Pomanda estimates the enterprise value of J.T. DUNCOMBE LIMITED at £14.8k based on a Turnover of £57.3k and 0.26x industry multiple (adjusted for size and gross margin).
j.t. duncombe limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of J.T. DUNCOMBE LIMITED at £0 based on an EBITDA of £-6.6k and a 2.53x industry multiple (adjusted for size and gross margin).
j.t. duncombe limitedEstimated Valuation
£65.7k
Pomanda estimates the enterprise value of J.T. DUNCOMBE LIMITED at £65.7k based on Net Assets of £28.4k and 2.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J.t. Duncombe LimitedOverview
J.t. Duncombe Limited is a live company located in leicester, LE9 9NH with a Companies House number of 04480579. It operates in the other building completion and finishing sector, SIC Code 43390. Founded in July 2002, it's largest shareholder is
john duncombe
with a 50% stake. J.t. Duncombe Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£57.3k with
low
growth in recent years.
Pomanda's financial health check has awarded J.T. Duncombe Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £57.3k, make it smaller than the average company (£336.7k)
£57.3k - J.t. Duncombe Limited
£336.7k - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (12.6%)
4% - J.t. Duncombe Limited
12.6% - Industry AVG
Production
with a gross margin of 14.5%, this company has a higher cost of product (23.8%)
14.5% - J.t. Duncombe Limited
23.8% - Industry AVG
Profitability
an operating margin of -11.5% make it less profitable than the average company (5.5%)
-11.5% - J.t. Duncombe Limited
5.5% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - J.t. Duncombe Limited
3 - Industry AVG
Pay Structure
on an average salary of £36.5k, the company has an equivalent pay structure (£36.5k)
£36.5k - J.t. Duncombe Limited
£36.5k - Industry AVG
Efficiency
resulting in sales per employee of £28.7k, this is less efficient (£136.1k)
£28.7k - J.t. Duncombe Limited
£136.1k - Industry AVG
Debtor Days
it gets paid by customers after 97 days, this is later than average (48 days)
97 days - J.t. Duncombe Limited
48 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (28 days)
6 days - J.t. Duncombe Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - J.t. Duncombe Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - J.t. Duncombe Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 3%, this is a lower level of debt than the average (73.8%)
3% - J.t. Duncombe Limited
73.8% - Industry AVG
J.T. DUNCOMBE LIMITED financials
EXPORT
J.T. Duncombe Limited's latest turnover from March 2024 is estimated at £57.3 thousand and the company has net assets of £28.4 thousand. According to their latest financial statements, J.T. Duncombe Limited has 2 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
Jul 2009
Turnover
57,333
126,691
124,358
51,394
45,953
112,683
105,850
224,060
375,989
209,263
174,816
199,815
104,672
102,881
44,149
Other Income Or Grants
Cost Of Sales
49,005
108,193
106,276
42,965
38,384
92,280
87,558
184,247
303,941
166,322
142,414
163,233
85,376
82,287
35,317
Gross Profit
8,328
18,498
18,083
8,430
7,569
20,402
18,292
39,813
72,048
42,941
32,402
36,582
19,296
20,594
8,833
Admin Expenses
14,906
7,957
20,323
5,463
10,724
28,510
28,220
21,611
54,692
29,871
44,217
33,796
15,882
11,025
4,324
-6,485
Operating Profit
-6,578
10,541
-2,240
2,967
-3,155
-8,108
-9,928
18,202
17,356
13,070
-11,815
2,786
3,414
9,569
4,509
6,485
Interest Payable
186
519
351
Interest Receivable
610
771
106
19
17
112
123
76
81
24
74
108
71
57
44
5
Pre-Tax Profit
-5,968
11,312
-2,320
2,468
-3,489
-7,996
-9,805
18,278
17,436
13,094
-11,741
2,895
3,485
9,626
4,553
6,490
Tax
-2,149
-469
-3,655
-3,487
-2,750
-695
-906
-2,695
-1,275
-1,817
Profit After Tax
-5,968
9,163
-2,320
1,999
-3,489
-7,996
-9,805
14,622
13,949
10,344
-11,741
2,200
2,579
6,931
3,278
4,673
Dividends Paid
Retained Profit
-5,968
9,163
-2,320
1,999
-3,489
-7,996
-9,805
14,622
13,949
10,344
-11,741
2,200
2,579
6,931
3,278
4,673
Employee Costs
72,984
67,000
68,617
65,963
63,015
67,720
66,272
72,030
38,497
37,961
36,010
33,352
31,545
30,722
29,195
Number Of Employees
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
EBITDA*
-6,578
14,407
2,597
7,278
5,908
-1,613
-2,374
18,202
20,912
16,036
-7,888
3,930
3,545
9,661
4,538
6,501
* 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
Jul 2009
Tangible Assets
13,934
13,154
14,514
17,794
20,803
16,183
22,453
29,883
20,974
9,249
11,783
15,710
481
437
149
47
Intangible Assets
Investments & Other
15,234
Debtors (Due After 1 year)
Total Fixed Assets
13,934
13,154
14,514
17,794
20,803
16,183
22,453
29,883
36,208
9,249
11,783
15,710
481
437
149
47
Stock & work in progress
Trade Debtors
