Pomanda estimates the enterprise value of JACOBUS SERVICES LIMITED at £543.5k based on a Turnover of £199.2k and 2.73x industry multiple (adjusted for size and gross margin).
jacobus services limitedEstimated Valuation
£2.5m
Pomanda estimates the enterprise value of JACOBUS SERVICES LIMITED at £2.5m based on an EBITDA of £417k and a 6.03x industry multiple (adjusted for size and gross margin).
jacobus services limitedEstimated Valuation
£368.2k
Pomanda estimates the enterprise value of JACOBUS SERVICES LIMITED at £368.2k based on Net Assets of £215.3k and 1.71x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jacobus Services LimitedOverview
Jacobus Services Limited is a live company located in london, SE1 2JE with a Companies House number of 05359991. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in February 2005, it's largest shareholder is
wainbright international inc.
with a 100% stake. Jacobus Services Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£199.2k with
healthy
growth in recent years.
Pomanda's financial health check has awarded Jacobus Services Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £199.2k, make it smaller than the average company (£656.8k)
£199.2k - Jacobus Services Limited
£656.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a faster rate (5.1%)
7% - Jacobus Services Limited
5.1% - Industry AVG
Production
with a gross margin of 68.3%, this company has a comparable cost of product (68.3%)
68.3% - Jacobus Services Limited
68.3% - Industry AVG
Profitability
an operating margin of 209.3% make it more profitable than the average company (16.3%)
209.3% - Jacobus Services Limited
16.3% - Industry AVG
Employees
with 2 employees, this is below the industry average (5)
2 - Jacobus Services Limited
5 - Industry AVG
Pay Structure
on an average salary of £36.4k, the company has an equivalent pay structure (£36.4k)
£36.4k - Jacobus Services Limited
£36.4k - Industry AVG
Efficiency
resulting in sales per employee of £99.6k, this is less efficient (£145.3k)
£99.6k - Jacobus Services Limited
£145.3k - Industry AVG
Debtor Days
it gets paid by customers after 38 days, this is near the average (40 days)
38 days - Jacobus Services Limited
40 days - Industry AVG
Creditor Days
its suppliers are paid after 195 days, this is slower than average (33 days)
195 days - Jacobus Services Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jacobus Services Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (29 weeks)
0 weeks - Jacobus Services Limited
29 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 96.2%, this is a higher level of debt than the average (63.2%)
96.2% - Jacobus Services Limited
63.2% - Industry AVG
JACOBUS SERVICES LIMITED financials
EXPORT
Jacobus Services Limited's latest turnover from February 2024 is estimated at £199.2 thousand and the company has net assets of £215.3 thousand. According to their latest financial statements, Jacobus Services Limited has 2 employees and maintains cash reserves of £9.5 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
199,177
223,345
203,923
163,828
105,219
224,667
135,712
112,647
112,372
5,608,346
5,009,433
5,261,796
5,836,367
5,549,550
6,609,990
Other Income Or Grants
Cost Of Sales
63,067
60,467
55,374
43,213
25,613
55,128
33,495
26,214
44,351
2,615,877
2,311,082
2,462,662
2,727,798
2,601,758
3,489,603
Gross Profit
136,110
162,878
148,549
120,615
79,606
169,539
102,217
86,433
68,021
2,992,469
2,698,351
2,799,134
3,108,568
2,947,792
3,120,387
Admin Expenses
-280,679
-171,982
-185,159
-145,736
-206,433
-94,021
-92,381
-333,168
-229,133
2,762,509
2,462,137
2,613,347
3,398,787
2,811,117
3,340,950
Operating Profit
416,789
334,860
333,708
