Pomanda estimates the enterprise value of JIGSAW RESEARCH LIMITED at £1.5m based on a Turnover of £3.2m and 0.47x industry multiple (adjusted for size and gross margin).
jigsaw research limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JIGSAW RESEARCH LIMITED at £0 based on an EBITDA of £-1.2m and a 2.72x industry multiple (adjusted for size and gross margin).
jigsaw research limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JIGSAW RESEARCH LIMITED at £0 based on Net Assets of £0 and 1.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jigsaw Research LimitedOverview
Jigsaw Research Limited is a live company located in london, W1D 3AD with a Companies House number of 03650224. It operates in the market research and public opinion polling sector, SIC Code 73200. Founded in October 1998, it's largest shareholder is
strat7 group limited
with a 100% stake. Jigsaw Research Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£3.2m with
declining
growth in recent years.
Pomanda's financial health check has awarded Jigsaw Research Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
2 Regular
4 Weak
Size
annual sales of £3.2m, make it smaller than the average company (£9.3m)
£3.2m - Jigsaw Research Limited
£9.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -19%, show it is growing at a slower rate (9.2%)
-19% - Jigsaw Research Limited
9.2% - Industry AVG
Production
with a gross margin of 59.1%, this company has a comparable cost of product (67.6%)
59.1% - Jigsaw Research Limited
67.6% - Industry AVG
Profitability
an operating margin of -38.3% make it less profitable than the average company (5.3%)
-38.3% - Jigsaw Research Limited
5.3% - Industry AVG
Employees
with 12 employees, this is below the industry average (57)
12 - Jigsaw Research Limited
57 - Industry AVG
Pay Structure
on an average salary of £69.6k, the company has an equivalent pay structure (£69.6k)
£69.6k - Jigsaw Research Limited
£69.6k - Industry AVG
Efficiency
resulting in sales per employee of £266.9k, this is more efficient (£152.4k)
£266.9k - Jigsaw Research Limited
£152.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Research Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Research Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Research Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Research Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Research Limited
- - Industry AVG
JIGSAW RESEARCH LIMITED financials
EXPORT
Jigsaw Research Limited's latest turnover from June 2024 is £3.2 million and the company has net assets of 0. According to their latest financial statements, Jigsaw Research Limited has 12 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 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
3,202,980
12,157,692
2,829,137
6,000,632
2,686,968
2,270,217
3,081,268
2,252,861
2,614,791
1,892,480
5,245,494
3,953,257
5,082,225
5,941,032
4,500,300
Other Income Or Grants
Cost Of Sales
1,311,110
5,184,171
1,567,909
2,683,855
1,564,201
1,283,737
1,812,056
1,364,058
1,552,169
1,101,593
3,057,567
2,380,208
2,772,145
3,209,924
2,733,171
Gross Profit
1,891,870
6,973,521
1,261,228
3,316,777
1,122,767
986,480
1,269,212
888,803
1,062,622
790,887
2,187,927
1,573,049
2,310,081
2,731,107
1,767,129
Admin Expenses
3,119,801
5,750,251
1,113,036
2,985,981
650,532
547,939
1,328,806
726,644
1,505,576
797,341
2,135,787
1,492,218
2,045,537
2,675,762
737,601
Operating Profit
-1,227,931
1,223,270
148,192
330,796
472,235
438,541
-59,594
162,159
-442,954
-6,454
52,140
80,831
264,544
55,345
1,029,528
Interest Payable
54
Interest Receivable
595
17,379
2,632
1,743
10,906
6,104
2,499
5,103
6,056
5,315
4,440
3,828
3,332
1,682
Pre-Tax Profit
-1,227,931
1,223,811
165,570
333,428
473,978
449,447
-53,490
164,658
-437,851
-398
57,455
85,271
268,372
58,678
1,031,210
Tax
122,081
-31,458
-42,804
-90,056
-85,395
-32,931
-13,215
-20,465
-69,777
-16,430
-288,739
Profit After Tax
-1,227,931
1,345,892
134,112
290,624
383,922
364,052
-53,490
131,726
-437,851
-398
44,240
64,806
198,595
42,248
742,471
Dividends Paid
240,006
Retained Profit
-1,227,931
1,345,892
134,112
50,618
383,922
364,052
-53,490
131,726
-437,851
-398
44,240
64,806
198,595
42,248
742,471
Employee Costs
835,319
1,944,519
1,528,757
2,182,255
1,545,188
1,499,672
1,326,714
1,280,967
1,160,362
1,173,902
1,533,558
1,148,409
1,319,414
1,622,279
1,227,043
Number Of Employees
12
30
27
28
27
27
25
24
23
23
30
23
28
34
26
EBITDA*
-1,227,931
1,275,555
174,103
411,113
509,468
478,108
-22,522
208,232
-389,724
41,875
98,529
125,244
295,417
73,456
1,059,464
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 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
77,874
67,722
15,752
28,463
39,842
26,684
36,622
44,437
68,311
88,126
118,782
142,294
16,290
27,701
Intangible Assets
244,828
150,979
91,312
69,562
7,291
24,792
41,233
17,859
10,789
Investments & Other
1
1
1
1
1
12,875
Debtors (Due After 1 year)
36,034
36,034
36,034
71,931
71,971
108,904
76,184
78,077
Total Fixed Assets
322,702
218,701
107,064
98,025
47,133
87,510
113,889
98,331
151,032
160,098
227,687
