Cooper Dawn Jerrom Limited

POWER SEARCH PRICING

SOLUTIONS

cooper dawn jerrom limited Company Information

Live

MatureSmallHigh

Company Number

04617366

Next Accounts

Feb 2025

Industry

Accounting, and auditing activities

Tax consultancy

Directors

Michael Amos

Shama Meghjee-Caine

Shareholders

cdj western ltd

Group Structure

View All

Contact

Registered Address

units scf 1 & 2 south core, western int market, southall, middlesex, UB2 5XJ

Website

http://cdjltd.co.uk

cooper dawn jerrom limited Estimated Valuation

£1.4m

Pomanda estimates the enterprise value of COOPER DAWN JERROM LIMITED at £1.4m based on Net Assets of £389.3k and 3.53x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Cooper Dawn Jerrom Limited is a live company located in southall, UB2 5XJ with a Companies House number of 04617366. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in December 2002, it's largest shareholder is cdj western ltd with a 100% stake. Cooper Dawn Jerrom Limited is a mature, small sized company, Pomanda has estimated its turnover at £1m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Cooper Dawn Jerrom Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 2 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

2 Weak

Size

annual sales of £1m, make it larger than the average company (£223.2k)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (5.8%)

EXPORT

Cooper Dawn Jerrom Limited's latest turnover from May 2023 is estimated at £1 million and the company has net assets of £389.3 thousand. According to their latest financial statements, Cooper Dawn Jerrom Limited has 6 employees and maintains cash reserves of £111.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Turnover	1,043,043	923,352	650,163	680,950	892,287	910,194	1,044,364	1,051,868	3,062,282	3,127,553	3,589,449	4,294,012	3,201,829	4,261,203
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	114,069	143,907	118,067	109,650	19,845	108,786	140,232	100,658	356,936	233,642	221,201	343,328	243,192	276,524
Gross Profit	928,974	779,445	532,096	571,300	872,442	801,408	904,132	951,210	2,705,345	2,893,911	3,368,248	3,950,684	2,958,637	3,984,678
Admin Expenses	866,439	740,587	493,350	575,783	834,219	809,118	925,371	1,014,726	2,625,472	2,948,986	3,319,392	3,821,694	2,893,716	3,783,220
Operating Profit	62,535	38,858	38,746	-4,483	38,223	-7,710	-21,239	-63,516	79,873	-55,075	48,856	128,990	64,921	201,458
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	4,326	1,141	174	130	459	354	223	494	351	251	223	198	217	97
Pre-Tax Profit	66,861	39,999	38,920	-4,353	38,681	-7,356	-21,016	-63,022	80,224	-54,824	49,079	129,188	65,138	201,554
Tax	-16,715	-7,600	-7,395	0	-7,349	0	0	0	-16,045	0	-11,288	-31,005	-16,936	-56,435
Profit After Tax	50,146	32,399	31,525	-4,353	31,332	-7,356	-21,016	-63,022	64,179	-54,824	37,791	98,183	48,202	145,119
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	50,146	32,399	31,525	-4,353	31,332	-7,356	-21,016	-63,022	64,179	-54,824	37,791	98,183	48,202	145,119
Employee Costs	210,914	235,657	214,668	194,786	275,273	216,568	253,591	532,176	1,680,897	1,495,592	1,821,503	1,923,653	1,809,991	2,190,967
Number Of Employees	6	7	7	7	7	7	9	14	46	38	53	60	54	71
EBITDA*	62,641	39,019	38,916	-4,304	38,431	-5,849	-17,629	-58,128	87,915	-43,072	54,677	146,326	79,618	224,918