266,351
286,039
263,560
194,598
419,601
297,154
229,960
236,214
185,787
-290,219
136,675
-220,563
Interest Payable
595,557
517,099
327,555
307,356
310,043
316,620
322,119
296,721
211,089
114,400
124,800
65,000
Interest Receivable
7,287
7,554
605
145
1,231
2,251
1,179
86
81
27
50
60
78
73
15
Pre-Tax Profit
-171,480
-174,685
6,759
-40,861
-22,773
-50,808
-126,342
122,966
86,146
115,586
111,465
120,847
-290,141
136,747
-220,548
Tax
-1,284
-24,593
-17,229
-24,273
-25,637
-29,003
-38,289
Profit After Tax
-171,480
-174,685
5,475
-40,861
-22,773
-50,808
-126,342
98,373
68,917
91,313
85,828
91,844
-290,141
98,458
-220,548
Dividends Paid
Retained Profit
-171,480
-174,685
5,475
-40,861
-22,773
-50,808
-126,342
98,373
68,917
91,313
85,828
91,844
-290,141
98,458
-220,548
Employee Costs
72,820
71,028
66,882
61,888
62,082
60,888
59,198
28,617
31,465
1,158,230
1,007,381
1,057,236
1,236,238
1,210,710
1,506,128
Number Of Employees
2
2
2
2
2
2
2
1
1
39
35
38
43
43
49
EBITDA*
417,011
335,157
333,937
266,599
286,380
264,005
194,598
420,274
297,934
230,999
237,600
187,635
-287,756
139,959
-216,184
* 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
668
890
1,187
746
994
1,335
1,780
1,665
2,338
3,118
4,157
5,543
5,507,390
5,888,612
5,891,896
Intangible Assets
Investments & Other
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
5,500,000
Debtors (Due After 1 year)
Total Fixed Assets
5,500,668
5,500,890
5,501,187
5,500,746
5,500,994
5,501,335
5,501,780
5,501,665
5,502,338
5,503,118
5,504,157
5,505,543
5,507,390
5,888,612
5,891,896
Stock & work in progress
Trade Debtors
20,792
31,376
28,501
22,748
6,968
34,660
14,239
15,013
153,322
141,110
156,617
148,872
146,612
159,090
Group Debtors
Misc Debtors
75,091
13,137
16,477
11,137
7,420
7,369
17,464
156,565
158,524
Cash
9,511
268,102
109,619
132,539
156,561
171,580
428,806
42,945
25,891
6,609
3,993
16,189
7,972
23,030
6,043
misc current assets
24,762
24,762
total current assets
105,394
312,615
154,597
166,424
170,949
238,371
485,271
214,523
184,415
159,931
145,103
172,806
156,844
169,642
165,133
total assets
5,606,062
5,813,505
5,655,784
5,667,170
5,671,943
5,739,706
5,987,051
5,716,188
5,686,753
5,663,049
5,649,260
5,678,349
5,664,234
6,058,254
6,057,029
Bank overdraft
40,000
Bank loan
270,000
Trade Creditors
33,708
23,506
38,460
11,440
14,500
18,627
21,643
37,046
30,220
3,353,522
3,271,046
3,225,963
3,976,465
3,920,344
3,857,577
Group/Directors Accounts
other short term finances
783,496
844,179
887,805
890,797
886,459
2,081,331
3,320,033
3,295,033
hp & lease commitments
other current liabilities
73,515
98,997
18,011
58,900
24,090
951,412
63,602
202,292
143,056
total current liabilities
890,719
1,276,682
944,276
961,137
925,049
970,039
2,166,576
3,559,371
3,468,309
3,353,522
3,271,046
3,225,963
3,976,465
3,920,344
3,857,577
loans
4,500,000
4,150,000
4,150,000
4,150,000
4,150,000
4,150,000
3,150,000
1,360,000
1,520,000
1,680,000
1,840,000
2,000,000
hp & lease commitments
Accruals and Deferred Income
other liabilities
2,000,000
2,160,000
2,320,000
provisions
total long term liabilities
4,500,000
4,150,000
4,150,000
4,150,000
4,150,000
4,150,000
3,150,000
1,360,000
1,520,000
1,680,000
1,840,000
2,000,000
2,000,000
2,160,000
2,320,000
total liabilities
5,390,719
5,426,682
5,094,276
5,111,137
5,075,049
5,120,039
5,316,576
4,919,371
4,988,309
5,033,522
5,111,046
5,225,963
5,976,465
6,080,344
6,177,577
net assets
215,343
386,823
561,508
556,033
596,894
619,667
670,475
796,817
698,444
629,527
538,214
452,386
-312,231
-22,090
-120,548
total shareholders funds
215,343
386,823
561,508
556,033
596,894
619,667
670,475
796,817
698,444
629,527
538,214
452,386
-312,231
-22,090
-120,548
