Pomanda estimates the enterprise value of CHIMEJOIN LTD at £17.9k based on a Turnover of £50.1k and 0.36x industry multiple (adjusted for size and gross margin).
chimejoin ltdEstimated Valuation
£8.8k
Pomanda estimates the enterprise value of CHIMEJOIN LTD at £8.8k based on an EBITDA of £3.4k and a 2.56x industry multiple (adjusted for size and gross margin).
chimejoin ltdEstimated Valuation
£24.9k
Pomanda estimates the enterprise value of CHIMEJOIN LTD at £24.9k based on Net Assets of £10.5k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Chimejoin LtdOverview
Chimejoin Ltd is a live company located in manchester, M16 8NP with a Companies House number of 06216900. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in April 2007, it's largest shareholder is
kirsty elizabeth white
with a 11.1% stake. Chimejoin Ltd is a established,
micro sized company, Pomanda has estimated its turnover at
£50.1k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Chimejoin Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
2 Strong
1 Regular
5 Weak
Size
annual sales of £50.1k, make it smaller than the average company (£4.3m)
£50.1k - Chimejoin Ltd
£4.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 103%, show it is growing at a faster rate (9.1%)
103% - Chimejoin Ltd
9.1% - Industry AVG
Production
with a gross margin of 17.1%, this company has a higher cost of product (37.6%)
17.1% - Chimejoin Ltd
37.6% - Industry AVG
Profitability
an operating margin of 6.9% make it more profitable than the average company (5.5%)
6.9% - Chimejoin Ltd
5.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (25)
1 - Chimejoin Ltd
25 - Industry AVG
Pay Structure
on an average salary of £50.6k, the company has an equivalent pay structure (£50.6k)
£50.6k - Chimejoin Ltd
£50.6k - Industry AVG
Efficiency
resulting in sales per employee of £50.1k, this is less efficient (£155.5k)
£50.1k - Chimejoin Ltd
£155.5k - Industry AVG
Debtor Days
it gets paid by customers after 76 days, this is later than average (38 days)
76 days - Chimejoin Ltd
38 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Chimejoin Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Chimejoin Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Chimejoin Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Chimejoin Ltd
- - Industry AVG
CHIMEJOIN LTD financials
EXPORT
Chimejoin Ltd's latest turnover from April 2024 is estimated at £50.1 thousand and the company has net assets of £10.5 thousand. According to their latest financial statements, we estimate that Chimejoin Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
50,062
13,223
12,730
5,971
21,854
16,852
9,443
22,640
13,912
14,074
18,267
10,714
26,855
3,197
27,774
Other Income Or Grants
Cost Of Sales
41,488
10,893
10,627
5,045
18,125
14,014
7,861
18,674
11,500
11,757
15,283
8,924
22,164
2,610
22,370
Gross Profit
8,574
2,329
2,103
925
3,729
2,838
1,581
3,967
2,412
2,317
2,984
1,790
4,691
587
5,405
Admin Expenses
5,145
2,329
126
-844
-1,847
6,965
-1,624
288
-3,030
7,903
-3,961
1,162
12,848
-75
2,930
Operating Profit
3,429
1,977
1,769
5,576
-4,127
3,205
3,679
5,442
-5,586
6,945
628
-8,157
662
2,475
Interest Payable
Interest Receivable
25
15
2
4
13
12
4
10
10
2
Pre-Tax Profit
3,429
1,977
1,769
5,577
-4,102
3,220
3,680
5,446
-5,573
6,957
631
-8,147
672
2,478
Tax
-857
-376
-336
-1,060
-612
-699
-1,089
-1,461
-145
-175
-694
Profit After Tax
2,572
1,601
1,433
4,517
-4,102
2,608
2,981
4,357
-5,573
5,496
486
-8,147
497
1,784
Dividends Paid
Retained Profit
2,572
1,601
1,433
4,517
-4,102
2,608
2,981
4,357
-5,573
5,496
486
-8,147
497
1,784
Employee Costs
50,638
48,314
45,726
42,872
42,426
41,500
39,199
38,329
38,372
38,141
38,227
37,301
37,233
36,371
35,815
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
3,429
1,977
1,769
5,576
-4,127
3,205
3,679
5,442
-5,586
6,945
628
-8,157
662
2,475