218,479
16,290
118,653
Stock & work in progress
Trade Debtors
3,434,325
977,687
881,370
850,225
744,705
1,186,257
774,447
991,057
661,544
1,409,811
1,049,612
1,451,013
1,599,197
1,202,667
Group Debtors
13,000
85,333
Misc Debtors
855,286
589,544
488,457
499,702
1,127,152
453,701
322,101
364,527
409,693
Cash
469,903
2,562,619
2,071,702
1,859,321
1,625,875
1,282,412
1,159,068
839,824
1,201,338
1,220,943
905,056
870,789
660,272
672,694
misc current assets
total current assets
4,759,514
4,129,850
3,441,529
3,209,248
3,497,732
2,922,370
2,255,616
2,208,408
2,357,908
2,630,754
1,954,668
2,321,802
2,259,469
1,875,361
total assets
5,082,216
4,348,551
3,548,593
3,307,273
3,544,865
3,009,880
2,369,505
2,306,739
2,508,940
2,790,852
2,182,355
2,540,281
2,275,759
1,994,014
Bank overdraft
Bank loan
Trade Creditors
681,007
597,946
618,914
469,667
452,333
452,956
336,779
235,711
269,687
1,693,726
1,120,444
1,537,846
1,464,379
1,251,379
Group/Directors Accounts
154,500
other short term finances
hp & lease commitments
other current liabilities
3,018,778
2,074,924
1,398,591
1,357,136
1,995,984
1,824,413
1,246,441
1,416,753
1,143,716
total current liabilities
3,854,285
2,672,870
2,017,505
1,826,803
2,448,317
2,277,369
1,583,220
1,652,464
1,413,403
1,693,726
1,120,444
1,537,846
1,464,379
1,251,379
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
10,481
284
3,411
4,602
13,627
18,957
26,497
total long term liabilities
10,481
284
3,411
4,602
13,627
18,957
26,497
total liabilities
3,854,285
2,683,351
2,017,505
1,826,803
2,448,317
2,277,369
1,583,504
1,652,464
1,416,814
1,698,328
1,134,071
1,556,803
1,490,876
1,251,379
net assets
1,227,931
1,665,200
1,531,088
1,480,470
1,096,548
732,511
786,001
654,275
1,092,126
1,092,524
1,048,284
983,478
784,883
742,635
total shareholders funds
1,227,931
1,665,200
1,531,088
1,480,470
1,096,548
732,511
786,001
654,275
1,092,126
1,092,524
1,048,284
983,478
784,883
742,635
Jun 2024
Jun 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
-1,227,931
1,223,270
148,192
330,796
472,235
438,541
-59,594
162,159
-442,954
-6,454
52,140
80,831
264,544
55,345
1,029,528
Depreciation
52,285
25,911
21,067
24,254
22,066
20,631
34,447
47,836
48,329
46,389
44,413
30,873
18,111
29,936
Amortisation
59,250
12,979
17,501
16,441
11,626
5,394
Tax
122,081
-31,458
-42,804
-90,056
-85,395
-32,931
-13,215
-20,465
-69,777
-16,430
-288,739
Stock
Debtors
-4,289,611
2,722,380
197,404
19,900
-521,930
195,865
543,410
-272,036
176,117
-253,281
323,266
-368,681
-72,000
318,453
1,280,744
Creditors
-681,007
83,061
-20,968
149,247
17,334
-623
116,177
101,068
-33,976
-1,424,039
573,282
-417,402
73,467
213,000
1,251,379
Accruals and Deferred Income
-3,018,778
943,854
676,333
41,455
-638,848
171,571
577,972
-170,312
273,037
1,143,716
Deferred Taxes & Provisions
-10,481
10,481
-284
284
-3,411
-1,191
-9,025
-5,330
-7,540
26,497
Cash flow from operations
-638,105
-308,310
611,087
539,111
319,828
367,796
127,933
378,377
-330,191
13,642
326,305
50,728
363,567
-21,930
741,360
Investing Activities
capital expenditure
322,702
-156,286
-137,548
-89,356
-88,125
-35,224
-10,693
-61,632
-36,426
-39,303
-15,733
-20,901
-156,877
-6,700
-57,637
Change in Investments
-1
1
-12,875
12,875
cash flow from investments
322,702
-156,286
-137,548
-89,356
-88,125
-35,224
-10,693
-61,631
-36,426
-39,303
-15,733
-20,901
-156,878
6,175
-70,512
Financing Activities
Bank loans
Group/Directors Accounts
-154,500
154,500
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1,783,161
-15
164
interest
541
17,379
2,632
1,743
10,906
6,104
2,499
5,103
6,056
5,315
4,440
3,828
3,332
1,682
cash flow from financing
-154,500
-1,628,120
17,379
2,632
1,743
10,891
6,104
2,499
5,103
6,056
5,315
4,440
3,828
3,332
1,846
cash and cash equivalents
cash
-469,903
-2,092,716
490,917
212,381
233,446
343,463
123,344
319,244
-361,514
-19,605
315,887
34,267
210,517
-12,422
672,694
overdraft
change in cash
-469,903
-2,092,716
490,917
212,381
233,446
343,463
123,344
319,244
-361,514
-19,605
315,887
34,267
210,517
-12,422
672,694
jigsaw research 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 jigsaw research limited. Get real-time insights into jigsaw research limited's credit score, group structure and payment trends.
Perform a competitor analysis for jigsaw research limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in W1D area or any other competitors across 12 key performance metrics.
The sole shareholder of Jigsaw Research Limited is Strat7 Group Limited.
strat7 group limited
100%
jigsaw research limited directors
Jigsaw Research Limited currently has 3 directors.
The longest serving directors include
Mr Barrie Brien (Aug 2022) and
Mr Alexander Knight (Aug 2022).
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 jigsaw research limited. Currently there are 0 open charges and 2 have been satisfied in the past.
jigsaw research 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 JIGSAW RESEARCH LIMITED. This can take several minutes, an email will notify you when this has completed.
jigsaw research limitedCompanies House Filings - See Documents
