n & j building services limitedEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of N & J BUILDING SERVICES LIMITED at £1.4m based on a Turnover of £4.2m and 0.34x industry multiple (adjusted for size and gross margin).
n & j building services limitedEstimated Valuation
£530.9k
Pomanda estimates the enterprise value of N & J BUILDING SERVICES LIMITED at £530.9k based on an EBITDA of £167.6k and a 3.17x industry multiple (adjusted for size and gross margin).
n & j building services limitedEstimated Valuation
£4.7m
Pomanda estimates the enterprise value of N & J BUILDING SERVICES LIMITED at £4.7m based on Net Assets of £1.7m and 2.83x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
N & J Building Services LimitedOverview
N & J Building Services Limited is a live company located in belvedere, DA17 6AX with a Companies House number of 05481302. It operates in the other construction installation sector, SIC Code 43290. Founded in June 2005, it's largest shareholder is
priory construction limited
with a 100% stake. N & J Building Services Limited is a mature,
small sized company, Pomanda has estimated its turnover at
£4.2m with
rapid
growth in recent years.
Pomanda's financial health check has awarded N & J Building Services Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
2 Regular
5 Weak
Size
annual sales of £4.2m, make it larger than the average company (£1.1m)
£4.2m - N & J Building Services Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (7.3%)
48% - N & J Building Services Limited
7.3% - Industry AVG
Production
with a gross margin of 16.4%, this company has a higher cost of product (27.5%)
16.4% - N & J Building Services Limited
27.5% - Industry AVG
Profitability
an operating margin of 1.3% make it less profitable than the average company (6.4%)
1.3% - N & J Building Services Limited
6.4% - Industry AVG
Employees
with 11 employees, this is above the industry average (8)
11 - N & J Building Services Limited
8 - Industry AVG
Pay Structure
on an average salary of £41.4k, the company has an equivalent pay structure (£41.4k)
£41.4k - N & J Building Services Limited
£41.4k - Industry AVG
Efficiency
resulting in sales per employee of £379.1k, this is more efficient (£177.5k)
£379.1k - N & J Building Services Limited
£177.5k - Industry AVG
Debtor Days
it gets paid by customers after 83 days, this is later than average (57 days)
83 days - N & J Building Services Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 155 days, this is slower than average (40 days)
155 days - N & J Building Services Limited
40 days - Industry AVG
Stock Days
it holds stock equivalent to 94 days, this is more than average (20 days)
94 days - N & J Building Services Limited
20 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (23 weeks)
0 weeks - N & J Building Services Limited
23 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 56.2%, this is a similar level of debt than the average (60.6%)
56.2% - N & J Building Services Limited
60.6% - Industry AVG
N & J BUILDING SERVICES LIMITED financials
EXPORT
N & J Building Services Limited's latest turnover from July 2023 is estimated at £4.2 million and the company has net assets of £1.7 million. According to their latest financial statements, N & J Building Services Limited has 11 employees and maintains cash reserves of £6.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Turnover
4,170,458
3,386,082
1,357,235
1,291,220
1,733,764
1,691,146
1,628,384
2,769,854
2,955,350
2,797,915
2,472,043
895,530
584,645
467,975
Other Income Or Grants
