Jigsaw Marketing And Media Limited

POWER SEARCH PRICING

SOLUTIONS

jigsaw marketing and media limited Company Information

Live

MatureSmallDeclining

Company Number

04175618

Next Accounts

Sep 2025

Industry

Retail sale via mail order houses or via Internet

Directors

Richard Jackson

Valerie Jackson

View All

Shareholders

seedling brands limited

Group Structure

View All

Contact

Registered Address

bishopbrook house, cathedral avenue, wells, somerset, BA5 1FD

Website

https://www.richardjacksonsgarden.co.uk

jigsaw marketing and media limited Estimated Valuation

£3.5m

Pomanda estimates the enterprise value of JIGSAW MARKETING AND MEDIA LIMITED at £3.5m based on Net Assets of £1.5m and 2.28x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Jigsaw Marketing And Media Limited is a live company located in wells, BA5 1FD with a Companies House number of 04175618. It operates in the retail sale via mail order houses or via internet sector, SIC Code 47910. Founded in March 2001, it's largest shareholder is seedling brands limited with a 100% stake. Jigsaw Marketing And Media Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.5m with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Jigsaw Marketing And Media Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

3 Weak

Size

annual sales of £1.5m, make it larger than the average company (£505.9k)

Growth

3 year (CAGR) sales growth of -17%, show it is growing at a slower rate (4.5%)

EXPORT

Jigsaw Marketing And Media Limited's latest turnover from December 2023 is estimated at £1.5 million and the company has net assets of £1.5 million. According to their latest financial statements, Jigsaw Marketing And Media Limited has 12 employees and maintains cash reserves of £941.2 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Jul 2009
Turnover	1,470,943	1,833,243	2,218,902	2,570,409	1,529,097	2,406,994	1,776,887	1,239,650	1,759,141	4,367,155	1,372,073	1,584,747	1,155,843	402,961	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	943,389	1,170,501	1,409,975	1,665,171	958,296	1,488,765	1,089,424	767,934	1,068,415	2,603,595	822,293	949,366	688,220	237,234	0
Gross Profit	527,553	662,742	808,928	905,238	570,801	918,229	687,463	471,716	690,726	1,763,559	549,781	635,381	467,623	165,728	0
Admin Expenses	321,908	971,124	909,363	677,630	1,258,795	476,896	279,037	-95,367	199,829	1,335,577	411,391	561,555	402,609	136,401	-114,469
Operating Profit	205,645	-308,382	-100,435	227,608	-687,994	441,333	408,426	567,083	490,897	427,982	138,390	73,826	65,014	29,327	114,469
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	44,114	27,456	2,811	1,319	10,375	12,873	8,723	3,398	4,336	2,377	1,258	765	655	658	338
Pre-Tax Profit	249,759	-280,926	-97,624	228,927	-677,619	454,206	417,149	570,481	495,234	430,359	139,648	74,591	65,669	29,985	114,807
Tax	-62,440	0	0	-43,496	0	-86,299	-79,258	-114,096	-99,047	-90,375	-32,119	-17,902	-17,074	-8,396	-32,146
Profit After Tax	187,319	-280,926	-97,624	185,431	-677,619	367,907	337,891	456,385	396,187	339,984	107,529	56,689	48,595	21,589	82,661
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	187,319	-280,926	-97,624	185,431	-677,619	367,907	337,891	456,385	396,187	339,984	107,529	56,689	48,595	21,589	82,661
Employee Costs	378,192	385,357	326,207	224,536	169,875	154,761	176,239	110,890	110,890	556,456	220,883	214,248	183,171	80,741	0
Number Of Employees	12	13	11	8	6	5	6	4	4	20	8	8	7	3	0
EBITDA*	211,222	-302,613	-93,125	235,011	-684,130	445,391	412,629	573,060	498,489	437,705	150,775	83,142	76,397	38,164	118,754

