Pomanda estimates the enterprise value of JAKHIS LIMITED at £233.3k based on a Turnover of £420.8k and 0.55x industry multiple (adjusted for size and gross margin).
jakhis limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JAKHIS LIMITED at £0 based on an EBITDA of £-35.3k and a 4.06x industry multiple (adjusted for size and gross margin).
jakhis limitedEstimated Valuation
£3.4m
Pomanda estimates the enterprise value of JAKHIS LIMITED at £3.4m based on Net Assets of £1.6m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jakhis LimitedOverview
Jakhis Limited is a live company located in kent, BR6 8QE with a Companies House number of 05588036. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in October 2005, it's largest shareholder is
mr nedim patrick ailyan
with a 100% stake. Jakhis Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£420.8k with
declining
growth in recent years.
Pomanda's financial health check has awarded Jakhis Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
2 Regular
6 Weak
Size
annual sales of £420.8k, make it smaller than the average company (£4m)
£420.8k - Jakhis Limited
£4m - Industry AVG
Growth
3 year (CAGR) sales growth of -32%, show it is growing at a slower rate (7.9%)
-32% - Jakhis Limited
7.9% - Industry AVG
Production
with a gross margin of 38.4%, this company has a comparable cost of product (38.4%)
38.4% - Jakhis Limited
38.4% - Industry AVG
Profitability
an operating margin of -8.4% make it less profitable than the average company (5.6%)
-8.4% - Jakhis Limited
5.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (24)
1 - Jakhis Limited
24 - Industry AVG
Pay Structure
on an average salary of £49.8k, the company has an equivalent pay structure (£49.8k)
£49.8k - Jakhis Limited
£49.8k - Industry AVG
Efficiency
resulting in sales per employee of £420.8k, this is more efficient (£153.8k)
£420.8k - Jakhis Limited
£153.8k - Industry AVG
Debtor Days
it gets paid by customers after 79 days, this is later than average (39 days)
79 days - Jakhis Limited
39 days - Industry AVG
Creditor Days
its suppliers are paid after 20 days, this is quicker than average (33 days)
20 days - Jakhis Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jakhis Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 641 weeks, this is more cash available to meet short term requirements (24 weeks)
641 weeks - Jakhis Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0.9%, this is a lower level of debt than the average (60.4%)
0.9% - Jakhis Limited
60.4% - Industry AVG
JAKHIS LIMITED financials
EXPORT
Jakhis Limited's latest turnover from January 2024 is estimated at £420.8 thousand and the company has net assets of £1.6 million. According to their latest financial statements, Jakhis Limited has 1 employee and maintains cash reserves of £181.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Turnover
420,798
125,352
287,783
1,345,564
3,450,032
3,299,175
2,630,527
2,062,342
2,252,340
3,175,852
2,906,301
3,555,866
3,597,981
2,743,135
2,723,818
Other Income Or Grants
Cost Of Sales
259,299
76,805
179,255
845,328
2,142,360
2,056,118
1,634,721
1,260,084
1,412,091
2,017,542
1,864,456
2,251,135
2,225,730
1,653,270
1,645,061
Gross Profit
161,499
48,546
108,529
500,236
1,307,673
1,243,057
995,806
802,258
840,249
1,158,310
1,041,845
1,304,732
1,372,251
1,089,865
1,078,758
Admin Expenses
196,822
-261,339
157,220
-413,183
1,296,012
1,118,981
1,081,895
891,729
871,648
1,151,711
1,028,900
1,021,099
1,083,157
870,153
875,464
Operating Profit
-35,323
309,885
-48,691
913,419
11,661
124,076
-86,089
-89,471
-31,399
6,599
12,945
283,633
289,094
219,712
203,294
Interest Payable
Interest Receivable
12,164
7,845
833
310
725
393
266
170
192
229
459
338
68
3
2
Pre-Tax Profit
-23,159
317,731
-47,858
913,728
12,386
124,469
-85,823
-89,302
-31,207
6,828
13,404
283,971
289,162
219,715
203,296
Tax
-60,369
-173,608
-2,353
-23,649
-1,434
-3,083
-68,153
-75,182
-61,520
-56,923
Profit After Tax
-23,159
257,362
-47,858
740,120
10,033
100,820
-85,823
-89,302
-31,207
5,394
10,321
215,818
213,980
158,195
146,373
Dividends Paid
Retained Profit
-23,159
257,362
-47,858
740,120
10,033
100,820
-85,823
-89,302
-31,207
5,394
10,321
215,818
213,980
158,195
146,373
Employee Costs
49,849
47,412
45,074
512,008
506,677
489,851
464,118
461,983
419,728
910,222
835,395
998,385
1,000,790
789,087
723,877
Number Of Employees
1
1
1
12
12
12
12
12
11
24
22
27
27
22
18
EBITDA*
-35,323
309,885
-48,691
913,419
14,749
201,932
-7,913
-10,463
47,567
86,145
92,922
363,891
368,011
298,742
281,452
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Tangible Assets
30,000
30,000
17,497
16,185
17,994
22,711
22,474
25,760
28,203
29,797
22,201
22,836
17,898
Intangible Assets
75,000
150,000
225,000
300,000
375,000
450,000
525,000
600,000
675,000
Investments & Other
1,292,174
1,292,174
1,130,434
1,013,043
Debtors (Due After 1 year)
Total Fixed Assets
1,322,174
1,322,174
1,130,434
1,013,043
17,497
16,185
92,994
172,711
247,474
325,760