Cost Of Sales
3,485,693
2,858,829
1,156,026
1,055,812
1,433,111
1,400,610
1,340,045
2,305,391
2,439,869
2,308,614
2,055,773
740,809
477,238
372,784
Gross Profit
684,766
527,254
201,209
235,408
300,653
290,536
288,339
464,463
515,481
489,300
416,270
154,721
107,407
95,190
Admin Expenses
631,487
427,565
165,766
-85,871
-291,025
307,307
226,705
424,044
503,531
477,938
-128,111
156,812
-270,416
99,182
-7,200
Operating Profit
53,279
99,689
35,443
321,279
591,678
-16,771
61,634
40,419
11,950
11,362
544,381
-2,091
377,823
-3,992
7,200
Interest Payable
Interest Receivable
789
774
90
187
1,099
282
141
141
192
1,666
2,210
1,392
926
135
6
Pre-Tax Profit
54,068
100,463
35,532
321,465
592,778
-16,489
61,775
40,560
12,143
13,028
546,591
-699
378,749
-3,857
7,206
Tax
-13,517
-19,088
-6,751
-61,078
-112,628
-11,737
-8,112
-2,428
-2,736
-125,716
-98,475
-2,018
Profit After Tax
40,551
81,375
28,781
260,387
480,150
-16,489
50,038
32,448
9,714
10,292
420,875
-699
280,274
-3,857
5,188
Dividends Paid
Retained Profit
40,551
81,375
28,781
260,387
480,150
-16,489
50,038
32,448
9,714
10,292
420,875
-699
280,274
-3,857
5,188
Employee Costs
455,365
564,168
117,897
117,764
164,312
119,533
107,396
283,457
292,039
321,916
238,974
98,037
68,014
67,005
Number Of Employees
11
14
3
3
4
3
3
8
8
9
7
3
2
2
EBITDA*
167,571
205,441
124,488
361,112
622,231
-163
81,386
54,804
23,634
34,506
571,330
19,212
392,295
11,968
10,940
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Tangible Assets
913,615
892,216
909,653
99,923
52,680
21,570
38,178
29,705
12,970
34,076
48,287
53,954
30,720
36,666
3,738
Intangible Assets
Investments & Other
559,267
559,267
559,267
1,009,267
350,000
253,421
147,000
147,000
Debtors (Due After 1 year)
507,000
493,000
190,000
Total Fixed Assets
1,979,882
1,944,483
1,658,920
1,109,190
402,680
274,991
185,178
176,705
12,970
34,076
48,287
53,954
30,720
36,666
3,738
Stock & work in progress
900,254
759,974
197,798
119,133
37,075
184,813
305,937
332,336
341,998
328,228
416,575
47,168
41,985
26,361
38,000
Trade Debtors
950,473
764,602
557,508
482,784
839,433
582,633
532,970
728,448
840,293
823,822
384,262
226,747
123,784
75,360
14,633
Group Debtors
Misc Debtors
200,000
Cash
6,859
24,693
99,123
80,012
293,189
112,986
56,426
20,466
645,924
238,225
318,587
51,721
2,355
misc current assets
total current assets
1,857,586
1,549,269
854,429
681,929
1,169,697
967,446
951,893
1,060,784
1,238,717
1,172,516
1,446,761
512,140
484,356
153,442
54,988
total assets
3,837,468
3,493,752
2,513,349
1,791,119
1,572,377
1,242,437
1,137,071
1,237,489
1,251,687
1,206,592
1,495,048
566,094
515,076
190,108
58,726
Bank overdraft
Bank loan
Trade Creditors
1,489,038
1,078,925
305,713
262,698
304,343
454,553
332,698
483,154
529,800
494,419
793,167
285,088
233,371
188,677
53,438
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,489,038
1,078,925
305,713
262,698
304,343
454,553
332,698
483,154
529,800
494,419
793,167
285,088
233,371
188,677
53,438
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
669,302
776,250
650,434
provisions
total long term liabilities
669,302
776,250
650,434
total liabilities
2,158,340
1,855,175
956,147
262,698
304,343
454,553
332,698
483,154
529,800
494,419
793,167
285,088
233,371
188,677
53,438
net assets
1,679,128
1,638,577
1,557,202
1,528,421
1,268,034
787,884
804,373
754,335
721,887
712,173
701,881
281,006
281,705
1,431
5,288
total shareholders funds
1,679,128
1,638,577
1,557,202
1,528,421
1,268,034
787,884
804,373
754,335
721,887
712,173
701,881
281,006
281,705
1,431
5,288
Jul 2023
Jul 2022