* Earnings Before Interest, Tax, Depreciation and Amortisation

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Tangible Assets	2,958	3,064	3,225	3,395	3,574	3,782	7,328	10,938	16,326	24,368	11,818	17,639	26,445	38,432
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	1	1	6,673
Investments & Other	2	2	2	2	2	2	2	2	2	4	4	2	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,960	3,066	3,227	3,397	3,576	3,784	7,330	10,940	16,328	24,372	11,822	17,642	26,446	45,105
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	302,577	255,681	214,038	181,986	280,540	241,306	234,593	166,067	432,248	405,959	490,459	558,434	475,534	567,995
Group Debtors	195	565	1,037	4,346	24,606	4,546	10,883	3,714	0	0	0	0	0	0
Misc Debtors	141,271	160,684	191,141	126,910	132,933	131,848	136,335	182,427	0	0	0	0	0	0
Cash	111,664	80,598	147,564	200,556	59,617	62,778	78,715	99,484	98,058	42,305	57,953	31,387	48,005	38,607
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	555,707	497,528	553,780	513,798	497,696	440,478	460,526	451,692	530,306	448,264	548,412	589,821	523,539	606,602
total assets	558,667	500,594	557,007	517,195	501,272	444,262	467,856	462,632	546,634	472,636	560,234	607,463	549,985	651,707
Bank overdraft	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
Trade Creditors	30,021	41,200	28,807	17,411	19,950	22,251	2,352	2,666	194,870	176,997	229,939	311,892	343,394	477,872
Group/Directors Accounts	3,151	2,767	2,450	2,204	1,958	0	44,466	34,570	0	0	0	0	0	0
other short term finances	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
other current liabilities	136,190	117,468	218,990	222,345	199,776	173,755	165,426	148,768	0	0	0	0	0	0
total current liabilities	169,362	161,435	250,247	241,960	221,684	196,006	212,244	186,004	194,870	176,997	229,939	311,892	343,394	477,872
loans	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
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	12,114	20,168	0	3,067	12,270	21,473
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	6,243
total long term liabilities	0	0	0	0	0	0	0	0	12,114	20,168	0	3,067	12,270	27,716
total liabilities	169,362	161,435	250,247	241,960	221,684	196,006	212,244	186,004	206,984	197,165	229,939	314,959	355,664	505,588
net assets	389,305	339,159	306,760	275,235	279,588	248,256	255,612	276,628	339,650	275,471	330,295	292,504	194,321	146,119
total shareholders funds	389,305	339,159	306,760	275,235	279,588	248,256	255,612	276,628	339,650	275,471	330,295	292,504	194,321	146,119

	May 2023	May 2022	May 2021	May 2020	May 2019	May 2018	May 2017	May 2016	May 2015	May 2014	May 2013	May 2012	May 2011	May 2010
Operating Activities
Operating Profit	62,535	38,858	38,746	-4,483	38,223	-7,710	-21,239	-63,516	79,873	-55,075	48,856	128,990	64,921	201,458
Depreciation	106	161	170	179	208	1,861	3,610	5,388	8,042	12,003	5,821	8,806	13,025	16,800
Amortisation	0	0	0	0	0	0	0	0	0	0	0	8,530	1,672	6,660
Tax	-16,715	-7,600	-7,395	0	-7,349	0	0	0	-16,045	0	-11,288	-31,005	-16,936	-56,435
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	27,113	10,714	92,974	-124,837	60,379	-4,111	29,603	-80,040	26,289	-84,500	-67,975	82,900	-92,461	567,995
Creditors	-11,179	12,393	11,396	-2,539	-2,301	19,899	-314	-192,204	17,873	-52,942	-81,953	-31,502	-134,478	477,872
Accruals and Deferred Income	18,722	-101,522	-3,355	22,569	26,021	8,329	16,658	148,768	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	-6,243	6,243
Cash flow from operations	26,356	-68,424	-53,412	140,563	-5,577	26,490	-30,888	-21,524	63,454	-11,514	29,411	919	14,422	84,603
Investing Activities
capital expenditure	0	0	0	0	0	1,685	0	0	0	-24,553	1	-8,530	3,962	-68,565
Change in Investments	0	0	0	0	0	0	0	0	-2	0	2	2	0	0
cash flow from investments	0	0	0	0	0	1,685	0	0	2	-24,553	-1	-8,532	3,962	-68,565
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	384	317	246	246	1,958	-44,466	9,896	34,570	0	0	0	0	0	0
Other Short Term Loans	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
Hire Purchase and Lease Commitments	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	-12,114	-8,054	20,168	-3,067	-9,203	-9,203	21,473
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000
interest	4,326	1,141	174	130	459	354	223	494	351	251	223	198	217	97
cash flow from financing	4,710	1,458	420	376	2,417	-44,112	10,119	22,950	-7,703	20,419	-2,844	-9,005	-8,986	22,570
cash and cash equivalents
cash	31,066	-66,966	-52,992	140,939	-3,161	-15,937	-20,769	1,426	55,753	-15,648	26,566	-16,618	9,398	38,607
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	31,066	-66,966	-52,992	140,939	-3,161	-15,937	-20,769	1,426	55,753	-15,648	26,566	-16,618	9,398	38,607

