Pomanda estimates the enterprise value of JUSTGUYS LIMITED at £42.9k based on a Turnover of £74.6k and 0.58x industry multiple (adjusted for size and gross margin).
justguys limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JUSTGUYS LIMITED at £0 based on an EBITDA of £-5.1k and a 3.78x industry multiple (adjusted for size and gross margin).
justguys limitedEstimated Valuation
£36.4k
Pomanda estimates the enterprise value of JUSTGUYS LIMITED at £36.4k based on Net Assets of £8.3k and 4.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Justguys LimitedOverview
Justguys Limited is a live company located in tamworth, B77 2LE with a Companies House number of 03025737. It operates in the hairdressing and other beauty treatment sector, SIC Code 96020. Founded in February 1995, it's largest shareholder is
ann elizabeth everill
with a 50% stake. Justguys Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£74.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Justguys Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £74.6k, make it smaller than the average company (£97.8k)
£74.6k - Justguys Limited
£97.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (16%)
-12% - Justguys Limited
16% - Industry AVG
Production
with a gross margin of 48.1%, this company has a higher cost of product (79.4%)
48.1% - Justguys Limited
79.4% - Industry AVG
Profitability
an operating margin of -6.8% make it less profitable than the average company (6.2%)
-6.8% - Justguys Limited
6.2% - Industry AVG
Employees
with 5 employees, this is above the industry average (4)
5 - Justguys Limited
4 - Industry AVG
Pay Structure
on an average salary of £14.5k, the company has an equivalent pay structure (£14.5k)
£14.5k - Justguys Limited
£14.5k - Industry AVG
Efficiency
resulting in sales per employee of £14.9k, this is less efficient (£39.6k)
£14.9k - Justguys Limited
£39.6k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is near the average (29 days)
34 days - Justguys Limited
29 days - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is quicker than average (98 days)
16 days - Justguys Limited
98 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Justguys Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Justguys Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.2%, this is a lower level of debt than the average (89.3%)
17.2% - Justguys Limited
89.3% - Industry AVG
JUSTGUYS LIMITED financials
EXPORT
Justguys Limited's latest turnover from March 2024 is estimated at £74.6 thousand and the company has net assets of £8.3 thousand. According to their latest financial statements, Justguys Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
74,607
78,297
107,721
132,911
128,635
134,391
143,515
153
3,568
2,503
4,912
5,950
4,306
5,881
Other Income Or Grants
Cost Of Sales
38,738
40,224
58,289
68,100
62,423
66,299
72,263
76
1,742
1,182
2,506
3,562
2,537
3,543
Gross Profit
35,869
38,073
49,432
64,811
66,213
68,092
71,253
77
1,825
1,321
2,406
2,387
1,770
2,338
Admin Expenses
40,933
43,527
-7,068
45,425
63,241
64,922
68,383
70,936
-1,782
-419
12,008
-3,710
-998
6,018
-12,473
Operating Profit
-5,064
-5,454
7,068
4,007
1,570
1,291
-291
317
1,859
2,244
-10,687
6,116
3,385
-4,248
14,811
Interest Payable
Interest Receivable
678
199
18
17
137
103
43
56
42
63
81
62
64
36
Pre-Tax Profit
-5,064
-4,776
7,267
4,025
1,586
1,428
-188
360
1,915
2,286
-10,624
6,197
3,447
-4,184
14,847
Tax
-1,381
-765
-301
-271
-72
-383
-480
-1,487
-896
-4,157
Profit After Tax
-5,064
-4,776
5,886
3,260
1,285
1,157
-188
288
1,532
1,806
-10,624
4,710
2,551
-4,184
10,690
Dividends Paid
Retained Profit
-5,064
-4,776
5,886
3,260
1,285
1,157
-188
288
1,532
1,806
-10,624
4,710
2,551
-4,184
10,690
Employee Costs
72,630
73,654
75,100
78,036
77,450
81,876
138,896
18,855
19,086
16,486
15,656
13,822
13,650
13,284
Number Of Employees
5
5
6
6
6
6
9
1
1
1
1
1
1
1
EBITDA*
-5,064
-4,146
7,220
4,021
1,587
1,315
-258
360
