jepco (marketing) limited

jepco (marketing) limited Company Information

Share JEPCO (MARKETING) LIMITED
Live 
MatureMidHealthy

Company Number

05064587

Industry

Agents specialised in the sale of other particular products

 

Shareholders

stuart william piccaver

david piccaver 2010 settlement

Group Structure

View All

Contact

Registered Address

norfolk house farm, gedney marsh, holbeach, spalding, lincolnshire, PE12 9PB

jepco (marketing) limited Estimated Valuation

£5.1m

Pomanda estimates the enterprise value of JEPCO (MARKETING) LIMITED at £5.1m based on a Turnover of £9.2m and 0.55x industry multiple (adjusted for size and gross margin).

jepco (marketing) limited Estimated Valuation

£1.2m

Pomanda estimates the enterprise value of JEPCO (MARKETING) LIMITED at £1.2m based on an EBITDA of £254.4k and a 4.55x industry multiple (adjusted for size and gross margin).

jepco (marketing) limited Estimated Valuation

£100.8k

Pomanda estimates the enterprise value of JEPCO (MARKETING) LIMITED at £100.8k based on Net Assets of £78.3k and 1.29x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Jepco (marketing) Limited Overview

Jepco (marketing) Limited is a live company located in spalding, PE12 9PB with a Companies House number of 05064587. It operates in the agents specialized in the sale of other particular products sector, SIC Code 46180. Founded in March 2004, it's largest shareholder is stuart william piccaver with a 50% stake. Jepco (marketing) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £9.2m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Jepco (marketing) Limited Health Check

Pomanda's financial health check has awarded Jepco (Marketing) Limited a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2.5out of 5
positive_score

1 Strong

positive_score

5 Regular

positive_score

5 Weak

size

Size

annual sales of £9.2m, make it in line with the average company (£8.4m)

£9.2m - Jepco (marketing) Limited

£8.4m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (8.1%)

6% - Jepco (marketing) Limited

8.1% - Industry AVG

production

Production

with a gross margin of 28.5%, this company has a comparable cost of product (28.5%)

28.5% - Jepco (marketing) Limited

28.5% - Industry AVG

profitability

Profitability

an operating margin of 2.6% make it less profitable than the average company (6.4%)

2.6% - Jepco (marketing) Limited

6.4% - Industry AVG

employees

Employees

with 16 employees, this is similar to the industry average (17)

16 - Jepco (marketing) Limited

17 - Industry AVG

paystructure

Pay Structure

on an average salary of £60.2k, the company has an equivalent pay structure (£60.2k)

£60.2k - Jepco (marketing) Limited

£60.2k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £577.4k, this is more efficient (£376.5k)

£577.4k - Jepco (marketing) Limited

£376.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 77 days, this is later than average (52 days)

77 days - Jepco (marketing) Limited

52 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 27 days, this is close to average (26 days)

27 days - Jepco (marketing) Limited

26 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Jepco (marketing) Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (21 weeks)

0 weeks - Jepco (marketing) Limited

21 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 98.4%, this is a higher level of debt than the average (47.8%)

98.4% - Jepco (marketing) Limited

47.8% - Industry AVG

JEPCO (MARKETING) LIMITED financials

EXPORTms excel logo

Jepco (Marketing) Limited's latest turnover from January 2024 is estimated at £9.2 million and the company has net assets of £78.3 thousand. According to their latest financial statements, Jepco (Marketing) Limited has 16 employees and maintains cash reserves of £58 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Turnover9,238,58810,656,9519,318,1277,675,6437,167,03011,749,4995,207,4964,622,6413,552,2548,902,4777,085,4145,129,3095,622,2594,874,0026,148,195
Other Income Or Grants000000000000000
Cost Of Sales6,603,0407,600,0886,621,4255,542,2605,226,1948,438,3603,802,9043,378,3272,580,6096,514,2265,295,2843,877,0894,207,1653,649,3184,507,679
Gross Profit2,635,5473,056,8642,696,7022,133,3831,940,8363,311,1381,404,5921,244,314971,6452,388,2521,790,1291,252,2201,415,0931,224,6841,640,516
Admin Expenses2,396,7222,866,0022,534,5272,082,4771,910,4993,263,5431,284,7071,210,631913,1672,313,6131,735,6421,198,4191,363,5711,225,5221,550,718
Operating Profit238,825190,862162,17550,90630,33747,595119,88533,68358,47874,63954,48753,80151,522-83889,798
Interest Payable241,182200,943107,40287,40190,76756,83756,49841,50444,60348,28138,49936,90729,05725,64714,926
Interest Receivable2,8372,358114271841311012377554061371255654797
Pre-Tax Profit480-7,72354,888-36,468-60,245-9,11163,489-7,58414,63026,76516,12517,01823,030-26,00674,879
Tax-1200-10,429000-12,0630-2,926-5,621-3,709-4,084-5,9880-20,966
Profit After Tax360-7,72344,459-36,468-60,245-9,11151,426-7,58411,70421,14412,41612,93417,042-26,00653,913
Dividends Paid000000000000000
Retained Profit360-7,72344,459-36,468-60,245-9,11151,426-7,58411,70421,14412,41612,93417,042-26,00653,913
Employee Costs962,472782,692677,408608,259684,016594,400623,473603,844511,4811,267,834907,524756,811702,639713,3031,126,256
Number Of Employees161513131413141313292218171830
EBITDA*254,372213,004183,37376,23653,19772,247146,15258,92281,74396,74587,17689,31281,23025,13895,197