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for cooper dawn jerrom limited. Get real-time insights into cooper dawn jerrom 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 cooper dawn jerrom limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in UB2 area or any other competitors across 12 key performance metrics.

COOPER DAWN JERROM LIMITED group structure

Cooper Dawn Jerrom Limited has 2 subsidiary companies.

Ultimate parent company

CDJ (WESTERN) LTD

08004531

1 parent

COOPER DAWN JERROM LIMITED

04617366

2 subsidiaries

CDJ SECRETARY LTD

04392140

CDJ ONLINE LIMITED

05635541

COOPER DAWN JERROM LIMITED Shareholders

cdj western ltd

100%

Cooper Dawn Jerrom Limited currently has 2 directors. The longest serving directors include Mr Michael Amos (Feb 2004) and Mrs Shama Meghjee-Caine (Apr 2008).

officer	country	age	start	end	role
Mr Michael Amos	England	64 years	Feb 2004	-	Director
Mrs Shama Meghjee-Caine	England	55 years	Apr 2008	-	Director

P&L

May 2023

turnover

+13%

operating profit

62.5k

gross margin

89.1%

+5.51%

turnover

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

Balance Sheet

May 2023

net assets

389.3k

+0.15%

total assets

558.7k

+0.12%

cash

111.7k

+0.39%

net assets

Total assets minus all liabilities

Similar Companies

drake.com limited

4.5

dendy neville limited

05170140 limited

2.5

hunter & co ltd

4.5

barcant beardon limited

company number

04617366

Type

Private limited with Share Capital

industry

69201 - Accounting, and auditing activities

69203 - Tax consultancy

incorporation date

December 2002

ultimate parent company

CDJ (WESTERN) LTD

previous names

cooper dawn jerrom limited (October 2009)

cooper dawn and jerrom (uk) limited (June 2004)

address

units scf 1 & 2 south core, western int market, southall, middlesex, UB2 5XJ

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 cooper dawn jerrom 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 COOPER DAWN JERROM LIMITED. This can take several minutes, an email will notify you when this has completed.

cooper dawn jerrom limited Company Information

cooper dawn jerrom limited Estimated Valuation

cooper dawn jerrom limited Estimated Valuation

cooper dawn jerrom limited Estimated Valuation

Cooper Dawn Jerrom Limited Overview

Cooper Dawn Jerrom Limited Health Check

COOPER DAWN JERROM LIMITED financials

cooper dawn jerrom limited Credit Report and Business Information

Cooper Dawn Jerrom Limited Competitor Analysis

cooper dawn jerrom limited Ownership

cooper dawn jerrom limited directors

cooper dawn jerrom limited company details

cooper dawn jerrom limited Charges & Mortgages

cooper dawn jerrom limited Capital Raised & Share Issues BETA

cooper dawn jerrom limited Companies House Filings - See Documents