Jul 2021
Jul 2020
Jul 2019
Jul 2018
Jul 2017
Jul 2016
Jul 2015
Jul 2014
Jul 2013
Jul 2012
Jul 2011
Jul 2010
Jul 2009
Operating Activities
Operating Profit
53,279
99,689
35,443
321,279
591,678
-16,771
61,634
40,419
11,950
11,362
544,381
-2,091
377,823
-3,992
7,200
Depreciation
114,292
105,752
89,045
39,833
30,553
16,608
19,752
14,385
11,684
23,144
26,949
21,303
14,472
15,960
3,740
Amortisation
Tax
-13,517
-19,088
-6,751
-61,078
-112,628
-11,737
-8,112
-2,428
-2,736
-125,716
-98,475
-2,018
Stock
140,280
562,176
78,665
82,058
-147,738
-121,124
-26,399
-9,662
13,770
-88,347
369,407
5,183
15,624
-11,639
38,000
Debtors
199,871
510,094
264,724
-356,649
56,800
249,663
-195,478
-111,845
16,471
439,560
157,515
102,963
48,424
60,727
14,633
Creditors
410,113
773,212
43,015
-41,645
-150,210
121,855
-150,456
-46,646
35,381
-298,748
508,079
51,717
44,694
135,239
53,438
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
224,016
-112,705
-182,637
532,980
450,331
-6,847
141,070
121,553
26,346
-618,191
426,771
-37,217
274,466
98,119
9,727
Investing Activities
capital expenditure
-135,691
-88,315
-898,775
-87,076
-61,663
-28,225
-31,120
9,422
-8,933
-21,282
-44,537
-8,526
-48,888
-7,478
Change in Investments
-450,000
659,267
96,579
106,421
147,000
cash flow from investments
-135,691
-88,315
-448,775
-746,343
-158,242
-106,421
-28,225
-178,120
9,422
-8,933
-21,282
-44,537
-8,526
-48,888
-7,478
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-106,948
125,816
650,434
share issue
100
interest
789
774
90
187
1,099
282
141
141
192
1,666
2,210
1,392
926
135
6
cash flow from financing
-106,159
126,590
650,524
187
1,099
282
141
141
192
1,666
2,210
1,392
926
135
106
cash and cash equivalents
cash
-17,834
-74,430
19,111
-213,177
293,189
-112,986
112,986
-56,426
35,960
-625,458
407,699
-80,362
266,866
49,366
2,355
overdraft
change in cash
-17,834
-74,430
19,111
-213,177
293,189
-112,986
112,986
-56,426
35,960
-625,458
407,699
-80,362
266,866
49,366
2,355
n & j building 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 n & j building services limited. Get real-time insights into n & j building services limited's credit score, group structure and payment trends.
N & J Building Services Limited Competitor Analysis
Perform a competitor analysis for n & j building services limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in DA17 area or any other competitors across 12 key performance metrics.
n & j building services limited Ownership
N & J BUILDING SERVICES LIMITED group structure
N & J Building Services Limited has no subsidiary companies.
Ultimate parent company
N & J BUILDING SERVICES LIMITED
05481302
N & J BUILDING SERVICES LIMITED Shareholders
The sole shareholder of N & J Building Services Limited is Priory Construction Limited.
priory construction limited
100%
n & j building services limited directors
N & J Building Services Limited currently has 2 directors.
The longest serving directors include
Nerijus Papinigis (Jun 2005) and
Mr Darrel Camfield (Aug 2023).
f5 belvedere point, crabtree manorway north, belvedere, kent, DA17 6AX
Bank
LLOYDS TSB BANK PLC
Legal Advisor
-
n & j building 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 found 3 charges/mortgages relating to n & j building services limited. Currently there are 1 open charges and 2 have been satisfied in the past.
n & j building 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 N & J BUILDING SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
n & j building services limitedCompanies House Filings - See Documents
