J.c. Trophies Limited

POWER SEARCH PRICING

SOLUTIONS

j.c. trophies limited Company Information

Live

MatureSmallHigh

Company Number

04624621

Next Accounts

Nov 2025

Industry

Other manufacturing n.e.c.

Directors

Garry Coulstock

Jenny Coulstock

Shareholders

mr garry david coulstock

jenny louise coulstock

Group Structure

View All

Contact

Registered Address

17 temple road dorridge, solihull, west midlands, B93 8LE

Website

www.jctrophies.com

j.c. trophies limited Estimated Valuation

£1.6m

Pomanda estimates the enterprise value of J.C. TROPHIES LIMITED at £1.6m based on Net Assets of £736.2k and 2.24x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

J.c. Trophies Limited is a live company located in west midlands, B93 8LE with a Companies House number of 04624621. It operates in the other manufacturing n.e.c. sector, SIC Code 32990. Founded in December 2002, it's largest shareholder is mr garry david coulstock with a 50% stake. J.c. Trophies Limited is a mature, small sized company, Pomanda has estimated its turnover at £770.1k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating5out of 5

5 Strong

3 Regular

3 Weak

Size

annual sales of £770.1k, make it smaller than the average company (£13.7m)

Growth

3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (8.3%)

EXPORT

J.C. Trophies Limited's latest turnover from February 2024 is estimated at £770.1 thousand and the company has net assets of £736.2 thousand. According to their latest financial statements, J.C. Trophies Limited has 12 employees and maintains cash reserves of £580.8 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	770,065	692,335	484,322	466,111	554,070	421,315	430,874	413,094	142,876	180,737	69,414	145,369	204,563	154,659	107,152
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	535,169	487,138	339,395	331,612	389,724	292,370	295,465	279,268	96,652	123,393	47,042	98,927	138,020	104,637	72,260
Gross Profit	234,896	205,197	144,927	134,499	164,346	128,945	135,409	133,826	46,224	57,344	22,373	46,442	66,543	50,023	34,892
Admin Expenses	177,644	-81,288	54,539	281,078	51,312	91,367	32,545	114,260	51,555	-58,481	-57,836	-45,049	64,638	70,484	-62,982
Operating Profit	57,252	286,485	90,388	-146,579	113,034	37,578	102,864	19,566	-5,331	115,825	80,209	91,491	1,905	-20,461	97,874
Interest Payable	0	0	1,625	1,525	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	31,022	19,076	1,498	312	2,504	2,091	1,133	529	886	588	516	274	80	101	74
Pre-Tax Profit	88,275	305,560	90,260	-147,792	115,538	39,669	103,998	20,095	-4,445	116,413	80,725	91,764	1,985	-20,360	97,949
Tax	-22,069	-58,056	-17,149	0	-21,952	-7,537	-19,760	-4,019	0	-24,447	-18,567	-22,023	-516	0	-27,426
Profit After Tax	66,206	247,504	73,111	-147,792	93,586	32,132	84,238	16,076	-4,445	91,966	62,158	69,741	1,469	-20,360	70,523
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	66,206	247,504	73,111	-147,792	93,586	32,132	84,238	16,076	-4,445	91,966	62,158	69,741	1,469	-20,360	70,523
Employee Costs	505,411	439,980	267,876	294,559	330,772	253,232	244,893	237,169	65,931	65,458	31,492	62,425	62,071	60,397	29,738
Number Of Employees	12	11	7	8	9	7	7	7	2	2	1	2	2	2	1
EBITDA*	76,939	293,947	98,562	-137,400	128,195	54,158	121,490	34,538	10,375	131,071	87,137	99,537	11,472	-13,230	104,561

