Jagot Motors Limited

POWER SEARCH PRICING

SOLUTIONS

jagot motors limited Company Information

Live

MatureSmallDeclining

Company Number

04222383

Website

www.jagotmotors.co.uk

Registered Address

22 adlington road, oadby, leicester, LE2 4NA

Industry

Sale of used cars and light motor vehicles

Telephone

Next Accounts Due

July 2025

Group Structure

View All

Directors

Muhammed Jagot2 Years

Shareholders

muhammed zakir jagot 67%

rahim mahomed jagot 33%

jagot motors limited Estimated Valuation

£404.3k

Pomanda estimates the enterprise value of JAGOT MOTORS LIMITED at £404.3k based on Net Assets of £127.6k and 3.17x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Jagot Motors Limited is a live company located in leicester, LE2 4NA with a Companies House number of 04222383. It operates in the sale of used cars and light motor vehicles sector, SIC Code 45112. Founded in May 2001, it's largest shareholder is muhammed zakir jagot with a 67% stake. Jagot Motors Limited is a mature, small sized company, Pomanda has estimated its turnover at £599k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Jagot Motors Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating4.5out of 5

4 Strong

2 Regular

6 Weak

Size

annual sales of £599k, make it smaller than the average company (£2.3m)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (8.8%)

EXPORT

Jagot Motors Limited's latest turnover from October 2023 is estimated at £599 thousand and the company has net assets of £127.6 thousand. According to their latest financial statements, Jagot Motors Limited has 4 employees and maintains cash reserves of £172.5 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	599,026	535,742	1,497,170	628,605	947,929	1,095,407	1,692,445	1,017,226	1,030,759	1,240,444	1,393,871	834,601	591,029	1,271,349	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	528,213	472,904	1,335,084	552,023	838,444	965,977	1,496,876	892,679	897,491	1,094,409	1,229,207	737,668	522,107	1,111,314	0
Gross Profit	70,813	62,838	162,086	76,582	109,485	129,430	195,569	124,547	133,269	146,034	164,664	96,933	68,922	160,035	0
Admin Expenses	9,943	31,764	150,002	69,435	116,121	122,865	178,192	124,292	124,352	143,224	180,879	100,114	61,484	144,624	-17,727
Operating Profit	60,870	31,074	12,084	7,147	-6,636	6,565	17,377	255	8,917	2,810	-16,215	-3,181	7,438	15,411	17,727
Interest Payable	0	0	0	455	504	0	0	0	0	0	0	0	0	0	0
Interest Receivable	8,650	2,163	37	28	113	250	49	4	34	40	149	350	282	103	30
Pre-Tax Profit	69,520	33,237	12,121	6,720	-7,027	6,815	17,426	259	8,951	2,851	-16,066	-2,831	7,720	15,514	17,757
Tax	-17,380	-6,315	-2,303	-1,277	0	-1,295	-3,311	-52	-1,790	-599	0	0	-2,007	-4,344	-4,972
Profit After Tax	52,140	26,922	9,818	5,443	-7,027	5,520	14,115	207	7,161	2,252	-16,066	-2,831	5,713	11,170	12,785
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	52,140	26,922	9,818	5,443	-7,027	5,520	14,115	207	7,161	2,252	-16,066	-2,831	5,713	11,170	12,785
Employee Costs	128,265	93,590	120,573	115,628	114,230	113,065	112,625	110,598	78,840	75,191	101,319	73,804	50,590	94,368	0
Number Of Employees	4	3	4	4	4	4	4	4	3	3	4	3	2	4	0
EBITDA*	61,219	31,274	12,084	7,147	-6,636	6,565	17,377	255	8,917	2,810	-16,215	-3,181	7,438	15,411	17,727

* 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	499	400	0	0	0	0	0	0	0	0	0	0	0	0	0
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	499	400	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock & work in progress	148,050	91,886	127,567	97,317	93,817	71,142	146,033	49,579	84,920	45,708	24,511	17,668	10,543	29,639	29,933
Trade Debtors	1	755	80,354	13,712	38,243	43,736	33,065	37,895	19,940	39,677	58,013	24,655	8,220	40,940	63,168
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	4,145	3,705	3,587	3,537	5,413	3,602	11,816	6,631	0	0	0	0	0	0	0
Cash	172,538	173,480	18,762	54,478	1,201	28,990	37,760	1,600	1,201	12,590	3,491	55,988	83,849	29,013	12,023
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	324,734	269,826	230,270	169,044	138,674	147,470	228,674	95,705	106,061	97,975	86,015	98,311	102,612	99,592	105,124
total assets	325,233	270,226	230,270	169,044	138,674	147,470	228,674	95,705	106,061	97,975	86,015	98,311	102,612	99,592	105,124
Bank overdraft	0	0	0	0	14,934	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	1,306	16,398	54,875	192	24,304	37,715	128,172	12,739	85,577	84,652	74,944	71,174	72,644	75,337	92,039
Group/Directors Accounts	0	0	0	0	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	179,638	151,679	90,168	80,110	66,137	69,429	65,696	62,275	0	0	0	0	0	0	0
total current liabilities	180,944	168,077	145,043	80,302	105,375	107,144	193,868	75,014	85,577	84,652	74,944	71,174	72,644	75,337	92,039
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	16,667	26,667	36,667	50,000	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	16,667	26,667	36,667	50,000	0	0	0	0	0	0	0	0	0	0	0
total liabilities	197,611	194,744	181,710	130,302	105,375	107,144	193,868	75,014	85,577	84,652	74,944	71,174	72,644	75,337	92,039
net assets	127,622	75,482	48,560	38,742	33,299	40,326	34,806	20,691	20,484	13,323	11,071	27,137	29,968	24,255	13,085
total shareholders funds	127,622	75,482	48,560	38,742	33,299	40,326	34,806	20,691	20,484	13,323	11,071	27,137	29,968	24,255	13,085

