Pomanda estimates the enterprise value of PJT & CO LIMITED at £1.2m based on a Turnover of £1.4m and 0.86x industry multiple (adjusted for size and gross margin).
pjt & co limitedEstimated Valuation
£56.7k
Pomanda estimates the enterprise value of PJT & CO LIMITED at £56.7k based on an EBITDA of £11.8k and a 4.82x industry multiple (adjusted for size and gross margin).
pjt & co limitedEstimated Valuation
£280.3k
Pomanda estimates the enterprise value of PJT & CO LIMITED at £280.3k based on Net Assets of £86.8k and 3.23x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Pjt & Co LimitedOverview
Pjt & Co Limited is a live company located in road, london, SE1 6SW with a Companies House number of 04100170. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in November 2000, it's largest shareholder is
sunil parekh
with a 30% stake. Pjt & Co Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£1.4m with
low
growth in recent years.
Pomanda's financial health check has awarded Pjt & Co Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
4 Regular
4 Weak
Size
annual sales of £1.4m, make it larger than the average company (£165.8k)
£1.4m - Pjt & Co Limited
£165.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (6.2%)
3% - Pjt & Co Limited
6.2% - Industry AVG
Production
with a gross margin of 80.3%, this company has a comparable cost of product (80.3%)
80.3% - Pjt & Co Limited
80.3% - Industry AVG
Profitability
an operating margin of 0.3% make it less profitable than the average company (9.1%)
0.3% - Pjt & Co Limited
9.1% - Industry AVG
Employees
with 19 employees, this is above the industry average (3)
19 - Pjt & Co Limited
3 - Industry AVG
Pay Structure
on an average salary of £31.6k, the company has an equivalent pay structure (£31.6k)
£31.6k - Pjt & Co Limited
£31.6k - Industry AVG
Efficiency
resulting in sales per employee of £72.1k, this is equally as efficient (£69.9k)
£72.1k - Pjt & Co Limited
£69.9k - Industry AVG
Debtor Days
it gets paid by customers after 81 days, this is near the average (76 days)
81 days - Pjt & Co Limited
76 days - Industry AVG
Creditor Days
its suppliers are paid after 135 days, this is slower than average (20 days)
135 days - Pjt & Co Limited
20 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Pjt & Co Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 9 weeks, this is less cash available to meet short term requirements (33 weeks)
9 weeks - Pjt & Co Limited
33 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 79.4%, this is a higher level of debt than the average (58.7%)
79.4% - Pjt & Co Limited
58.7% - Industry AVG
PJT & CO LIMITED financials
EXPORT
Pjt & Co Limited's latest turnover from October 2023 is estimated at £1.4 million and the company has net assets of £86.8 thousand. According to their latest financial statements, Pjt & Co Limited has 19 employees and maintains cash reserves of £61.3 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Turnover
1,370,024
1,542,747
1,079,755
1,264,646
1,546,917
1,544,253
1,352,699
1,823,383
1,972,567
1,867,707
1,971,934
1,095,310
799,996
635,865
Other Income Or Grants
Cost Of Sales
270,520
278,289
150,989
124,082
65,328
95,710
136,734
161,319
186,002
163,938
146,181
75,336
88,165
42,628
Gross Profit
1,099,504
1,264,457
928,766
1,140,564
1,481,590
1,448,543
1,215,965
1,662,064
1,786,565
1,703,769
1,825,753
1,019,973
711,831
593,237
Admin Expenses
1,095,020
1,256,705
915,546
1,117,570
1,435,842
1,482,556
1,213,192
1,689,807
1,801,884
1,706,419
1,794,263
1,007,207
708,845
557,957
-23,977
Operating Profit
4,484
7,752
13,220
22,994
45,748
-34,013
2,773
-27,743
-15,319
-2,650
31,490
12,766
2,986
35,280
23,977
Interest Payable
8
15
7
Interest Receivable
3,009
2,852
194
129
687
749
235
260
477
590
665
487
461
470
209
Pre-Tax Profit
7,493
10,604
13,414
23,122
46,427
-33,279
3,001
-27,483
-14,842
-2,060
32,155
13,253
3,447
35,750
24,186
Tax
-1,873
-2,015
-2,549
-4,393
-8,821
-570
-7,396
-3,181
-896
-10,010
-6,772
Profit After Tax
5,620
8,589
10,865
18,729
37,606
-33,279
2,431
-27,483
-14,842
-2,060
24,759
10,072
2,551
25,740
17,414
Dividends Paid
Retained Profit
5,620
8,589
10,865
18,729
37,606
-33,279
2,431
-27,483
-14,842
-2,060
24,759
10,072
2,551
25,740
17,414
Employee Costs
600,235
675,918
595,874
453,512
603,475
529,975
541,787
633,959
1,115,971
1,135,950
1,516,605
543,891
457,958
316,352
Number Of Employees
19
21
21
20
20
20
20
20
38
37
40
19
15
13
EBITDA*
11,780
14,996
19,639
29,445
52,140
56,956
142,655
112,034
81,231
92,946
87,600
18,352
8,568
40,933
29,797
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Tangible Assets
29,185
28,974
25,670
25,807
25,567
27,930
29,725
35,200
36,398
32,586
20,388
22,345
22,330
22,612
23,279
Intangible Assets
