Jerusalem The Golden Limited

POWER SEARCH PRICING

SOLUTIONS

jerusalem the golden limited Company Information

Live

MatureSmallLow

Company Number

04743484

Website

www.jerusalemthegolden.com

Registered 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

£985.6k

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).

Edit your figures and get a professional valuation report.

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.

View Sample

Upgrade for unlimited company reports & a free credit 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

Health Rating2out of 5

2 Strong

1 Regular

6 Weak

Size

annual sales of £2.3m, make it smaller than the average company (£3.5m)

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.5%)

EXPORT

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	2,294,010	2,159,562	2,340,983	2,254,957	1,217,937	297,373	293,116	307,649	321,827	1,128,835	369,071	332,819	273,269	281,060
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,890,381	1,793,874	1,977,556	1,870,189	1,013,472	247,995	241,671	254,197	269,046	943,950	307,125	274,287	222,867	225,579
Gross Profit	403,629	365,688	363,428	384,768	204,465	49,378	51,445	53,452	52,781	184,884	61,946	58,532	50,402	55,481
Admin Expenses	403,629	329,783	382,228	384,582	-481,934	112,777	104,428	132,393	87,540	173,528	96,955	42,803	81,043	250,231
Operating Profit	0	35,905	-18,800	186	686,399	-63,399	-52,983	-78,941	-34,759	11,356	-35,009	15,729	-30,641	-194,750
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	611	959	629	1,661	2,066	1,141	134	313	309	102
Pre-Tax Profit	0	35,905	-18,800	186	687,010	-62,440	-52,354	-77,280	-32,693	12,496	-34,875	16,042	-30,332	-194,648
Tax	0	-6,822	0	-35	-130,532	0	0	0	0	-2,624	0	-3,850	0	0
Profit After Tax	0	29,083	-18,800	151	556,478	-62,440	-52,354	-77,280	-32,693	9,872	-34,875	12,192	-30,332	-194,648
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	0	29,083	-18,800	151	556,478	-62,440	-52,354	-77,280	-32,693	9,872	-34,875	12,192	-30,332	-194,648
Employee Costs	189,114	178,316	169,860	125,857	164,521	117,439	114,724	115,154	114,423	153,000	74,562	74,374	36,370	35,721
Number Of Employees	4	4	4	3	4	3	3	3	3	4	2	2	1	1
EBITDA*	0	35,905	-18,800	186	686,399	-62,744	-52,110	-77,776	-33,206	13,426	-32,249	19,409	-27,206	-190,585

* 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	0	35,905	-18,800	186	686,399	-63,399	-52,983	-78,941	-34,759	11,356	-35,009	15,729	-30,641	-194,750
Depreciation	0	0	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	0	0
Tax	0	-6,822	0	-35	-130,532	0	0	0	0	-2,624	0	-3,850	0	0
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	0	0	-654	-655	456,254	-58,706	81,364	-244,413	-65,490	432,451	-31,143	-36,501	43,243	-563,318
Investing Activities
capital expenditure	0	0	654	655	655	0	0	0	0	0	0	-4,417	-1,242	-16,661
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	654	655	655	0	0	0	0	0	0	-4,417	-1,242	-16,661
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	0	0	0	0	-620,500	0	0	0	0	0	0	0	0	620,500
interest	0	0	0	0	611	959	629	1,661	2,066	1,141	134	313	309	102
cash flow from financing	0	0	0	0	-619,889	959	-143,417	145,707	2,066	1,141	134	313	309	620,602
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

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for jerusalem the golden limited. Get real-time insights into jerusalem the golden 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 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 group structure

Jerusalem The Golden Limited has no subsidiary companies.

Ultimate parent company

JERUSALEM THE GOLDEN LIMITED

04743484

JERUSALEM THE GOLDEN LIMITED Shareholders

anthony gorman

100%

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 2023

turnover

2.3m

+6%

operating profit

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 2023

net assets

104.4k

total assets

852.8k

cash

net assets

Total assets minus all liabilities

Similar Companies

4.5

4.5

company number

04743484

Type

Private limited with Share Capital

industry

82990 - Other business support service activities n.e.c.

incorporation date

April 2003

ultimate parent company

None

previous names

forcestream limited (May 2003)

address

146/148 golders green road, london, NW11 8HE

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 Company Information

jerusalem the golden limited Estimated Valuation

jerusalem the golden limited Estimated Valuation

jerusalem the golden limited Estimated Valuation

Jerusalem The Golden Limited Overview

Jerusalem The Golden Limited Health Check

JERUSALEM THE GOLDEN LIMITED financials

jerusalem the golden limited Credit Report and Business Information

Jerusalem The Golden Limited Competitor Analysis

jerusalem the golden limited Ownership

jerusalem the golden limited directors

jerusalem the golden limited company details

jerusalem the golden limited Charges & Mortgages

jerusalem the golden limited Companies House Filings - See Documents