andrew jamieson associates ltd
andrew jamieson associates ltd Company Information
Company Number
05159079
Website
-Registered Address
26 sion road, bath, BA1 5SG
Industry
Support activities to performing arts
Telephone
-
Next Accounts Due
March 2025
Group Structure
View All
Shareholders
julia jamieson 50%
andrew jamieson 50%
andrew jamieson associates ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW JAMIESON ASSOCIATES LTD at £16.6k based on a Turnover of £39.6k and 0.42x industry multiple (adjusted for size and gross margin).
andrew jamieson associates ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW JAMIESON ASSOCIATES LTD at £0 based on an EBITDA of £-6.6k and a 4.14x industry multiple (adjusted for size and gross margin).
andrew jamieson associates ltd Estimated Valuation
Pomanda estimates the enterprise value of ANDREW JAMIESON ASSOCIATES LTD at £49.6k based on Net Assets of £78.7k and 0.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Andrew Jamieson Associates Ltd Overview
Andrew Jamieson Associates Ltd is a live company located in bath, BA1 5SG with a Companies House number of 05159079. It operates in the support activities to performing arts sector, SIC Code 90020. Founded in June 2004, it's largest shareholder is julia jamieson with a 50% stake. Andrew Jamieson Associates Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £39.6k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Andrew Jamieson Associates Ltd Health Check
Pomanda's financial health check has awarded Andrew Jamieson Associates Ltd a 3 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
2 Regular
6 Weak
Size
annual sales of £39.6k, make it smaller than the average company (£267.8k)
- Andrew Jamieson Associates Ltd
£267.8k - Industry AVG
Growth
3 year (CAGR) sales growth of -22%, show it is growing at a slower rate (4.9%)
- Andrew Jamieson Associates Ltd
4.9% - Industry AVG
Production
with a gross margin of 39.2%, this company has a comparable cost of product (39.2%)
- Andrew Jamieson Associates Ltd
39.2% - Industry AVG
Profitability
an operating margin of -17.6% make it less profitable than the average company (6.2%)
- Andrew Jamieson Associates Ltd
6.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
1 - Andrew Jamieson Associates Ltd
4 - Industry AVG
Pay Structure
on an average salary of £28.8k, the company has an equivalent pay structure (£28.8k)
- Andrew Jamieson Associates Ltd
£28.8k - Industry AVG
Efficiency
resulting in sales per employee of £39.6k, this is less efficient (£73.5k)
- Andrew Jamieson Associates Ltd
£73.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Andrew Jamieson Associates Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 1 days, this is quicker than average (30 days)
- Andrew Jamieson Associates Ltd
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Andrew Jamieson Associates Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 256 weeks, this is more cash available to meet short term requirements (113 weeks)
256 weeks - Andrew Jamieson Associates Ltd
113 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 7.6%, this is a lower level of debt than the average (31.8%)
7.6% - Andrew Jamieson Associates Ltd
31.8% - Industry AVG
ANDREW JAMIESON ASSOCIATES LTD financials
Andrew Jamieson Associates Ltd's latest turnover from June 2023 is estimated at £39.6 thousand and the company has net assets of £78.7 thousand. According to their latest financial statements, Andrew Jamieson Associates Ltd has 1 employee and maintains cash reserves of £32.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 215,109 | 216,971 | 198,691 | |||||||||||
| Other Income Or Grants | ||||||||||||||
| Cost Of Sales | ||||||||||||||
| Gross Profit | ||||||||||||||
| Admin Expenses | ||||||||||||||
| Operating Profit | 143,154 | 147,057 | 129,570 | |||||||||||
| Interest Payable | 0 | 0 | 0 | |||||||||||
| Interest Receivable | 0 | 0 | 0 | |||||||||||
| Pre-Tax Profit | 143,154 | 147,057 | 129,570 | |||||||||||
| Tax | -28,592 | -30,245 | -27,288 | |||||||||||
| Profit After Tax | 114,562 | 116,812 | 102,282 | |||||||||||
| Dividends Paid | 118,430 | 106,490 | 91,483 | |||||||||||
| Retained Profit | -3,868 | 10,322 | 10,799 | |||||||||||
| Employee Costs | 54,920 | 51,562 | 52,929 | |||||||||||
| Number Of Employees | 1 | 2 | 2 | 2 | ||||||||||
| EBITDA* | 143,925 | 147,663 | 129,944 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,055 | 1,407 | 1,876 | 2,501 | 2,910 | 2,775 | 1,645 | 1,245 | 1,694 | 1,582 | 1,912 | 2,013 | 1,819 | 1,119 |
| Intangible Assets | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 |
| 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 | 53,055 | 53,407 | 53,876 | 54,501 | 54,910 | 54,775 | 53,645 | 53,245 | 53,694 | 53,582 | 53,912 | 54,013 | 53,819 | 53,119 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 20,400 | 1,597 | 17,003 | 17,179 | 15,192 | 11,902 | 17,682 | 11,630 | 4,630 | 1,021 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 32,101 | 36,901 | 56,620 | 105,105 | 141,197 | 100,497 | 81,050 | 61,279 | 56,753 | 58,527 | 61,459 | 32,556 | 35,144 | 25,005 |