83,987
216,437
123,887
211,337
298,787
Investments & Other
100
100
100
100
200
200
200
200
200
200
200
Debtors (Due After 1 year)
Total Fixed Assets
29,285
29,074
25,770
25,907
25,767
28,130
113,912
251,837
160,485
244,123
319,375
22,345
22,330
22,612
23,279
Stock & work in progress
Trade Debtors
306,400
337,870
255,746
313,353
410,956
336,197
280,275
292,497
268,002
232,374
242,678
129,863
109,638
87,208
87,622
Group Debtors
Misc Debtors
23,782
22,353
21,836
17,223
17,061
12,996
14,019
17,559
Cash
61,296
53,350
200,158
187,660
69,558
113,770
85,875
101,876
106,080
84,782
151,109
114,734
79,972
104,496
83,447
misc current assets
total current assets
391,478
413,573
477,740
518,236
497,575
462,963
380,169
411,932
374,082
317,156
393,787
244,597
189,610
191,704
171,069
total assets
420,763
442,647
503,510
544,143
523,342
491,093
494,081
663,769
534,567
561,279
713,162
266,942
211,940
214,316
194,348
Bank overdraft
235
211
Bank loan
Trade Creditors
100,252
104,120
97,074
92,440
80,583
81,563
79,628
77,929
364,355
365,765
515,588
211,065
166,135
171,062
176,834
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
226,532
251,917
329,062
385,191
395,050
356,278
257,647
324,589
total current liabilities
326,784
356,037
426,136
477,631
475,633
438,076
337,486
402,518
364,355
365,765
515,588
211,065
166,135
171,062
176,834
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
42,500
112,500
225,000
106,478
116,938
116,938
provisions
7,167
5,418
4,771
4,774
4,700
5,114
5,413
total long term liabilities
7,167
5,418
4,771
4,774
4,700
47,614
117,913
225,000
106,478
116,938
116,938
total liabilities
333,951
361,455
430,907
482,405
480,333
485,690
455,399
627,518
470,833
482,703
632,526
211,065
166,135
171,062
176,834
net assets
86,812
81,192
72,603
61,738
43,009
5,403
38,682
36,251
63,734
78,576
80,636
55,877
45,805
43,254
17,514
total shareholders funds
86,812
81,192
72,603
61,738
43,009
5,403
38,682
36,251
63,734
78,576
80,636
55,877
45,805
43,254
17,514
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Oct 2017
Oct 2016
Oct 2015
Oct 2014
Oct 2013
Oct 2012
Oct 2011
Oct 2010
Oct 2009
Operating Activities
Operating Profit
4,484
7,752
13,220
22,994
45,748
-34,013
2,773
-27,743
-15,319
-2,650
31,490
12,766
2,986
35,280
23,977
Depreciation
7,296
7,244
6,419
6,451
6,392
6,982
7,432
7,327
9,100
8,146
5,097
5,586
5,582
5,653
5,820
Amortisation
83,987
132,450
132,450
87,450
87,450
51,013
Tax
-1,873
-2,015
-2,549
-4,393
-8,821
-570
-7,396
-3,181
-896
-10,010
-6,772
Stock
Debtors
-30,041
82,641
-52,994
-97,441
78,824
54,899
-15,762
42,054
35,628
-10,304
112,815
20,225
22,430
-414
87,622
Creditors
-3,868
7,046
4,634
11,857
-980
1,935
1,699
-286,426
-1,410
-149,823
304,523
44,930
-4,927
-5,772
176,834
Accruals and Deferred Income
-25,385
-77,145
-56,129
-9,859
38,772
98,631
-66,942
324,589
Deferred Taxes & Provisions
1,749
647
-3
74
-414
-299
5,413
Cash flow from operations
12,444
-139,112
18,586
124,565
1,873
102,324
98,017
108,143
44,193
-46,573
271,912
39,876
-19,685
25,565
112,237
Investing Activities
capital expenditure
-7,507
-10,548
-6,282
-6,691
-4,029
-5,187
-1,957
-231,129
-12,912
-20,344
-352,940
-5,601
-5,300
-4,986
-29,099
Change in Investments
-100
200
cash flow from investments
-7,507
-10,548
-6,282
-6,591
-4,029
-5,187
-1,957
-231,129
-12,912
-20,344
-353,140
-5,601
-5,300
-4,986
-29,099
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-42,500
-70,000
-112,500
118,522
-10,460
116,938
share issue
100
interest
3,009
2,852
194
129
679
734
228
260
477
590
665
487
461
470
209
cash flow from financing
3,009
2,852
194
129
-41,821
-69,266
-112,272
118,782
-9,983
590
117,603
487
461
470
309
cash and cash equivalents
cash
7,946
-146,808
12,498
118,102
-44,212
27,895
-16,001
-4,204
21,298
-66,327
36,375
34,762
-24,524
21,049
83,447
overdraft
-235
24
211
change in cash
7,946
-146,808
12,498
118,102
-43,977
27,871
-16,212
-4,204
21,298
-66,327
36,375
34,762
-24,524
21,049
83,447
pjt & co 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 pjt & co limited. Get real-time insights into pjt & co limited's credit score, group structure and payment trends.
Perform a competitor analysis for pjt & co limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SE1 area or any other competitors across 12 key performance metrics.
accountancy house 90 walworth, road, london, SE1 6SW
Bank
-
Legal Advisor
-
pjt & co 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 did not find charges/mortgages relating to pjt & co limited.
pjt & co 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 PJT & CO LIMITED. This can take several minutes, an email will notify you when this has completed.
pjt & co limitedCompanies House Filings - See Documents