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	165,206	128,818	135,738	143,912	153,091	162,270	174,150	168,264	177,257	184,876	54,567	33,573	20,824	13,881	12,328
Intangible Assets	0	0	0	0	0	4,700	9,400	14,100	18,800	23,500	26,250	29,000	31,750	34,500	37,250
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	165,206	128,818	135,738	143,912	153,091	166,970	183,550	182,364	196,057	208,376	80,817	62,573	52,574	48,381	49,578
Stock & work in progress	46,000	41,000	33,000	28,000	25,000	22,000	19,000	17,800	14,400	9,100	6,750	5,200	34,634	7,865	8,940
Trade Debtors	17,253	13,979	34,608	24,817	32,870	23,560	35,181	32,448	33,841	19,613	7,221	20,162	20,678	28,578	15,138
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	16,589	7,351	4,865	19,023	18,064	290	296	286	300	0	0	0	0	0	0
Cash	580,833	600,969	352,816	246,353	377,434	290,340	267,376	185,971	237,147	117,091	117,998	88,224	21,330	10,648	29,750
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	660,675	663,299	425,289	318,193	453,368	336,190	321,853	236,505	285,688	145,804	131,969	113,586	76,642	47,091	53,828
total assets	825,881	792,117	561,027	462,105	606,459	503,160	505,403	418,869	481,745	354,180	212,786	176,159	129,216	95,472	103,406
Bank overdraft	0	0	0	1,667	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	0	0	0	0	0	0	0	0	17,426	71,144	26,466	51,886	70,066	43,105	31,208
Group/Directors Accounts	0	0	0	44,682	58,532	58,324	58,137	57,897	122,243	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	86,050	119,221	135,104	13,841	45,594	35,255	68,372	68,830	64,213	0	0	0	0	0	0
total current liabilities	86,050	119,221	135,104	60,190	104,126	93,579	126,509	126,727	203,882	71,144	26,466	51,886	70,066	43,105	31,208
loans	0	0	0	48,334	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	3,791	0	0
provisions	3,618	2,889	3,420	4,189	5,149	5,983	7,428	4,914	6,711	7,439	2,689	2,800	3,627	2,104	1,575
total long term liabilities	3,618	2,889	3,420	52,523	5,149	5,983	7,428	4,914	6,711	7,439	2,689	2,800	7,418	2,104	1,575
total liabilities	89,668	122,110	138,524	112,713	109,275	99,562	133,937	131,641	210,593	78,583	29,155	54,686	77,484	45,209	32,783
net assets	736,213	670,007	422,503	349,392	497,184	403,598	371,466	287,228	271,152	275,597	183,631	121,473	51,732	50,263	70,623
total shareholders funds	736,213	670,007	422,503	349,392	497,184	403,598	371,466	287,228	271,152	275,597	183,631	121,473	51,732	50,263	70,623