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
416,789
334,860
333,708
266,351
286,039
263,560
194,598
419,601
297,154
229,960
236,214
185,787
-290,219
136,675
-220,563
Depreciation
222
297
229
248
341
445
673
780
1,039
1,386
1,848
2,463
3,284
4,379
Amortisation
Tax
-1,284
-24,593
-17,229
-24,273
-25,637
-29,003
-38,289
Stock
Debtors
51,370
-465
11,093
19,497
-27,641
10,326
-139,875
13,054
5,202
12,212
-15,507
7,745
2,260
-12,478
159,090
Creditors
10,202
-14,954
27,020
-3,060
-4,127
-3,016
-15,403
6,826
-3,323,302
82,476
45,083
-750,502
56,121
62,767
3,857,577
Accruals and Deferred Income
-25,482
80,986
-40,889
34,810
-927,322
887,810
-138,690
59,236
143,056
Deferred Taxes & Provisions
Cash flow from operations
350,361
401,654
307,691
278,852
-617,428
1,138,473
180,380
448,689
-2,904,743
276,990
272,553
-599,615
-233,895
176,915
3,482,303
Investing Activities
capital expenditure
-670
-115
5,499,999
378,759
-5,896,275
Change in Investments
5,500,000
cash flow from investments
-670
-115
-1
378,759
-5,896,275
Financing Activities
Bank loans
-270,000
270,000
Group/Directors Accounts
Other Short Term Loans
-60,683
-43,626
-2,992
4,338
886,459
-2,081,331
-1,238,702
25,000
3,295,033
Long term loans
350,000
1,000,000
1,790,000
-160,000
-160,000
-160,000
-160,000
2,000,000
Hire Purchase and Lease Commitments
other long term liabilities
-2,000,000
-160,000
-160,000
2,320,000
share issue
672,773
100,000
interest
-588,270
-509,545
-326,950
-307,211
-308,812
-314,369
-320,940
-296,635
-211,008
-114,373
-124,750
-64,940
78
73
15
cash flow from financing
-568,953
-283,171
-329,942
-302,873
577,647
-1,395,700
230,358
-431,635
2,924,025
-274,373
-284,750
607,833
-159,922
-159,927
2,420,015
cash and cash equivalents
cash
-258,591
158,483
-22,920
-24,022
-15,019
-257,226
385,861
17,054
19,282
2,616
-12,196
8,217
-15,058
16,987
6,043
overdraft
-40,000
40,000
change in cash
-218,591
118,483
-22,920
-24,022
-15,019
-257,226
385,861
17,054
19,282
2,616
-12,196
8,217
-15,058
16,987
6,043
jacobus services 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 jacobus services limited. Get real-time insights into jacobus services limited's credit score, group structure and payment trends.
Perform a competitor analysis for jacobus services limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in SE1 area or any other competitors across 12 key performance metrics.
jacobus services limited Ownership
JACOBUS SERVICES LIMITED group structure
Jacobus Services Limited has no subsidiary companies.
Ultimate parent company
WAINBRIGHT INTERNATIONAL INC
#0045249
1 parent
JACOBUS SERVICES LIMITED
05359991
JACOBUS SERVICES LIMITED Shareholders
The sole shareholder of Jacobus Services Limited is Wainbright International Inc..
wainbright international inc.
100%
jacobus services limited directors
Jacobus Services Limited currently has 1 director, Ms Jennifer Schiffini serving since Feb 2014.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
68320 - Management of real estate on a fee or contract basis
incorporation date
February 2005
age
20
incorporated
UK
ultimate parent company
WAINBRIGHT INTERNATIONAL INC
accounts
Total Exemption Full
last accounts submitted
February 2024
previous names
millton services limited (July 2015)
accountant
-
auditor
-
address
19 the circle, queen elizabeth street, london, SE1 2JE
Bank
-
Legal Advisor
-
jacobus services 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 jacobus services limited.
jacobus services limited Capital Raised & Share Issues BETA
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 JACOBUS SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
jacobus services limitedCompanies House Filings - See Documents