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Jul 2009
Tangible Assets	16,732	17,308	21,928	22,209	14,481	13,170	15,057	20,822	26,174	36,655	45,960	33,474	40,656	50,501	11,154
Intangible Assets	0	0	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	16,732	17,308	21,928	22,209	14,481	13,170	15,057	20,822	26,174	36,655	45,960	33,474	40,656	50,501	11,154
Stock & work in progress	780,119	933,963	1,230,462	864,408	679,891	639,408	451,795	296,198	146,527	91,068	81,512	134,570	155,600	24,740	27,104
Trade Debtors	60,282	53,288	50,446	135,343	66,949	243,875	134,945	82,959	125,263	296,381	82,473	98,352	59,678	19,020	91,726
Group Debtors	416	0	617	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	33,839	48,302	69,191	106,513	65,690	291,095	45,901	36,611	58,998	0	0	0	0	0	0
Cash	941,207	739,315	829,584	1,419,447	1,219,098	1,547,492	1,885,281	1,604,006	1,114,656	619,875	331,022	172,276	133,732	128,208	134,999
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,815,863	1,774,868	2,180,300	2,525,711	2,031,628	2,721,870	2,517,922	2,019,774	1,445,444	1,007,324	495,007	405,198	349,010	171,968	253,829
total assets	1,832,595	1,792,176	2,202,228	2,547,920	2,046,109	2,735,040	2,532,979	2,040,596	1,471,618	1,043,979	540,967	438,672	389,666	222,469	264,983
Bank overdraft	0	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	0
Trade Creditors	109,595	273,873	414,776	574,537	350,073	247,077	334,152	171,217	187,696	378,148	213,144	221,524	227,972	106,983	179,483
Group/Directors Accounts	0	802	0	7,718	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	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	186,172	167,840	155,437	237,218	154,489	269,046	347,371	354,548	224,405	0	0	0	0	0	0
total current liabilities	295,767	442,515	570,213	819,473	504,562	516,123	681,523	525,765	412,101	378,148	213,144	221,524	227,972	106,983	179,483
loans	0	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	0
Accruals and Deferred Income	0	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	0
provisions	3,832	3,984	5,412	4,220	2,751	2,502	2,948	4,214	5,285	7,786	9,762	6,616	7,851	10,238	1,841
total long term liabilities	3,832	3,984	5,412	4,220	2,751	2,502	2,948	4,214	5,285	7,786	9,762	6,616	7,851	10,238	1,841
total liabilities	299,599	446,499	575,625	823,693	507,313	518,625	684,471	529,979	417,386	385,934	222,906	228,140	235,823	117,221	181,324
net assets	1,532,996	1,345,677	1,626,603	1,724,227	1,538,796	2,216,415	1,848,508	1,510,617	1,054,232	658,045	318,061	210,532	153,843	105,248	83,659
total shareholders funds	1,532,996	1,345,677	1,626,603	1,724,227	1,538,796	2,216,415	1,848,508	1,510,617	1,054,232	658,045	318,061	210,532	153,843	105,248	83,659