15,362
5,332
6,169
26,544
22,384
70,026
73,758
56,625
40,227
37,962
20,391
24,780
6,146
8,648
Group Debtors
Misc Debtors
2,824
599
2,238
734
160
Cash
23,232
13,072
15,227
22,687
11,306
18,683
30,642
30,013
2,220
7,349
22,261
21,067
7,313
15,631
2,067
misc current assets
19,770
20,620
19,189
18,806
16,097
18,045
total current assets
15,362
45,826
34,291
41,986
48,396
53,947
59,112
100,828
103,771
58,845
47,576
60,223
41,458
32,093
21,777
10,715
total assets
29,296
58,980
48,805
59,780
69,199
70,130
81,565
130,711
139,979
68,094
59,359
75,933
41,939
32,530
21,926
10,762
Bank overdraft
Bank loan
Trade Creditors
877
5,194
18,612
17,164
24,089
107,764
43,988
39,597
44,430
24,476
17,646
13,973
6,088
Group/Directors Accounts
2,880
1,645
1,023
1,764
1,901
other short term finances
5,500
11,500
hp & lease commitments
other current liabilities
19,865
19,176
23,353
23,552
19,518
23,060
54,514
total current liabilities
877
22,745
20,821
28,853
40,246
39,153
41,988
80,504
107,764
43,988
39,597
44,430
24,476
17,646
13,973
6,088
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
5,840
11,840
11,840
provisions
1,846
2,758
3,381
3,406
1,941
2,545
3,370
total long term liabilities
1,846
2,758
3,381
3,406
1,941
2,545
3,370
5,840
11,840
11,840
total liabilities
877
24,591
23,579
32,234
43,652
41,094
44,533
83,874
107,764
49,828
51,437
56,270
24,476
17,646
13,973
6,088
net assets
28,419
34,389
25,226
27,546
25,547
29,036
37,032
46,837
32,215
18,266
7,922
19,663
17,463
14,884
7,953
4,674
total shareholders funds
28,419
34,389
25,226
27,546
25,547
29,036
37,032
46,837
32,215
18,266
7,922
19,663
17,463
14,884
7,953
4,674
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
Jul 2009
Operating Activities
Operating Profit
-6,578
10,541
-2,240
2,967
-3,155
-8,108
-9,928
18,202
17,356
13,070
-11,815
2,786
3,414
9,569
4,509
6,485
Depreciation
3,866
4,837
4,311
9,063
6,495
7,554
3,556
2,966
3,927
1,144
131
92
29
16
Amortisation
Tax
-2,149
-469
-3,655
-3,487
-2,750
-695
-906
-2,695
-1,275
-1,817
Stock
Debtors
12,538
2,225
-6,971
667
-19,641
4,160
-47,802
-3,572
17,133
16,398
2,265
17,571
-4,389
18,634
-2,502
8,648
Creditors
877
-5,194
-13,418
1,448
-6,925
-83,675
63,776
4,391
-4,833
19,954
6,830
3,673
7,885
6,088
Accruals and Deferred Income
-19,865
689
-4,177
-199
4,034
-3,542
-31,454
54,514
Deferred Taxes & Provisions
-1,846
-912
-623
-25
1,465
-604
-825
3,370
Cash flow from operations
-39,950
9,810
4,768
724
17,630
-8,471
6,224
-7,672
64,068
1,279
-14,986
5,618
13,858
-7,995
13,650
2,124
Investing Activities
capital expenditure
-780
-2,506
-1,557
-1,302
-13,683
-225
-124
-8,909
-15,281
-432
-16,373
-175
-380
-131
-63
Change in Investments
-15,234
15,234
cash flow from investments
-780
-2,506
-1,557
-1,302
-13,683
-225
-124
6,325
-30,515
-432
-16,373
-175
-380
-131
-63
Financing Activities
Bank loans
Group/Directors Accounts
-2,880
1,235
1,645
-1,023
-741
-137
1,901
Other Short Term Loans
-5,500
-6,000
11,500
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-5,840
-6,000
11,840
share issue
-2
1
1
interest
610
771
-80
-500
-334
112
123
76
81
24
74
108
71
57
44
5
cash flow from financing
-2,272
2,006
-3,935
-6,500
10,143
-629
-14
1,977
-5,759
-5,976
74
11,948
71
57
45
6
cash and cash equivalents
cash
-23,232
10,160
-2,155
-7,460
11,381
-7,377
-11,959
629
27,793
-5,129
-14,912
1,194
13,754
-8,318
13,564
2,067
overdraft
change in cash
-23,232
10,160
-2,155
-7,460
11,381
-7,377
-11,959
629
27,793
-5,129
-14,912
1,194
13,754
-8,318
13,564
2,067
j.t. duncombe 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 j.t. duncombe limited. Get real-time insights into j.t. duncombe limited's credit score, group structure and payment trends.
Perform a competitor analysis for j.t. duncombe limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in LE9 area or any other competitors across 12 key performance metrics.
j.t. duncombe limited Ownership
J.T. DUNCOMBE LIMITED group structure
J.T. Duncombe Limited has no subsidiary companies.
Ultimate parent company
J.T. DUNCOMBE LIMITED
04480579
J.T. DUNCOMBE LIMITED Shareholders
The largest shareholders in J.T. Duncombe Limited include John Duncombe and Paul Grewcock.
john duncombe
50%
paul grewcock
25%
claire grewcock
25%
j.t. duncombe limited directors
J.T. Duncombe Limited currently has 2 directors.
The longest serving directors include
Mr John Duncombe (Jul 2002) and
Mr Paul Grewcock (Aug 2009).
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 j.t. duncombe limited.
j.t. duncombe 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 J.T. DUNCOMBE LIMITED. This can take several minutes, an email will notify you when this has completed.
j.t. duncombe limitedCompanies House Filings - See Documents
