Pomanda estimates the enterprise value of JJ DEVELOPMENT LTD at £133.8k based on a Turnover of £49.6k and 2.7x industry multiple (adjusted for size and gross margin).
jj development ltdEstimated Valuation
£16.8k
Pomanda estimates the enterprise value of JJ DEVELOPMENT LTD at £16.8k based on an EBITDA of £2.4k and a 7.1x industry multiple (adjusted for size and gross margin).
jj development ltdEstimated Valuation
£71.5k
Pomanda estimates the enterprise value of JJ DEVELOPMENT LTD at £71.5k based on Net Assets of £39.3k and 1.82x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jj Development LtdOverview
Jj Development Ltd is a live company located in gloucestershire, GL5 4SP with a Companies House number of 04494924. It operates in the management of real estate on a fee or contract basis sector, SIC Code 68320. Founded in July 2002, it's largest shareholder is
paul john jacobs
with a 50% stake. Jj Development Ltd is a mature,
micro sized company, Pomanda has estimated its turnover at
£49.6k with
high
growth in recent years.
Pomanda's financial health check has awarded Jj Development Ltd a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1.5out of 5
2 Strong
2 Regular
5 Weak
Size
annual sales of £49.6k, make it smaller than the average company (£260.4k)
£49.6k - Jj Development Ltd
£260.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (3%)
15% - Jj Development Ltd
3% - Industry AVG
Production
with a gross margin of 82%, this company has a comparable cost of product (82%)
82% - Jj Development Ltd
82% - Industry AVG
Profitability
an operating margin of -40.7% make it less profitable than the average company (7.7%)
-40.7% - Jj Development Ltd
7.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (5)
1 - Jj Development Ltd
5 - Industry AVG
Pay Structure
on an average salary of £33.4k, the company has an equivalent pay structure (£33.4k)
£33.4k - Jj Development Ltd
£33.4k - Industry AVG
Efficiency
resulting in sales per employee of £49.6k, this is less efficient (£89.3k)
£49.6k - Jj Development Ltd
£89.3k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (54 days)
29 days - Jj Development Ltd
54 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Jj Development Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jj Development Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jj Development Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 92.7%, this is a higher level of debt than the average (51.9%)
92.7% - Jj Development Ltd
51.9% - Industry AVG
JJ DEVELOPMENT LTD financials
EXPORT
Jj Development Ltd's latest turnover from July 2019 is estimated at £49.6 thousand and the company has net assets of £39.3 thousand. According to their latest financial statements, Jj Development Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jul 2009
Turnover
49,628
44,051
82,207
32,446
836,147
727,905
633,534
420,669
324,189
579,589
Other Income Or Grants
Cost Of Sales
8,951
9,118
14,498
14,583
468,245
416,178
361,835
248,044
186,206
346,262
Gross Profit
40,677
34,932
67,709
17,864
367,902
311,727
271,699
172,625
137,983
233,327
Admin Expenses
60,878
92,606
56,443
106,810
375,182
318,261
188,915
-13,806
79,201
135,855
-30,958
Operating Profit
-20,201
-57,674
11,266
-88,946
-7,280
-6,534
82,784
186,431
58,782
97,472
30,958
Interest Payable
3,658
5,951
9,418
6,112
7,308
16,980
12,541
Interest Receivable
64
64
103
Pre-Tax Profit
-23,859
-63,625
1,848
-94,993
-7,216
-6,431
75,475
169,451
46,241
97,472
30,958
Tax
-351
-17,359
-26,998
-9,668
-27,292
-8,668
Profit After Tax
-23,859
-63,625
1,497
-94,993
-7,216
-6,431
58,116
142,453
36,573
70,180
22,290
Dividends Paid
80,000
Retained Profit
-23,859
-63,625
1,497
-94,993
-7,216
-6,431
58,116
62,453
36,573
70,180
22,290
Employee Costs
33,362
31,613
61,881
34,335
233,483
199,746
196,326
126,575
100,231
197,764
Number Of Employees
1
1
2
1
7
6
6
4
3
6
EBITDA*
2,365
-27,606
24,849
-44,304
18,230
5,585
99,067
208,992
125,313
150,758
76,990
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jul 2009
Tangible Assets
530,767
553,333
583,421
597,004
641,646
667,156
584,275
530,759
567,667
679,929
733,215
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
530,767
553,333
583,421
597,004
641,646
667,156
584,275
530,759
567,667
679,929
733,215
Stock & work in progress