	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Jul 2009
Operating Activities
Operating Profit	205,645	-308,382	-100,435	227,608	-687,994	441,333	408,426	567,083	490,897	427,982	138,390	73,826	65,014	29,327	114,469
Depreciation	5,577	5,769	7,310	7,403	3,864	4,058	4,203	5,977	7,592	9,723	12,385	9,316	11,383	8,837	4,285
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-62,440	0	0	-43,496	0	-86,299	-79,258	-114,096	-99,047	-90,375	-32,119	-17,902	-17,074	-8,396	-32,146
Stock	-153,844	-296,499	366,054	184,517	40,483	187,613	155,597	149,671	55,459	9,556	-53,058	-21,030	130,860	-2,364	27,104
Debtors	-7,053	-18,664	-121,602	109,217	-402,331	354,124	61,276	-64,691	-112,120	213,908	-15,879	38,674	40,658	-72,706	91,726
Creditors	-164,278	-140,903	-159,761	224,464	102,996	-87,075	162,935	-16,479	-190,452	165,004	-8,380	-6,448	120,989	-72,500	179,483
Accruals and Deferred Income	18,332	12,403	-81,781	82,729	-114,557	-78,325	-7,177	130,143	224,405	0	0	0	0	0	0
Deferred Taxes & Provisions	-152	-1,428	1,192	1,469	249	-446	-1,266	-1,071	-2,501	-1,976	3,146	-1,235	-2,387	8,397	1,841
Cash flow from operations	163,581	-117,378	-577,927	206,443	-333,594	-348,491	270,990	486,577	487,555	286,894	182,359	39,913	6,407	40,735	149,102
Investing Activities
capital expenditure	-5,001	-1,149	-7,029	-15,131	-5,175	-2,171	1,562	-625	2,889	-418	-24,871	-2,134	-1,538	-48,184	-15,439
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-5,001	-1,149	-7,029	-15,131	-5,175	-2,171	1,562	-625	2,889	-418	-24,871	-2,134	-1,538	-48,184	-15,439
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	-802	802	-7,718	7,718	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	0
Long term loans	0	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	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	998
interest	44,114	27,456	2,811	1,319	10,375	12,873	8,723	3,398	4,336	2,377	1,258	765	655	658	338
cash flow from financing	43,312	28,258	-4,907	9,037	10,375	12,873	8,723	3,398	4,336	2,377	1,258	765	655	658	1,336
cash and cash equivalents
cash	201,892	-90,269	-589,863	200,349	-328,394	-337,789	281,275	489,350	494,781	288,853	158,746	38,544	5,524	-6,791	134,999
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	201,892	-90,269	-589,863	200,349	-328,394	-337,789	281,275	489,350	494,781	288,853	158,746	38,544	5,524	-6,791	134,999

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for jigsaw marketing and media limited. Get real-time insights into jigsaw marketing and media limited'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 jigsaw marketing and media limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in BA5 area or any other competitors across 12 key performance metrics.

JIGSAW MARKETING AND MEDIA LIMITED group structure

Jigsaw Marketing And Media Limited has no subsidiary companies.

Ultimate parent company

JIGSAW MARKETING AND MEDIA LIMITED

04175618

JIGSAW MARKETING AND MEDIA LIMITED Shareholders

seedling brands limited

100%

Jigsaw Marketing And Media Limited currently has 4 directors. The longest serving directors include Mr Richard Jackson (Mar 2001) and Mrs Valerie Jackson (Mar 2001).

officer	country	age	start	end	role
Mr Richard Jackson		71 years	Mar 2001	-	Director
Mrs Valerie Jackson	United Kingdom	67 years	Mar 2001	-	Director
Mr Nicholas Jackson		33 years	Sep 2019	-	Director
Mr Christopher Jackson		35 years	Sep 2019	-	Director

P&L

December 2023

turnover

1.5m

-20%

operating profit

205.6k

gross margin

35.9%

-0.79%

turnover

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

Balance Sheet

December 2023

net assets

1.5m

+0.14%

total assets

1.8m

+0.02%

cash

941.2k

+0.27%

net assets

Total assets minus all liabilities

Similar Companies

bad wolf (adow) ltd

offspring films limited

gorilla tv limited

red planet pictures limited

woodcut media ltd

company number

04175618

Type

Private limited with Share Capital

industry

47910 - Retail sale via mail order houses or via Internet

incorporation date

March 2001

ultimate parent company

None

previous names

N/A

address

bishopbrook house, cathedral avenue, wells, somerset, BA5 1FD

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 jigsaw marketing and media limited.

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 MARKETING AND MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.

jigsaw marketing and media limited Company Information

jigsaw marketing and media limited Estimated Valuation

jigsaw marketing and media limited Estimated Valuation

jigsaw marketing and media limited Estimated Valuation

Jigsaw Marketing And Media Limited Overview

Jigsaw Marketing And Media Limited Health Check

JIGSAW MARKETING AND MEDIA LIMITED financials

jigsaw marketing and media limited Credit Report and Business Information

Jigsaw Marketing And Media Limited Competitor Analysis

jigsaw marketing and media limited Ownership

jigsaw marketing and media limited directors

jigsaw marketing and media limited company details

jigsaw marketing and media limited Charges & Mortgages

jigsaw marketing and media limited Capital Raised & Share Issues BETA

jigsaw marketing and media limited Companies House Filings - See Documents