jerusalem the golden limited Company Information
Company Number
04743484
Website
www.jerusalemthegolden.comRegistered Address
146/148 golders green road, london, NW11 8HE
Industry
Other business support service activities n.e.c.
Telephone
02084554960
Next Accounts Due
February 2025
Group Structure
View All
Directors
Anthony Gorman21 Years
Shareholders
anthony gorman 100%
jerusalem the golden limited Estimated Valuation
Pomanda estimates the enterprise value of JERUSALEM THE GOLDEN LIMITED at £985.6k based on a Turnover of £2.3m and 0.43x industry multiple (adjusted for size and gross margin).
jerusalem the golden limited Estimated Valuation
Pomanda estimates the enterprise value of JERUSALEM THE GOLDEN LIMITED at £0 based on an EBITDA of £0 and a 3.28x industry multiple (adjusted for size and gross margin).
jerusalem the golden limited Estimated Valuation
Pomanda estimates the enterprise value of JERUSALEM THE GOLDEN LIMITED at £267.7k based on Net Assets of £104.4k and 2.57x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jerusalem The Golden Limited Overview
Jerusalem The Golden Limited is a live company located in london, NW11 8HE with a Companies House number of 04743484. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2003, it's largest shareholder is anthony gorman with a 100% stake. Jerusalem The Golden Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.3m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Jerusalem The Golden Limited Health Check
Pomanda's financial health check has awarded Jerusalem The Golden Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
6 Weak
Size
annual sales of £2.3m, make it smaller than the average company (£3.5m)
- Jerusalem The Golden Limited
£3.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.5%)
- Jerusalem The Golden Limited
4.5% - Industry AVG
Production
with a gross margin of 17.6%, this company has a higher cost of product (38.2%)
- Jerusalem The Golden Limited
38.2% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Jerusalem The Golden Limited
- - Industry AVG
Employees
with 4 employees, this is below the industry average (23)
4 - Jerusalem The Golden Limited
23 - Industry AVG
Pay Structure
on an average salary of £47.3k, the company has an equivalent pay structure (£47.3k)
- Jerusalem The Golden Limited
£47.3k - Industry AVG
Efficiency
resulting in sales per employee of £573.5k, this is more efficient (£150.9k)
- Jerusalem The Golden Limited
£150.9k - Industry AVG
Debtor Days
it gets paid by customers after 135 days, this is later than average (41 days)
- Jerusalem The Golden Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 144 days, this is slower than average (33 days)
- Jerusalem The Golden Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Jerusalem The Golden Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jerusalem The Golden Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 87.8%, this is a higher level of debt than the average (62.3%)
87.8% - Jerusalem The Golden Limited
62.3% - Industry AVG
JERUSALEM THE GOLDEN LIMITED financials
Jerusalem The Golden Limited's latest turnover from May 2023 is estimated at £2.3 million and the company has net assets of £104.4 thousand. According to their latest financial statements, Jerusalem The Golden Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | |||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 0 | 654 | 1,309 | 1,964 | 2,619 | 3,492 | 4,657 | 6,210 | 8,280 | 11,040 | 10,303 | 12,496 |
Intangible Assets | 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 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 0 | 0 | 0 | 654 | 1,309 | 1,964 | 2,619 | 3,492 | 4,657 | 6,210 | 8,280 | 11,040 | 10,303 | 12,496 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 670,000 | 670,000 | 670,000 | 670,000 | 670,000 | 520,000 | 525,000 | 455,000 | 488,000 |
Trade Debtors | 852,779 | 852,779 | 881,979 | 838,173 | 0 | 0 | 0 | 0 | 0 | 11,277 | 7,086 | 3,466 | 3,364 | 15,768 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 831,711 | 60,697 | 69,572 | 52,074 | 28,900 | 4,709 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 162,980 | 220,727 | 282,780 | 381,486 | 444,910 | 11,319 | 42,328 | 82,933 | 40,623 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 852,779 | 852,779 | 881,979 | 838,173 | 831,711 | 893,677 | 960,299 | 1,004,854 | 1,080,386 | 1,130,896 | 538,405 | 570,794 | 541,297 | 544,391 |