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
5,000
5,000
5,000
495
Intangible Assets
Investments & Other
9
9
9
9
9
Debtors (Due After 1 year)
Total Fixed Assets
9
5,009
5,009
5,009
504
Stock & work in progress
Trade Debtors
10,501
2,929
2,929
1,328
4,904
3,910
3,540
6,615
2,690
1,610
2,940
745
4,529
645
7,650
Group Debtors
Misc Debtors
Cash
808
5,920
1,334
383
4,621
265
1,175
2,920
958
misc current assets
32
total current assets
10,501
2,929
2,929
1,328
4,904
4,750
9,460
6,615
4,024
1,993
7,561
1,010
5,704
3,565
8,608
total assets
10,510
7,938
7,938
6,337
5,408
4,750
9,460
6,615
4,024
1,993
7,561
1,010
5,704
3,565
8,608
Bank overdraft
Bank loan
Trade Creditors
608
4,734
5,115
7,441
7,436
6,381
11,561
1,275
6,439
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
376
total current liabilities
4,354
4,962
4,734
5,115
7,441
7,436
6,381
11,561
1,275
6,815
loans
hp & lease commitments
Accruals and Deferred Income
504
504
other liabilities
provisions
total long term liabilities
504
total liabilities
504
4,354
4,962
4,734
5,115
7,441
7,436
6,381
11,561
1,275
6,815
net assets
10,510
7,938
7,938
6,337
4,904
396
4,498
1,881
-1,091
-5,448
125
-5,371
-5,857
2,290
1,793
total shareholders funds
10,510
7,938
7,938
6,337
4,904
396
4,498
1,881
-1,091
-5,448
125
-5,371
-5,857
2,290
1,793
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
3,429
1,977
1,769
5,576
-4,127
3,205
3,679
5,442
-5,586
6,945
628
-8,157
662
2,475
Depreciation
Amortisation
Tax
-857
-376
-336
-1,060
-612
-699
-1,089
-1,461
-145
-175
-694
Stock
Debtors
7,572
1,601
-3,576
994
-5,550
2,845
3,925
1,080
-1,330
2,195
-3,784
3,884
-7,005
7,650
Creditors
-608
-4,126
-381
-2,326
5
1,055
-5,180
10,286
-5,164
6,439
Accruals and Deferred Income
-504
504
-504
504
-376
376
Deferred Taxes & Provisions
Cash flow from operations
-5,000
4,505
4,026
311
-3,874
-1,326
947
-4,251
4,344
-913
-1,755
1,952
946
Investing Activities
capital expenditure
5,000
-4,505
-495
Change in Investments
9
cash flow from investments
5,000
-4,505
-504
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-9
9
-9
9
interest
25
15
2
4
13
12
4
10
10
2
cash flow from financing
-9
25
24
-7
4
13
12
4
10
10
11
cash and cash equivalents
cash
-808
-5,112
5,920
-1,334
951
-4,238
4,356
-910
-1,745
1,962
958
overdraft
change in cash
-808
-5,112
5,920
-1,334
951
-4,238
4,356
-910
-1,745
1,962
958
chimejoin ltd 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 chimejoin ltd. Get real-time insights into chimejoin ltd's credit score, group structure and payment trends.
Perform a competitor analysis for chimejoin ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in M16 area or any other competitors across 12 key performance metrics.
chimejoin ltd Ownership
CHIMEJOIN LTD group structure
Chimejoin Ltd has no subsidiary companies.
Ultimate parent company
CHIMEJOIN LTD
06216900
CHIMEJOIN LTD Shareholders
The largest shareholders in Chimejoin Ltd include Kirsty Elizabeth White and Andrew Jowett.
kirsty elizabeth white
11.11%
andrew jowett
11.11%
graham johnson
11.11%
louise catherine elsa greenwood
11.11%
emily pritchard
11.11%
alexandra jane gledhill
11.11%
karine pascale joshua
11.11%
catherine howells
11.11%
samina nasreen
11.11%
chimejoin ltd directors
Chimejoin Ltd currently has 8 directors.
The longest serving directors include
Ms Catherine Howells (Apr 2007) and
Miss Alexandra Gledhill (Apr 2007).
82990 - Other business support service activities n.e.c.
incorporation date
April 2007
age
18
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
347-349 wilbraham road, manchester, M16 8NP
Bank
-
Legal Advisor
-
chimejoin 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 chimejoin ltd.
chimejoin ltd 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 CHIMEJOIN LTD. This can take several minutes, an email will notify you when this has completed.
chimejoin ltdCompanies House Filings - See Documents