1,916
2,320
-10,585
6,252
3,423
-4,197
14,879
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
2,940
3,920
456
41
55
72
96
129
172
229
305
407
114
153
203
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,940
3,920
456
41
55
72
96
129
172
229
305
407
114
153
203
Stock & work in progress
Trade Debtors
7,116
12,444
Group Debtors
Misc Debtors
Cash
31,913
21,080
15,155
17,888
18,659
22,452
12,180
10,170
6,512
18,663
13,816
11,042
14,528
misc current assets
1,212
total current assets
7,116
12,444
31,913
21,080
15,155
17,888
19,871
22,452
12,180
10,170
6,512
18,663
13,816
11,042
14,528
total assets
10,056
16,364
32,369
21,121
15,210
17,960
19,967
22,581
12,352
10,399
6,817
19,070
13,930
11,195
14,731
Bank overdraft
Bank loan
Trade Creditors
1,727
2,971
168
226
5,350
3,574
5,203
4,773
4,589
3,941
Group/Directors Accounts
8,938
other short term finances
hp & lease commitments
other current liabilities
5,162
8,738
6,087
10,122
13,286
15,544
5,545
total current liabilities
1,727
2,971
14,100
8,738
6,087
10,122
13,286
15,712
5,771
5,350
3,574
5,203
4,773
4,589
3,941
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
1,727
2,971
14,100
8,738
6,087
10,122
13,286
15,712
5,771
5,350
3,574
5,203
4,773
4,589
3,941
net assets
8,329
13,393
18,269
12,383
9,123
7,838
6,681
6,869
6,581
5,049
3,243
13,867
9,157
6,606
10,790
total shareholders funds
8,329
13,393
18,269
12,383
9,123
7,838
6,681
6,869
6,581
5,049
3,243
13,867
9,157
6,606
10,790
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-5,064
-5,454
7,068
4,007
1,570
1,291
-291
317
1,859
2,244
-10,687
6,116
3,385
-4,248
14,811
Depreciation
1,308
152
14
17
24
33
43
57
76
102
136
38
51
68
Amortisation
Tax
-1,381
-765
-301
-271
-72
-383
-480
-1,487
-896
-4,157
Stock
Debtors
-5,328
12,444
Creditors
-1,244
2,971
-168
-58
-5,124
1,776
-1,629
430
184
648
3,941
Accruals and Deferred Income
-5,162
-3,576
2,651
-4,035
-3,164
-2,258
9,999
5,545
Deferred Taxes & Provisions
Cash flow from operations
-980
-18,781
2,263
5,907
-2,749
-2,120
-2,684
10,229
1,954
3,616
-12,214
5,195
2,711
-3,549
14,663
Investing Activities
capital expenditure
980
-4,772
-567
-429
1
-1
-271
Change in Investments
cash flow from investments
980
-4,772
-567
-429
1
-1
-271
Financing Activities
Bank loans
Group/Directors Accounts
-8,938
8,938
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
678
199
18
17
137
103
43
56
42
63
81
62
64
36
cash flow from financing
-8,360
9,137
18
17
137
103
43
56
42
63
81
62
64
136
cash and cash equivalents
cash
-31,913
10,833
5,925
-2,733
-771
-3,793
10,272
2,010
3,658
-12,151
4,847
2,774
-3,486
14,528
overdraft
change in cash
-31,913
10,833
5,925
-2,733
-771
-3,793
10,272
2,010
3,658
-12,151
4,847
2,774
-3,486
14,528
justguys 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 justguys limited. Get real-time insights into justguys limited's credit score, group structure and payment trends.
Perform a competitor analysis for justguys limited by selecting its closest rivals, whether from the OTHER SERVICE ACTIVITIES sector, other micro companies, companies in B77 area or any other competitors across 12 key performance metrics.
justguys limited Ownership
JUSTGUYS LIMITED group structure
Justguys Limited has no subsidiary companies.
Ultimate parent company
JUSTGUYS LIMITED
03025737
JUSTGUYS LIMITED Shareholders
The largest shareholders in Justguys Limited include Ann Elizabeth Everill and Jessica Ann Everill.
ann elizabeth everill
50%
jessica ann everill
50%
justguys limited directors
Justguys Limited currently has 2 directors.
The longest serving directors include
Mrs Ann Everill (Feb 1995) and
Miss Jessica Everill (May 2015).
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 justguys limited.
justguys 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 JUSTGUYS LIMITED. This can take several minutes, an email will notify you when this has completed.
justguys limitedCompanies House Filings - See Documents