total assets | 852,779 | 852,779 | 881,979 | 838,827 | 833,020 | 895,641 | 962,918 | 1,008,346 | 1,085,043 | 1,137,106 | 546,685 | 581,834 | 551,600 | 556,887 |
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 | 748,425 | 748,425 | 806,708 | 744,756 | 739,100 | 155 | 5,123 | 3,650 | 5,183 | 754,397 | 173,848 | 174,122 | 156,080 | 131,035 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,046 | 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 | 0 | 0 | 0 | 0 | 0 | 737,544 | 737,413 | 587,914 | 729,844 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 748,425 | 748,425 | 806,708 | 744,756 | 739,100 | 737,699 | 742,536 | 735,610 | 735,027 | 754,397 | 173,848 | 174,122 | 156,080 | 131,035 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 748,425 | 748,425 | 806,708 | 744,756 | 739,100 | 737,699 | 742,536 | 735,610 | 735,027 | 754,397 | 173,848 | 174,122 | 156,080 | 131,035 |
net assets | 104,354 | 104,354 | 75,271 | 94,071 | 93,920 | 157,942 | 220,382 | 272,736 | 350,016 | 382,709 | 372,837 | 407,712 | 395,520 | 425,852 |
total shareholders funds | 104,354 | 104,354 | 75,271 | 94,071 | 93,920 | 157,942 | 220,382 | 272,736 | 350,016 | 382,709 | 372,837 | 407,712 | 395,520 | 425,852 |
May 2023 | May 2022 | May 2021 | May 2020 | May 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 0 | 0 | 0 | 655 | 873 | 1,165 | 1,553 | 2,070 | 2,760 | 3,680 | 3,435 | 4,165 | ||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | -670,000 | 0 | 0 | 0 | 0 | 150,000 | -5,000 | 70,000 | -33,000 | 488,000 |
Debtors | 0 | -29,200 | 43,806 | 6,462 | 771,014 | -8,875 | 17,498 | 23,174 | 12,914 | 8,900 | 3,620 | 102 | -12,404 | 15,768 |
Creditors | 0 | -58,283 | 61,952 | 5,656 | 738,945 | -4,968 | 1,473 | -1,533 | -749,214 | 580,549 | -274 | 18,042 | 25,045 | 131,035 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | -737,544 | 131 | 149,499 | -141,930 | 729,844 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
Financing Activities | ||||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | -144,046 | 144,046 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 0 | 0 | 0 | 0 | -162,980 | -57,747 | -62,053 | -98,706 | -63,424 | 433,591 | -31,009 | -40,605 | 42,310 | 40,623 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | -162,980 | -57,747 | -62,053 | -98,706 | -63,424 | 433,591 | -31,009 | -40,605 | 42,310 | 40,623 |
jerusalem the golden limited Credit Report and Business Information
Jerusalem The Golden Limited Competitor Analysis
Perform a competitor analysis for jerusalem the golden limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NW11 area or any other competitors across 12 key performance metrics.
jerusalem the golden limited Ownership
JERUSALEM THE GOLDEN LIMITED group structure
Jerusalem The Golden Limited has no subsidiary companies.
Ultimate parent company
JERUSALEM THE GOLDEN LIMITED
04743484
jerusalem the golden limited directors
Jerusalem The Golden Limited currently has 1 director, Mr Anthony Gorman serving since May 2003.
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Anthony Gorman | 81 years | May 2003 | - | Director |
P&L
May 2023turnover
2.3m
+6%
operating profit
0
0%
gross margin
17.6%
+3.91%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
May 2023net assets
104.4k
0%
total assets
852.8k
0%
cash
0
0%
net assets
Total assets minus all liabilities
jerusalem the golden limited company details
company number
04743484
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
April 2003
age
21
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
May 2023
previous names
forcestream limited (May 2003)
accountant
-
auditor
-
address
146/148 golders green road, london, NW11 8HE
Bank
-
Legal Advisor
-
jerusalem the golden limited Charges & Mortgages
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 jerusalem the golden limited.
jerusalem the golden limited Companies House Filings - See Documents
date | description | view/download |
---|