403,203
479,797
547,201
622,836
692,898
Stock & work in progress
Trade Debtors
92,052
14,884
64,881
115,095
730,982
737,863
567,759
449,702
495,991
551,663
478,618
549,860
519,799
363,206
332,584
Group Debtors
Misc Debtors
33,135
35,054
Cash
181,677
281,696
166,611
499,891
119,511
73,923
30,807
75,713
59,886
16,769
74,921
108,477
26,588
691
652
misc current assets
total current assets
273,729
296,580
231,492
614,986
850,493
811,786
598,566
558,550
590,931
568,432
553,539
658,337
546,387
363,897
333,236
total assets
1,595,903
1,618,754
1,361,926
1,628,029
867,990
827,971
691,560
731,261
838,405
894,192
956,742
1,138,134
1,093,588
986,733
1,026,134
Bank overdraft
Bank loan
Trade Creditors
14,736
14,428
14,962
233,207
210,314
179,797
143,776
15,464
14,443
139,859
160,116
255,431
362,150
410,639
477,259
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
82,589
100,836
total current liabilities
14,736
14,428
14,962
233,207
210,314
179,797
143,776
98,053
115,279
139,859
160,116
255,431
362,150
410,639
477,259
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
47,419
143,766
210,172
269,022
402,402
provisions
2,974
3,505
3,935
3,536
4,152
4,152
4,420
4,471
2,618
2,404
total long term liabilities
2,974
3,505
3,935
3,536
4,152
4,152
51,839
148,237
212,790
271,426
402,402
total liabilities
14,736
14,428
14,962
233,207
213,288
183,302
147,711
101,589
119,431
144,011
211,955
403,668
574,940
682,065
879,661
net assets
1,581,167
1,604,326
1,346,964
1,394,822
654,702
644,669
543,849
629,672
718,974
750,181
744,787
734,466
518,648
304,668
146,473
total shareholders funds
1,581,167
1,604,326
1,346,964
1,394,822
654,702
644,669
543,849
629,672
718,974
750,181
744,787
734,466
518,648
304,668
146,473
Jan 2024
Jan 2023
Jan 2022
Jan 2021
Jan 2020
Jan 2019
Jan 2018
Jan 2017
Jan 2016
Jan 2015
Jan 2014
Jan 2013
Jan 2012
Jan 2011
Jan 2010
Operating Activities
Operating Profit
-35,323
309,885
-48,691
913,419
11,661
124,076
-86,089
-89,471
-31,399
6,599
12,945
283,633
289,094
219,712
203,294
Depreciation
3,088
2,856
3,176
4,008
3,966
4,546
4,977
5,258
3,917
4,030
3,158
Amortisation
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
Tax
-60,369
-173,608
-2,353
-23,649
-1,434
-3,083
-68,153
-75,182
-61,520
-56,923
Stock
Debtors
77,168
-49,997
-50,214
-615,887
-6,881
170,104
84,922
-48,208
-20,618
73,045
-71,242
30,061
156,593
30,622
332,584
Creditors
308
-534
-218,245
22,893
30,517
36,021
128,312
1,021
-125,416
-20,257
-95,315
-106,719
-48,489
-66,620
477,259
Accruals and Deferred Income
-82,589
-18,247
100,836
Deferred Taxes & Provisions
-2,974
-531
-430
399
-616
-268
-51
1,853
214
2,404
Cash flow from operations
-112,183
298,979
-216,722
1,375,617
49,263
43,770
-46,713
19,903
43,605
-8,859
65,715
160,811
87,961
142,384
369,204
Investing Activities
capital expenditure
-30,000
17,497
-4,400
-1,047
1,541
-4,245
-680
-2,103
-3,383
-12,854
-3,282
-8,968
-771,056
Change in Investments
161,740
117,391
1,013,043
cash flow from investments
-191,740
-117,391
-995,546
-4,400
-1,047
1,541
-4,245
-680
-2,103
-3,383
-12,854
-3,282
-8,968
-771,056
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-47,419
-96,347
-66,406
-58,850
-133,380
402,402
share issue
100
interest
12,164
7,845
833
310
725
393
266
170
192
229
459
338
68
3
2
cash flow from financing
12,164
7,845
833
310
725
393
266
170
192
-47,190
-95,888
-66,068
-58,782
-133,377
402,504
cash and cash equivalents
cash
-100,019
115,085
-333,280
380,380
45,588
43,116
-44,906
15,827
43,117
-58,152
-33,556
81,889
25,897
39
652
overdraft
change in cash
-100,019
115,085
-333,280
380,380
45,588
43,116
-44,906
15,827
43,117
-58,152
-33,556
81,889
25,897
39
652
jakhis 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 jakhis limited. Get real-time insights into jakhis limited's credit score, group structure and payment trends.
Perform a competitor analysis for jakhis limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in BR6 area or any other competitors across 12 key performance metrics.
jakhis limited Ownership
JAKHIS LIMITED group structure
Jakhis Limited has no subsidiary companies.
Ultimate parent company
JAKHIS LIMITED
05588036
JAKHIS LIMITED Shareholders
The sole shareholder of Jakhis Limited is Mr Nedim Patrick Ailyan.
mr nedim patrick ailyan
100%
jakhis limited directors
Jakhis Limited currently has 1 director, Mr Nedim Ailyan serving since Jun 2006.
82990 - Other business support service activities n.e.c.
incorporation date
October 2005
age
20
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
January 2024
previous names
abbott fielding limited (November 2020)
accountant
-
auditor
-
address
lynwood house crofton road, orpington, kent, BR6 8QE
Bank
-
Legal Advisor
-
jakhis 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 jakhis limited.
jakhis 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 JAKHIS LIMITED. This can take several minutes, an email will notify you when this has completed.
jakhis limitedCompanies House Filings - See Documents
