Pomanda estimates the enterprise value of JEMMETT FOX (UK) LIMITED at £107.7k based on a Turnover of £148.9k and 0.72x industry multiple (adjusted for size and gross margin).
jemmett fox (uk) limitedEstimated Valuation
£210.2k
Pomanda estimates the enterprise value of JEMMETT FOX (UK) LIMITED at £210.2k based on an EBITDA of £45.3k and a 4.64x industry multiple (adjusted for size and gross margin).
jemmett fox (uk) limitedEstimated Valuation
£1m
Pomanda estimates the enterprise value of JEMMETT FOX (UK) LIMITED at £1m based on Net Assets of £338.3k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jemmett Fox (uk) LimitedOverview
Jemmett Fox (uk) Limited is a live company located in dereham, NR19 1DR with a Companies House number of 05817779. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in May 2006, it's largest shareholder is
richard iain michael jemmett
with a 100% stake. Jemmett Fox (uk) Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£148.9k with
declining
growth in recent years.
Pomanda's financial health check has awarded Jemmett Fox (Uk) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
4 Strong
1 Regular
5 Weak
Size
annual sales of £148.9k, make it smaller than the average company (£202k)
£148.9k - Jemmett Fox (uk) Limited
£202k - Industry AVG
Growth
3 year (CAGR) sales growth of -7%, show it is growing at a slower rate (8.9%)
-7% - Jemmett Fox (uk) Limited
8.9% - Industry AVG
Production
with a gross margin of 52.4%, this company has a higher cost of product (94.6%)
52.4% - Jemmett Fox (uk) Limited
94.6% - Industry AVG
Profitability
an operating margin of 30.4% make it more profitable than the average company (7.7%)
30.4% - Jemmett Fox (uk) Limited
7.7% - Industry AVG
Employees
with 5 employees, this is above the industry average (3)
5 - Jemmett Fox (uk) Limited
3 - Industry AVG
Pay Structure
on an average salary of £37.2k, the company has an equivalent pay structure (£37.2k)
£37.2k - Jemmett Fox (uk) Limited
£37.2k - Industry AVG
Efficiency
resulting in sales per employee of £29.8k, this is less efficient (£79.8k)
£29.8k - Jemmett Fox (uk) Limited
£79.8k - Industry AVG
Debtor Days
it gets paid by customers after 111 days, this is later than average (74 days)
111 days - Jemmett Fox (uk) Limited
74 days - Industry AVG
Creditor Days
its suppliers are paid after 442 days, this is slower than average (25 days)
442 days - Jemmett Fox (uk) Limited
25 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jemmett Fox (uk) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jemmett Fox (uk) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.5%, this is a lower level of debt than the average (50.8%)
26.5% - Jemmett Fox (uk) Limited
50.8% - Industry AVG
JEMMETT FOX (UK) LIMITED financials
EXPORT
Jemmett Fox (Uk) Limited's latest turnover from May 2024 is estimated at £148.9 thousand and the company has net assets of £338.3 thousand. According to their latest financial statements, Jemmett Fox (Uk) Limited has 5 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
148,868
120,152
173,732
186,119
253,228
153,534
204,041
280,424
284,296
281,245
393,955
539,141
464,713
691,060
644,252
Other Income Or Grants
Cost Of Sales
70,831
57,116
78,986
81,776
109,421
63,786
78,697
100,158
125,038
127,312
138,763
186,888
180,957
246,188
255,492
Gross Profit
78,038
63,036
94,747
104,343
143,806
89,748
125,344
180,266
159,258
153,933
255,192
352,253
283,756
444,871
388,760
Admin Expenses
32,727
84,215
68,790
122,166
133,652
61,907
113,646
141,989
118,689
140,169
262,747
329,422
226,821
436,406
183,497
Operating Profit
45,311
-21,179
25,957
-17,823
10,154
27,841
11,698
38,277
40,569
13,764
-7,555
22,831
56,935
8,465
205,263
Interest Payable
Interest Receivable
6
34
34
34
72
53
13
10
Pre-Tax Profit
45,311
-21,179
25,957
-17,823
10,154
27,841
11,698
38,283
40,603
13,799
-7,521
22,903
56,988
8,478
205,272
Tax
-11,328
-4,932
-1,929
-5,290
-2,223
-7,274
-8,120
-2,760
-5,268
-13,677
-2,204
-57,476
Profit After Tax
33,983
-21,179
21,025
-17,823
8,225
22,551
9,475
31,009
32,482
11,039
-7,521
17,635
43,311
6,274
147,796
Dividends Paid
Retained Profit
33,983
-21,179
21,025
-17,823
8,225
22,551
9,475
31,009
32,482
11,039
-7,521
17,635
43,311
6,274
147,796
Employee Costs
186,122
176,227
232,307
212,177
204,782
68,100
60,459
111,458
83,969
60,348
120,696
172,682
137,556
218,445
173,130
Number Of Employees
5
5
7
7
7
2
2
4
3
2
4
6
5
8
7
EBITDA*
45,311
-21,179
25,957
-17,823
10,154
27,841
11,698
38,277
60,630
31,501
9,558
58,648
96,849
36,535
231,874
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
414,671
413,095
420,217