| misc current assets | 0 | 0 | 1,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 32,101 | 36,901 | 57,640 | 105,105 | 161,597 | 102,094 | 98,053 | 78,458 | 71,945 | 70,429 | 79,141 | 44,186 | 39,774 | 26,026 |
| total assets | 85,156 | 90,308 | 111,516 | 159,606 | 216,507 | 156,869 | 151,698 | 131,703 | 125,639 | 124,011 | 133,053 | 98,199 | 93,593 | 79,145 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 1,267 | 673 | 0 | 0 | 0 | 745 | 0 | 440 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 118 | 0 | 1,000 | 1,000 | 1,000 | 1,050 | 1,000 | 800 | 46,496 | 39,136 | 50,449 | 800 | 869 | 800 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,383 | 6,405 | 6,885 | 36,616 | 56,772 | 43,967 | 46,568 | 45,565 | 0 | 0 | 0 | 46,137 | 38,339 | 33,842 |
| total current liabilities | 6,501 | 6,405 | 7,885 | 37,616 | 57,772 | 45,017 | 48,835 | 47,038 | 46,496 | 39,136 | 50,449 | 47,682 | 39,208 | 35,082 |
| 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 | 6,501 | 6,405 | 7,885 | 37,616 | 57,772 | 45,017 | 48,835 | 47,038 | 46,496 | 39,136 | 50,449 | 47,682 | 39,208 | 35,082 |
| net assets | 78,655 | 83,903 | 103,631 | 121,990 | 158,735 | 111,852 | 102,863 | 84,665 | 79,143 | 84,875 | 82,604 | 50,517 | 54,385 | 44,063 |
| total shareholders funds | 78,655 | 83,903 | 103,631 | 121,990 | 158,735 | 111,852 | 102,863 | 84,665 | 79,143 | 84,875 | 82,604 | 50,517 | 54,385 | 44,063 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 | Jun 2016 | Jun 2015 | Jun 2014 | Jun 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Operating Profit | 143,154 | 147,057 | 129,570 | |||||||||||
| Depreciation | 352 | 469 | 625 | 867 | 977 | 958 | 449 | 565 | 527 | 638 | 771 | 606 | 374 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | -28,592 | -30,245 | -27,288 | |||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | 0 | 0 | -20,400 | 18,803 | -15,406 | -176 | 1,987 | 3,290 | -5,780 | 6,052 | 7,000 | 3,609 | 1,021 |
| Creditors | 118 | -1,000 | 0 | 0 | -50 | 50 | 200 | -45,696 | 7,360 | -11,313 | 49,649 | -69 | 69 | 800 |
| Accruals and Deferred Income | -22 | -480 | -29,731 | -20,156 | 12,805 | -2,601 | 1,003 | 45,565 | 0 | 0 | -46,137 | 7,798 | 4,497 | 33,842 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 116,062 | 118,375 | 136,277 | |||||||||||
| 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 | 0 | 0 | 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 | 0 | 0 | 0 | |||||||||||
| cash flow from financing | 0 | 0 | 33,264 | |||||||||||
| cash and cash equivalents | ||||||||||||||
| cash | -4,800 | -19,719 | -48,485 | -36,092 | 40,700 | 19,447 | 19,771 | 4,526 | -1,774 | -2,932 | 28,903 | -2,588 | 10,139 | 25,005 |
| overdraft | 0 | 0 | 0 | 0 | 0 | -1,267 | 594 | 673 | 0 | 0 | -745 | 745 | -440 | 440 |
| change in cash | -4,800 | -19,719 | -48,485 | -36,092 | 40,700 | 20,714 | 19,177 | 3,853 | -1,774 | -2,932 | 29,648 | -3,333 | 10,579 | 24,565 |
andrew jamieson associates ltd Credit Report and Business Information
Andrew Jamieson Associates Ltd Competitor Analysis
Perform a competitor analysis for andrew jamieson associates ltd by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other micro companies, companies in BA1 area or any other competitors across 12 key performance metrics.
andrew jamieson associates ltd Ownership
ANDREW JAMIESON ASSOCIATES LTD group structure
Andrew Jamieson Associates Ltd has no subsidiary companies.
Ultimate parent company
ANDREW JAMIESON ASSOCIATES LTD
05159079
andrew jamieson associates ltd directors
Andrew Jamieson Associates Ltd currently has 2 directors. The longest serving directors include Mr Andrew Jamieson (Jun 2004) and Ms Julia Jamieson (Jun 2004).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Andrew Jamieson | 73 years | Jun 2004 | - | Director | |
| Ms Julia Jamieson | 66 years | Jun 2004 | - | Director |
P&L
June 2023turnover
39.6k
-73%
operating profit
-7k
0%
gross margin
39.3%
+2.75%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
78.7k
-0.06%
total assets
85.2k
-0.06%
cash
32.1k
-0.13%
net assets
Total assets minus all liabilities
Similar Companies
andrew jamieson associates ltd company details
company number
05159079
Type
Private limited with Share Capital
industry
90020 - Support activities to performing arts
incorporation date
June 2004
age
20
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
N/A
last accounts submitted
June 2023
address
26 sion road, bath, BA1 5SG
accountant
-
auditor
-
andrew jamieson associates ltd 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 andrew jamieson associates ltd.
andrew jamieson associates ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
