Pomanda estimates the enterprise value of RNJ CONSULTANCY LIMITED at £329.3k based on a Turnover of £731.4k and 0.45x industry multiple (adjusted for size and gross margin).
rnj consultancy limitedEstimated Valuation
£451.1k
Pomanda estimates the enterprise value of RNJ CONSULTANCY LIMITED at £451.1k based on an EBITDA of £146.3k and a 3.08x industry multiple (adjusted for size and gross margin).
rnj consultancy limitedEstimated Valuation
£722.3k
Pomanda estimates the enterprise value of RNJ CONSULTANCY LIMITED at £722.3k based on Net Assets of £322.3k and 2.24x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Rnj Consultancy LimitedOverview
Rnj Consultancy Limited is a live company located in london, SW19 5DD with a Companies House number of 06797229. It operates in the other professional, scientific and technical activities n.e.c. sector, SIC Code 74909. Founded in January 2009, it's largest shareholder is
graham newton jones
with a 50% stake. Rnj Consultancy Limited is a established,
small sized company, Pomanda has estimated its turnover at
£731.4k with
high
growth in recent years.
Pomanda's financial health check has awarded Rnj Consultancy Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £731.4k, make it smaller than the average company (£1.8m)
£731.4k - Rnj Consultancy Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (7.8%)
27% - Rnj Consultancy Limited
7.8% - Industry AVG
Production
with a gross margin of 24.3%, this company has a higher cost of product (46.8%)
24.3% - Rnj Consultancy Limited
46.8% - Industry AVG
Profitability
an operating margin of 20% make it more profitable than the average company (5.8%)
20% - Rnj Consultancy Limited
5.8% - Industry AVG
Employees
with 2 employees, this is below the industry average (17)
2 - Rnj Consultancy Limited
17 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£49.9k)
£49.9k - Rnj Consultancy Limited
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £365.7k, this is more efficient (£117.3k)
£365.7k - Rnj Consultancy Limited
£117.3k - Industry AVG
Debtor Days
it gets paid by customers after 186 days, this is later than average (55 days)
186 days - Rnj Consultancy Limited
55 days - Industry AVG
Creditor Days
its suppliers are paid after 33 days, this is close to average (31 days)
33 days - Rnj Consultancy Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Rnj Consultancy Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Rnj Consultancy Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 13.8%, this is a lower level of debt than the average (52.8%)
13.8% - Rnj Consultancy Limited
52.8% - Industry AVG
RNJ CONSULTANCY LIMITED financials
EXPORT
Rnj Consultancy Limited's latest turnover from January 2024 is estimated at £731.4 thousand and the company has net assets of £322.3 thousand. According to their latest financial statements, Rnj Consultancy Limited has 2 employees and maintains cash reserves of 0 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
731,408
601,221
267,882
353,443
290,770
96,641
302,636
395,553
86,920
117,676
75,935
286,285
191,806
83,293
31,584
Other Income Or Grants
Cost Of Sales
553,532
450,581
206,126
269,626
213,370
71,552
224,147
289,983
63,639
86,118
55,381
21,556
14,101
5,017
1,539
Gross Profit
177,876
150,640
61,756
83,817
77,400
25,089
78,489
105,570
23,281
31,558
20,554
264,729
177,705
78,276
30,045
Admin Expenses
31,601
4,980
34,804
109,812
58,329
1,150
85,000
102,488
-3,480
25,299
28,254
27,750
24,124
16,226
14,697
Operating Profit
146,275
145,660
26,952
-25,995
19,071
23,939
-6,511
3,082
26,761
6,259
-7,700
236,979
153,581
62,050
15,348
Interest Payable
326
326
152
130
Interest Receivable
333
333
118
418
308
380
Pre-Tax Profit
146,275
145,660
26,952
-25,995
19,078
23,946
-6,511
3,200
27,179
6,567
-7,320
236,979
153,581
62,050
13,613
Tax
-36,569
-27,675
-5,121
-3,625
-4,550
-640
-5,436
-1,379
-47,418
-31,077
-12,935
-2,515
Profit After Tax
109,706
117,985
21,831
-25,995
15,453
19,396
-6,511
2,560
21,743
5,188
-7,320
189,561
122,504
49,115
11,098
Dividends Paid
184,000
120,000
20,000
Retained Profit
109,706
117,985
21,831
-25,995
15,453
19,396
-6,511
2,560
21,743
5,188
-7,320
5,561
2,504
29,115
11,098
Employee Costs
99,755
98,528
92,461
88,272
89,600
89,107
88,095
87,069
43,107
42,917
41,833
10,000
10,000
38,511
40,436
Number Of Employees
2
2
2
2
2
2
2
2
1
1
1
2
1
1
1
EBITDA*
146,275
145,660
26,952
-25,995
19,894
23,939
-6,511
3,082
27,315
6,996
-7,336
237,463
154,102
62,746
15,892
* 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
820
1,300
1,900
2,723
1,360
1,982
1,660
2,214
1,090
1,454
1,566
2,087
4,631
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
820
1,300
1,900
2,723