423,468
432,420
442,952
455,342
469,919
113,674
100,512
96,970
107,452
119,742
84,210
79,834
Intangible Assets
372,737
372,737
372,737
372,737
372,737
372,737
372,737
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
414,671
413,095
420,217
423,468
432,420
442,952
455,342
469,919
486,411
473,249
469,707
480,189
492,479
456,947
452,571
Stock & work in progress
16,750
21,250
15,092
40,892
48,193
92,600
39,440
Trade Debtors
45,665
28,364
46,878
55,772
90,231
74,192
98,807
105,184
93,902
77,710
96,447
137,439
106,539
170,631
141,289
Group Debtors
Misc Debtors
Cash
4,540
9,057
4,657
8,808
20,014
1,341
3,870
misc current assets
8,470
total current assets
45,665
28,364
46,878
55,772
90,231
74,192
98,807
113,654
115,192
108,017
116,196
187,139
174,746
264,572
184,599
total assets
460,336
441,459
467,095
479,240
522,651
517,144
554,149
583,573
601,603
581,266
585,903
667,328
667,225
721,519
637,170
Bank overdraft
Bank loan
Trade Creditors
85,943
74,383
52,456
124,787
200,375
203,093
262,649
301,548
350,487
362,632
378,308
452,212
469,744
567,349
489,274
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
85,943
74,383
52,456
124,787
200,375
203,093
262,649
301,548
350,487
362,632
378,308
452,212
469,744
567,349
489,274
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
36,111
62,777
89,161
50,000
provisions
total long term liabilities
36,111
62,777
89,161
50,000
total liabilities
122,054
137,160
141,617
174,787
200,375
203,093
262,649
301,548
350,487
362,632
378,308
452,212
469,744
567,349
489,274
net assets
338,282
304,299
325,478
304,453
322,276
314,051
291,500
282,025
251,116
218,634
207,595
215,116
197,481
154,170
147,896
total shareholders funds
338,282
304,299
325,478
304,453
322,276
314,051
291,500
282,025
251,116
218,634
207,595
215,116
197,481
154,170
147,896
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
45,311
-21,179
25,957
-17,823
10,154
27,841
11,698
38,277
40,569
13,764
-7,555
22,831
56,935
8,465
205,263
Depreciation
20,061
17,737
17,113
35,817
39,914
28,070
26,611
Amortisation
Tax
-11,328
-4,932
-1,929
-5,290
-2,223
-7,274
-8,120
-2,760
-5,268
-13,677
-2,204
-57,476
Stock
-16,750
-4,500
6,158
-25,800
-7,301
-44,407
53,160
39,440
Debtors
17,301
-18,514
-8,894
-34,459
16,039
-24,615
-6,377
11,282
16,192
-18,737
-40,992
30,900
-64,092
29,342
141,289
Creditors
11,560
21,927
-72,331
-75,588
-2,718
-59,556
-38,899
-48,939
-12,145
-15,676
-73,904
-17,532
-97,605
78,075
489,274
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
28,242
19,262
-42,412
-58,952
-10,532
-12,390
-23,047
-12,468
28,673
25,644
2,446
12,249
94,066
29,904
482,943
Investing Activities
capital expenditure
-1,576
7,122
3,251
8,952
10,532
12,390
14,577
16,492
-33,223
-21,279
-6,631
-23,527
-75,446
-32,446
-479,182
Change in Investments
cash flow from investments
-1,576
7,122
3,251
8,952
10,532
12,390
14,577
16,492
-33,223
-21,279
-6,631
-23,527
-75,446
-32,446
-479,182
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-26,666
-26,384
39,161
50,000
share issue
-100
100
interest
6
34
34
34
72
53
13
10
cash flow from financing
-26,666
-26,384
39,161
50,000
-94
34
34
34
72
53
13
110
cash and cash equivalents
cash
-4,540
-4,517
4,400
-4,151
-11,206
18,673
-2,529
3,870
overdraft
change in cash
-4,540
-4,517
4,400
-4,151
-11,206
18,673
-2,529
3,870
jemmett fox (uk) 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 jemmett fox (uk) limited. Get real-time insights into jemmett fox (uk) limited's credit score, group structure and payment trends.
Perform a competitor analysis for jemmett fox (uk) limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NR19 area or any other competitors across 12 key performance metrics.
jemmett fox (uk) limited Ownership
JEMMETT FOX (UK) LIMITED group structure
Jemmett Fox (Uk) Limited has no subsidiary companies.
Ultimate parent company
JEMMETT FOX (UK) LIMITED
05817779
JEMMETT FOX (UK) LIMITED Shareholders
The sole shareholder of Jemmett Fox (Uk) Limited is Richard Iain Michael Jemmett.
richard iain michael jemmett
100%
jemmett fox (uk) limited directors
Jemmett Fox (Uk) Limited currently has 1 director, Mr Richard Jemmett serving since May 2006.
the white house, high street, dereham, norfolk, NR19 1DR
Bank
-
Legal Advisor
-
jemmett fox (uk) 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 jemmett fox (uk) limited. Currently there are 1 open charges and 2 have been satisfied in the past.
jemmett fox (uk) 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 JEMMETT FOX (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.
jemmett fox (uk) limitedCompanies House Filings - See Documents