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Tangible Assets28,68433,66430,31844,33364,88865,06366,98585,923100,03197,04011,73939,64373,57095,40652,603
Intangible Assets000000000000000
Investments & Other00003333333333333333333333
Debtors (Due After 1 year)0000000001,777,8341,820,294858,274524,47200
Total Fixed Assets28,68433,66430,31844,33364,92165,09667,01885,956100,0641,874,9071,832,066897,950598,07595,43952,636
Stock & work in progress0049,39537,29500000000000
Trade Debtors1,956,2331,806,7251,760,6631,187,5901,488,6081,338,7741,425,2311,136,264678,5001,525,8771,089,638926,8221,235,005822,3391,099,814
Group Debtors2,643,3022,022,4353,417,4403,184,7771,088,8022,882,7681,023,9422,266,3211,409,450000000
Misc Debtors139,443209,583237,732169,77867,61984,499110,717112,854147,098000000
Cash57,98150,10084,6396,83646,5152,59832,3628,045181,287120,71041,67012,99137,075188,8402,676
misc current assets000000000000000
total current assets4,796,9594,088,8435,549,8694,586,2762,691,5444,308,6392,592,2523,523,4842,416,3351,646,5871,131,308939,8131,272,0801,011,1791,102,490
total assets4,825,6434,122,5075,580,1874,630,6092,756,4654,373,7352,659,2703,609,4402,516,3993,521,4942,963,3741,837,7631,870,1551,106,6181,155,126
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 492,8351,482,8101,823,3772,306,512621,2983,053,396107,215174,026220,5881,033,520994,380435,041200,099731,429623,124
Group/Directors Accounts1,601,682715,0331,033,659483,4810301,5191,402,6812,348,0551,617,129000000
other short term finances1,766,666776,0201,430,612207,6921,128,099773,781910,280828,108500,022872,379613,180571,410564,198329,873459,260
hp & lease commitments02,5122,7412,7412,7410002,9175,000001,7814,2754,275
other current liabilities102,08794,851140,287833,815119,83195,99380,837148,38154,883000000
total current liabilities3,963,2703,071,2264,430,6763,834,2411,871,9694,224,6892,501,0133,498,5702,395,5391,910,8991,607,5601,006,451766,0781,065,5771,086,659
loans777,500967,5001,056,250742,308787,5000000000000
hp & lease commitments002,5135,2547,99500002,9170001,7816,057
Accruals and Deferred Income000000000000000
other liabilities0000000001,499,6271,285,500769,6721,051,48200
provisions6,5825,8505,0947,61111,33811,15311,25315,29217,69816,59303,7427,63111,3388,482
total long term liabilities784,082973,3501,063,857755,173806,83311,15311,25315,29217,6981,519,1371,285,500773,4141,059,11313,11914,539
total liabilities4,747,3524,044,5765,494,5334,589,4142,678,8024,235,8422,512,2663,513,8622,413,2373,430,0362,893,0601,779,8651,825,1911,078,6961,101,198
net assets78,29177,93185,65441,19577,663137,893147,00495,578103,16291,45870,31457,89844,96427,92253,928
total shareholders funds78,29177,93185,65441,19577,663137,893147,00495,578103,16291,45870,31457,89844,96427,92253,928
Jan 2024Jan 2023Jan 2022Jan 2021Jan 2020Jan 2019Jan 2018Jan 2017Jan 2016Jan 2015Jan 2014Jan 2013Jan 2012Jan 2011Jan 2010
Operating Activities
Operating Profit238,825190,862162,17550,90630,33747,595119,88533,68358,47874,63954,48753,80151,522-83889,798
Depreciation15,54722,14221,19825,33022,86024,65226,26725,23923,26522,10632,68935,51129,70825,9765,399
Amortisation000000000000000
Tax-1200-10,429000-12,0630-2,926-5,621-3,709-4,084-5,9880-20,966
Stock0-49,39512,10037,29500000000000
Debtors700,235-1,377,092873,6901,897,116-1,661,0121,746,151-955,5491,280,391-1,068,663393,7791,124,83625,619937,138-277,4751,099,814
Creditors-989,975-340,567-483,1351,685,214-2,432,0982,946,181-66,811-46,562-812,93239,140559,339234,942-531,330108,305623,124
Accruals and Deferred Income7,236-45,436-693,528713,98423,83815,156-67,54493,49854,883000000
Deferred Taxes & Provisions732756-2,517-3,727185-100-4,039-2,4061,10516,593-3,742-3,889-3,7072,8568,482
Cash flow from operations-1,427,9901,254,244-1,892,026537,296-693,8661,287,333951,244-1,176,939390,536-246,922-485,772290,662-1,396,933413,774-393,977
Investing Activities
capital expenditure-10,567-25,488-7,183-4,775-22,685-22,730-7,329-11,131-26,256-107,407-4,785-1,584-7,872-68,779-58,002
Change in Investments000-33000000000033
cash flow from investments-10,567-25,488-7,183-4,742-22,685-22,730-7,329-11,131-26,256-107,407-4,785-1,584-7,872-68,779-58,035
Financing Activities
Bank loans000000000000000
Group/Directors Accounts886,649-318,626550,178483,481-301,519-1,101,162-945,374730,9261,617,129000000
Other Short Term Loans 990,646-654,5921,222,920-920,407354,318-136,49982,172328,086-372,357259,19941,7707,212234,325-129,387459,260
Long term loans-190,000-88,750313,942-45,192787,5000000000000
Hire Purchase and Lease Commitments-2,512-2,742-2,741-2,74110,73600-2,917-5,0007,9170-1,781-4,275-4,27610,332
other long term liabilities00000000-1,499,627214,127515,828-281,8101,051,48200
share issue00001500000000015
interest-238,345-198,585-107,288-87,374-90,583-56,706-56,397-41,267-43,848-47,875-38,362-36,782-28,492-25,168-14,919
cash flow from financing1,446,438-1,263,2951,977,011-572,233760,467-1,294,367-919,5991,014,828-303,703433,368519,236-313,1611,253,040-158,831454,688
cash and cash equivalents
cash7,881-34,53977,803-39,67943,917-29,76424,317-173,24260,57779,04028,679-24,084-151,765186,1642,676
overdraft000000000000000
change in cash7,881-34,53977,803-39,67943,917-29,76424,317-173,24260,57779,04028,679-24,084-151,765186,1642,676