1,360
1,982
1,660
2,214
1,090
1,454
1,566
2,087
4,631
Stock & work in progress
Trade Debtors
373,716
294,410
124,134
159,449
127,598
30,251
105,435
125,337
18,500
25,800
18,000
Group Debtors
Misc Debtors
1,200
8,756
5,174
Cash
88,706
94,388
72,659
50,675
101,451
87,527
52,108
26,294
misc current assets
total current assets
373,716
294,410
124,134
159,449
127,598
120,157
105,435
125,337
112,888
98,459
68,675
101,451
87,527
60,864
31,468
total assets
373,716
294,410
124,954
160,749
129,498
122,880
106,795
127,319
114,548
100,673
69,765
102,905
89,093
62,951
36,099
Bank overdraft
Bank loan
Trade Creditors
51,402
81,802
30,331
57,957
30,711
44
42,857
56,870
46,227
53,984
28,489
2
Group/Directors Accounts
21,622
other short term finances
hp & lease commitments
other current liabilities
29,735
54,527
46,276
22,638
3,277
total current liabilities
51,402
81,802
30,331
57,957
30,711
29,779
42,857
56,870
46,227
53,984
28,489
54,527
46,276
22,638
24,901
loans
9,667
hp & lease commitments
Accruals and Deferred Income
other liabilities
30,000
provisions
332
443
218
total long term liabilities
30,000
9,667
332
443
218
total liabilities
51,402
81,802
30,331
87,957
30,711
39,446
42,857
56,870
46,559
54,427
28,707
54,527
46,276
22,638
24,901
net assets
322,314
212,608
94,623
72,792
98,787
83,434
63,938
70,449
67,989
46,246
41,058
48,378
42,817
40,313
11,198
total shareholders funds
322,314
212,608
94,623
72,792
98,787
83,434
63,938
70,449
67,989
46,246
41,058
48,378
42,817
40,313
11,198
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
146,275
145,660
26,952
-25,995
19,071
23,939
-6,511
3,082
26,761
6,259
-7,700
236,979
153,581
62,050
15,348
Depreciation
823
554
737
364
484
521
696
544
Amortisation
Tax
-36,569
-27,675
-5,121
-3,625
-4,550
-640
-5,436
-1,379
-47,418
-31,077
-12,935
-2,515
Stock
Debtors
79,306
170,276
-35,315
31,851
96,147
-73,984
-19,902
106,837
-7,300
7,800
18,000
-8,756
3,582
5,174
Creditors
-30,400
51,471
-27,626
27,246
30,667
-42,813
-14,013
10,643
-7,757
25,495
28,489
-2
2
Accruals and Deferred Income
-29,735
29,735
-54,527
8,251
23,638
19,361
3,277
Deferred Taxes & Provisions
-332
-111
225
218
Cash flow from operations
-820
29,520
-30,600
-78,946
80,295
-622
-94,084
21,311
23,537
-51,156
198,296
155,419
65,588
11,482
Investing Activities
capital expenditure
820
480
600
-1,363
622
-322
-1,861
-372
1,848
-5,175
Change in Investments
cash flow from investments
820
480
600
-1,363
622
-322
-1,861
-372
1,848
-5,175
Financing Activities
Bank loans
Group/Directors Accounts
-21,622
21,622
Other Short Term Loans
Long term loans
-9,667
9,667
Hire Purchase and Lease Commitments
other long term liabilities
-30,000
30,000
share issue
-100
100
-100
100
interest
7
7
118
418
308
380
-152
-130
cash flow from financing
-30,000
30,000
-9,760
9,774
18
418
308
380
-152
-130
-21,622
21,722
cash and cash equivalents
cash
-88,706
88,706
-94,388
21,729
21,984
-50,776
13,924
35,419
25,814
26,294
overdraft
change in cash
-88,706
88,706
-94,388
21,729
21,984
-50,776
13,924
35,419
25,814
26,294
rnj consultancy 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 rnj consultancy limited. Get real-time insights into rnj consultancy limited's credit score, group structure and payment trends.
Perform a competitor analysis for rnj consultancy limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in SW19 area or any other competitors across 12 key performance metrics.
rnj consultancy limited Ownership
RNJ CONSULTANCY LIMITED group structure
Rnj Consultancy Limited has no subsidiary companies.
Ultimate parent company
RNJ CONSULTANCY LIMITED
06797229
RNJ CONSULTANCY LIMITED Shareholders
The largest shareholders in Rnj Consultancy Limited include Graham Newton Jones and Ruth Newton Jones.
graham newton jones
50%
ruth newton jones
50%
rnj consultancy limited directors
Rnj Consultancy Limited currently has 2 directors.
The longest serving directors include
Mrs Ruth Newton Jones (Jan 2009) and
Mr Graham Newton Jones (Jan 2009).
74909 - Other professional, scientific and technical activities (not including environmental consultancy or quantity surveying) n.e.c.
incorporation date
January 2009
age
16
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
January 2024
previous names
N/A
accountant
-
auditor
-
address
36 lancaster road, wimbledon, london, SW19 5DD
Bank
-
Legal Advisor
-
rnj consultancy 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 rnj consultancy limited.
rnj consultancy 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 RNJ CONSULTANCY LIMITED. This can take several minutes, an email will notify you when this has completed.
rnj consultancy limitedCompanies House Filings - See Documents