Trade Debtors
4,000
1,359
55,697
55,697
57,689
18,045
1,105
44,402
48,104
Group Debtors
Misc Debtors
13,450
9,950
54,338
51,587
51,587
Cash
25,743
41,088
misc current assets
total current assets
4,000
13,450
9,950
55,697
81,440
96,785
57,689
69,632
52,692
44,402
48,104
total assets
534,767
566,783
593,371
652,701
723,086
763,941
641,964
600,391
620,359
724,331
781,319
Bank overdraft
4,678
4,603
1,377
16
17,551
17,744
Bank loan
Trade Creditors
1,408
24
12,202
143,964
112,984
113,254
24,261
18,279
95,496
120,215
Group/Directors Accounts
other short term finances
hp & lease commitments
10,487
other current liabilities
7,724
15,675
14,900
49,790
74,309
57,431
total current liabilities
12,402
21,686
16,301
62,008
143,964
112,984
113,254
116,121
103,941
95,496
120,215
loans
33,917
65,194
111,943
188,037
207,316
253,060
hp & lease commitments
14,811
33,168
36,541
74,271
Accruals and Deferred Income
other liabilities
449,122
416,718
323,506
244,175
358,816
429,866
301,188
71,007
82,134
558,455
638,614
provisions
total long term liabilities
483,039
481,912
450,260
465,380
358,816
429,866
301,188
314,864
409,465
558,455
638,614
total liabilities
495,441
503,598
466,561
527,388
502,780
542,850
414,442
430,985
513,406
653,951
758,829
net assets
39,326
63,185
126,810
125,313
220,306
221,091
227,522
169,406
106,953
70,380
22,490
total shareholders funds
39,326
63,185
126,810
125,313
220,306
221,091
227,522
169,406
106,953
70,380
22,490
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jul 2009
Operating Activities
Operating Profit
-20,201
-57,674
11,266
-88,946
-7,280
-6,534
82,784
186,431
58,782
97,472
30,958
Depreciation
22,566
30,068
13,583
44,642
25,510
12,119
16,283
22,561
66,531
53,286
46,032
Amortisation
Tax
-351
-17,359
-26,998
-9,668
-27,292
-8,668
Stock
Debtors
-9,450
3,500
-45,747
-1,992
-1,992
-11,943
16,940
8,290
44,402
48,104
Creditors
-1,408
1,384
-12,178
-131,762
30,710
-270
88,993
5,982
-77,217
95,496
120,215
Accruals and Deferred Income
-7,951
775
-34,890
49,790
-74,309
16,878
57,431
Deferred Taxes & Provisions
Cash flow from operations
2,456
-28,947
23,177
-126,276
50,932
7,307
108,335
187,914
87,569
174,560
140,433
Investing Activities
capital expenditure
20
-82,881
-95,000
-69,799
14,347
45,731
-733,215
-779,247
Change in Investments
cash flow from investments
20
-82,881
-95,000
-69,799
14,347
45,731
-733,215
-779,247
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-31,277
-46,749
-76,094
188,037
-207,316
-45,744
253,060
Hire Purchase and Lease Commitments
-14,811
-18,357
33,168
-36,541
-48,217
84,758
other long term liabilities
32,404
93,212
79,331
-114,641
57,628
128,678
230,181
-11,127
-476,321
558,455
638,614
share issue
200
200
interest
-3,658
-5,951
-9,418
-6,048
64
103
-7,308
-16,980
-12,541
cash flow from financing
-2,531
25,701
-24,538
100,516
57,692
128,781
-20,984
-122,068
-151,044
558,655
638,814
cash and cash equivalents
cash
-25,743
25,743
41,088
overdraft
75
3,226
1,361
16
-17,551
-193
17,744
change in cash
-75
-3,226
-1,361
-25,759
25,743
41,088
17,551
193
-17,744
jj development ltd 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 jj development ltd. Get real-time insights into jj development ltd's credit score, group structure and payment trends.
Perform a competitor analysis for jj development ltd by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in GL5 area or any other competitors across 12 key performance metrics.
jj development ltd Ownership
JJ DEVELOPMENT LTD group structure
Jj Development Ltd has no subsidiary companies.
Ultimate parent company
JJ DEVELOPMENT LTD
04494924
JJ DEVELOPMENT LTD Shareholders
The largest shareholders in Jj Development Ltd include Paul John Jacobs and Yvonne Jean Harding.
paul john jacobs
50%
yvonne jean harding
50%
jj development ltd directors
Jj Development Ltd currently has 1 director, Mr Paul Jacobs serving since Jul 2002.
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 3 charges/mortgages relating to jj development ltd. Currently there are 0 open charges and 3 have been satisfied in the past.
jj development ltd 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 JJ DEVELOPMENT LTD. This can take several minutes, an email will notify you when this has completed.
jj development ltdCompanies House Filings - See Documents