jepco (marketing) limited 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 jepco (marketing) limited. Get real-time insights into jepco (marketing) 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

Jepco (marketing) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for jepco (marketing) limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other mid companies, companies in PE12 area or any other competitors across 12 key performance metrics.

jepco (marketing) limited Ownership

JEPCO (MARKETING) LIMITED group structure

Jepco (Marketing) Limited has no subsidiary companies.

Ultimate parent company

JEPCO (MARKETING) LIMITED

05064587

JEPCO (MARKETING) LIMITED Shareholders

stuart william piccaver 50%
david piccaver 2010 settlement 50%

jepco (marketing) limited directors

Jepco (Marketing) Limited currently has 3 directors. The longest serving directors include Mr Stuart Piccaver (Mar 2004) and Mr Simon Goddard (Dec 2006).

officercountryagestartendrole
Mr Stuart Piccaver53 years Mar 2004- Director
Mr Simon Goddard65 years Dec 2006- Director
Mr Anthony PadoanEngland60 years Nov 2019- Director

P&L

January 2024

turnover

9.2m

-13%

operating profit

238.8k

0%

gross margin

28.6%

-0.55%

turnover

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

Balance Sheet

January 2024

net assets

78.3k

0%

total assets

4.8m

+0.17%

cash

58k

+0.16%

net assets

Total assets minus all liabilities

jepco (marketing) limited company details

company number

05064587

Type

Private limited with Share Capital

industry

46180 - Agents specialised in the sale of other particular products

incorporation date

March 2004

age

20

incorporated

UK

ultimate parent company

None

accounts

Total Exemption Full

last accounts submitted

January 2024

previous names

N/A

accountant

MOORE THOMPSON

auditor

-

address

norfolk house farm, gedney marsh, holbeach, spalding, lincolnshire, PE12 9PB

Bank

-

Legal Advisor

-

jepco (marketing) 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 found 5 charges/mortgages relating to jepco (marketing) limited. Currently there are 2 open charges and 3 have been satisfied in the past.

charges

jepco (marketing) limited Companies House Filings - See Documents

datedescriptionview/download