Uk Ltd Competitor Analysis

just global uk ltd Ownership

just global uk ltd directors

just global uk ltd company details

just global uk ltd Charges & Mortgages

just global uk ltd Companies House Filings - See Documents