	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	60,870	31,074	12,084	7,147	-6,636	6,565	17,377	255	8,917	2,810	-16,215	-3,181	7,438	15,411	17,727
Depreciation	349	200	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-17,380	-6,315	-2,303	-1,277	0	-1,295	-3,311	-52	-1,790	-599	0	0	-2,007	-4,344	-4,972
Stock	56,164	-35,681	30,250	3,500	22,675	-74,891	96,454	-35,341	39,212	21,197	6,843	7,125	-19,096	-294	29,933
Debtors	-314	-79,481	66,692	-26,407	-3,682	2,457	355	24,586	-19,737	-18,336	33,358	16,435	-32,720	-22,228	63,168
Creditors	-15,092	-38,477	54,683	-24,112	-13,411	-90,457	115,433	-72,838	925	9,708	3,770	-1,470	-2,693	-16,702	92,039
Accruals and Deferred Income	27,959	61,511	10,058	13,973	-3,292	3,733	3,421	62,275	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	856	163,155	-22,420	18,638	-42,332	-9,020	36,111	395	-11,423	9,058	-52,646	-28,211	54,554	16,887	11,693
Investing Activities
capital expenditure	-448	-600	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-448	-600	0	0	0	0	0	0	0	0	0	0	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	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	-10,000	-10,000	-13,333	50,000	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	300
interest	8,650	2,163	37	-427	-391	250	49	4	34	40	149	350	282	103	30
cash flow from financing	-1,350	-7,837	-13,296	49,573	-391	250	49	4	34	40	149	350	282	103	330
cash and cash equivalents
cash	-942	154,718	-35,716	53,277	-27,789	-8,770	36,160	399	-11,389	9,099	-52,497	-27,861	54,836	16,990	12,023
overdraft	0	0	0	-14,934	14,934	0	0	0	0	0	0	0	0	0	0
change in cash	-942	154,718	-35,716	68,211	-42,723	-8,770	36,160	399	-11,389	9,099	-52,497	-27,861	54,836	16,990	12,023

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for jagot motors limited. Get real-time insights into jagot motors 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 jagot motors 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 LE2 area or any other competitors across 12 key performance metrics.

JAGOT MOTORS LIMITED group structure

Jagot Motors Limited has no subsidiary companies.

Ultimate parent company

JAGOT MOTORS LIMITED

04222383

JAGOT MOTORS LIMITED Shareholders

muhammed zakir jagot	67%
rahim mahomed jagot	33%

Jagot Motors Limited currently has 1 director, Mr Muhammed Jagot serving since Feb 2022.

officer	country	age	start	end	role
Mr Muhammed Jagot	England	40 years	Feb 2022	-	Director

P&L

October 2023

turnover

599k

+12%

operating profit

60.9k

gross margin

11.9%

+0.79%

turnover

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

Balance Sheet

October 2023

net assets

127.6k

+0.69%

total assets

325.2k

+0.2%

cash

172.5k

-0.01%

net assets

Total assets minus all liabilities

Similar Companies

tower 13 limited

shmoo automotive limited

pearce and dale ltd

2.5

jr specialist cars limited

0.5

henshaw cars ltd

company number

04222383

Type

Private limited with Share Capital

industry

45112 - Sale of used cars and light motor vehicles

incorporation date

May 2001

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

October 2023

address

22 adlington road, oadby, leicester, LE2 4NA

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 jagot motors limited.

jagot motors limited Company Information

jagot motors limited Estimated Valuation

jagot motors limited Estimated Valuation

jagot motors limited Estimated Valuation

Jagot Motors Limited Overview

Jagot Motors Limited Health Check

JAGOT MOTORS LIMITED financials

jagot motors limited Credit Report and Business Information

Jagot Motors Limited Competitor Analysis

jagot motors limited Ownership

jagot motors limited directors

jagot motors limited company details

jagot motors limited Charges & Mortgages

jagot motors limited Companies House Filings - See Documents