	Feb 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	57,252	286,485	90,388	-146,579	113,034	37,578	102,864	19,566	-5,331	115,825	80,209	91,491	1,905	-20,461	97,874
Depreciation	19,687	7,462	8,174	9,179	10,461	11,880	13,926	10,272	11,006	12,496	4,178	5,296	6,817	4,481	3,937
Amortisation	0	0	0	0	4,700	4,700	4,700	4,700	4,700	2,750	2,750	2,750	2,750	2,750	2,750
Tax	-22,069	-58,056	-17,149	0	-21,952	-7,537	-19,760	-4,019	0	-24,447	-18,567	-22,023	-516	0	-27,426
Stock	5,000	8,000	5,000	3,000	3,000	3,000	1,200	3,400	5,300	2,350	1,550	-29,434	26,769	-1,075	8,940
Debtors	12,512	-18,143	-4,367	-7,094	27,084	-11,627	2,743	-1,407	14,528	12,392	-12,941	-516	-7,900	13,440	15,138
Creditors	0	0	0	0	0	0	0	-17,426	-53,718	44,678	-25,420	-18,180	26,961	11,897	31,208
Accruals and Deferred Income	-33,171	-15,883	121,263	-31,753	10,339	-33,117	-458	4,617	64,213	0	0	0	0	0	0
Deferred Taxes & Provisions	729	-531	-769	-960	-834	-1,445	2,514	-1,797	-728	4,750	-111	-827	1,523	529	1,575
Cash flow from operations	4,916	229,620	201,274	-166,019	85,664	20,686	99,843	13,920	314	141,310	54,430	88,457	20,571	-13,169	85,840
Investing Activities
capital expenditure	-56,075	-542	0	0	-1,282	0	-19,812	-1,279	-3,387	-142,805	-25,172	-18,045	-13,760	-6,034	-56,265
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-56,075	-542	0	0	-1,282	0	-19,812	-1,279	-3,387	-142,805	-25,172	-18,045	-13,760	-6,034	-56,265
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	-44,682	-13,850	208	187	240	-64,346	122,243	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	-48,334	48,334	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	-3,791	3,791	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100
interest	31,022	19,076	-127	-1,213	2,504	2,091	1,133	529	886	588	516	274	80	101	74
cash flow from financing	31,022	19,076	-93,143	33,271	2,712	2,278	1,373	-63,817	123,129	588	516	-3,517	3,871	101	174
cash and cash equivalents
cash	-20,136	248,153	106,463	-131,081	87,094	22,964	81,405	-51,176	120,056	-907	29,774	66,894	10,682	-19,102	29,750
overdraft	0	0	-1,667	1,667	0	0	0	0	0	0	0	0	0	0	0
change in cash	-20,136	248,153	108,130	-132,748	87,094	22,964	81,405	-51,176	120,056	-907	29,774	66,894	10,682	-19,102	29,750

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for j.c. trophies limited. Get real-time insights into j.c. trophies 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 j.c. trophies limited by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in B93 area or any other competitors across 12 key performance metrics.

J.C. TROPHIES LIMITED group structure

J.C. Trophies Limited has no subsidiary companies.

Ultimate parent company

J.C. TROPHIES LIMITED

04624621

J.C. TROPHIES LIMITED Shareholders

mr garry david coulstock	50%
jenny louise coulstock	50%

J.C. Trophies Limited currently has 2 directors. The longest serving directors include Mr Garry Coulstock (Aug 2006) and Mrs Jenny Coulstock (Dec 2017).

officer	country	age	start	end	role
Mr Garry Coulstock	United Kingdom	52 years	Aug 2006	-	Director
Mrs Jenny Coulstock	United Kingdom	49 years	Dec 2017	-	Director

P&L

February 2024

turnover

770.1k

+11%

operating profit

57.3k

gross margin

30.6%

+2.92%

turnover

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

Balance Sheet

February 2024

net assets

736.2k

+0.1%

total assets

825.9k

+0.04%

cash

580.8k

-0.03%

net assets

Total assets minus all liabilities

Similar Companies

fence panel grips ltd

quality print plus

marsh mill promotions limited

hydrajaws (us) limited

4.5

waterloo textiles ltd

1.5

company number

04624621

Type

Private limited with Share Capital

industry

32990 - Other manufacturing n.e.c.

incorporation date

December 2002

ultimate parent company

None

previous names

N/A

address

17 temple road dorridge, solihull, west midlands, B93 8LE

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.c. trophies 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 J.C. TROPHIES LIMITED. This can take several minutes, an email will notify you when this has completed.

j.c. trophies limited Company Information

j.c. trophies limited Estimated Valuation

j.c. trophies limited Estimated Valuation

j.c. trophies limited Estimated Valuation

J.c. Trophies Limited Overview

J.c. Trophies Limited Health Check

J.C. TROPHIES LIMITED financials

j.c. trophies limited Credit Report and Business Information

J.c. Trophies Limited Competitor Analysis

j.c. trophies limited Ownership

j.c. trophies limited directors

j.c. trophies limited company details

j.c. trophies limited Charges & Mortgages

j.c. trophies limited Capital Raised & Share Issues BETA

j.c. trophies limited Companies House Filings - See Documents