juiced media limited
juiced media limited Company Information
Group Structure
View All
Industry
Other information technology and computer service activities
Registered Address
42 alexandra road, lowestoft, suffolk, NR32 1PJ
Website
www.juiced-media.co.ukjuiced media limited Estimated Valuation
Pomanda estimates the enterprise value of JUICED MEDIA LIMITED at £81k based on a Turnover of £155.4k and 0.52x industry multiple (adjusted for size and gross margin).
juiced media limited Estimated Valuation
Pomanda estimates the enterprise value of JUICED MEDIA LIMITED at £0 based on an EBITDA of £-973 and a 3.55x industry multiple (adjusted for size and gross margin).
juiced media limited Estimated Valuation
Pomanda estimates the enterprise value of JUICED MEDIA LIMITED at £34k based on Net Assets of £15.1k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Juiced Media Limited Overview
Juiced Media Limited is a live company located in suffolk, NR32 1PJ with a Companies House number of 06863960. It operates in the other information technology service activities sector, SIC Code 62090. Founded in March 2009, it's largest shareholder is joseph paul scott with a 100% stake. Juiced Media Limited is a established, micro sized company, Pomanda has estimated its turnover at £155.4k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Juiced Media Limited Health Check
Pomanda's financial health check has awarded Juiced Media Limited a 1.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £155.4k, make it smaller than the average company (£7.5m)
- Juiced Media Limited
£7.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 2%, show it is growing at a slower rate (9%)
- Juiced Media Limited
9% - Industry AVG
Production
with a gross margin of 24.3%, this company has a higher cost of product (48.4%)
- Juiced Media Limited
48.4% - Industry AVG
Profitability
an operating margin of -0.6% make it less profitable than the average company (4%)
- Juiced Media Limited
4% - Industry AVG
Employees
with 3 employees, this is below the industry average (42)
3 - Juiced Media Limited
42 - Industry AVG
Pay Structure
on an average salary of £72.5k, the company has an equivalent pay structure (£72.5k)
- Juiced Media Limited
£72.5k - Industry AVG
Efficiency
resulting in sales per employee of £51.8k, this is less efficient (£177.1k)
- Juiced Media Limited
£177.1k - Industry AVG
Debtor Days
it gets paid by customers after 29 days, this is earlier than average (51 days)
- Juiced Media Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 237 days, this is slower than average (35 days)
- Juiced Media Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Juiced Media Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Juiced Media Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 83.7%, this is a higher level of debt than the average (62.7%)
83.7% - Juiced Media Limited
62.7% - Industry AVG
JUICED MEDIA LIMITED financials
Juiced Media Limited's latest turnover from March 2024 is estimated at £155.4 thousand and the company has net assets of £15.1 thousand. According to their latest financial statements, Juiced Media Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 47,763 | ||||||||||||||
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | |||||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | |||||||||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | |||||||||||||||
| Tax | |||||||||||||||
| Profit After Tax | |||||||||||||||
| Dividends Paid | |||||||||||||||
| Retained Profit | |||||||||||||||
| Employee Costs | |||||||||||||||
| Number Of Employees | 3 | 3 | 3 | 3 | 1 | 1 | 2 | 3 | |||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 80,133 | 80,133 | 90,132 | 86,452 | 101,453 | 101,877 | 100,709 | 101,579 | 2,012 | 2,446 | 1,864 | 1,297 | 260 | 390 | 520 |
| Intangible Assets | |||||||||||||||
| Investments & Other | |||||||||||||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 80,133 | 80,133 | 90,132 | 86,452 | 101,453 | 101,877 | 100,709 | 101,579 | 2,012 | 2,446 | 1,864 | 1,297 | 260 | 390 | 520 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | 12,508 | 17,644 | 11,460 | 14,460 | 4,273 | 6,112 | 11,948 | 22,895 | 9,770 | 4,272 | 20,109 | 12,994 | 19,004 | 11,502 | 7,627 |
| Group Debtors | |||||||||||||||
| Misc Debtors | |||||||||||||||
| Cash | 6,596 | 12,058 | 8,526 | 6,726 | 12,078 | 29,323 | 26,911 | ||||||||
| misc current assets | |||||||||||||||
| total current assets | 12,508 | 17,644 | 11,460 | 14,460 | 4,273 | 6,112 | 11,948 | 22,895 | 16,366 | 16,330 | 28,635 | 19,720 | 31,082 | 40,825 | 34,538 |
| total assets | 92,641 | 97,777 | 101,592 | 100,912 | 105,726 | 107,989 | 112,657 | 124,474 | 18,378 | 18,776 | 30,499 | 21,017 | 31,342 | 41,215 | 35,058 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 76,468 | 80,631 | 91,009 | 93,580 | 119,091 | 39,926 | 24,806 | 25,561 | 17,181 | 14,638 | 20,535 | 14,953 | 25,695 | 36,535 | 32,584 |
| Group/Directors Accounts | |||||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | |||||||||||||||
| total current liabilities | 76,468 | 80,631 | 91,009 | 93,580 | 119,091 | 39,926 | 24,806 | 25,561 | 17,181 | 14,638 | 20,535 | 14,953 | 25,695 | 36,535 | 32,584 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | 1,084 | 1,084 | 1,084 | 321 | |||||||||||
| other liabilities | 88,214 | 91,238 | 99,000 | ||||||||||||
| provisions | 373 | 259 | |||||||||||||
| total long term liabilities | 1,084 | 1,084 | 1,084 | 88,214 | 91,559 | 99,000 | 373 | 259 | |||||||
| total liabilities | 77,552 | 81,715 | 92,093 | 93,580 | 119,091 | 128,140 | 116,365 | 124,561 | 17,181 | 14,638 | 20,908 | 15,212 | 25,695 | 36,535 | 32,584 |
| net assets | 15,089 | 16,062 | 9,499 | 7,332 | -13,365 | -20,151 | -3,708 | -87 | 1,197 | 4,138 | 9,591 | 5,805 | 5,647 | 4,680 | 2,474 |
| total shareholders funds | 15,089 | 16,062 | 9,499 | 7,332 | -13,365 | -20,151 | -3,708 | -87 | 1,197 | 4,138 | 9,591 | 5,805 | 5,647 | 4,680 | 2,474 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | |||||||||||||||
| Depreciation | 434 | 718 | 466 | 324 | 130 | 130 | 134 | ||||||||
| Amortisation | |||||||||||||||
| Tax | |||||||||||||||
| Stock | |||||||||||||||
| Debtors | -5,136 | 6,184 | -3,000 | 10,187 | -1,839 | -5,836 | -10,947 | 13,125 | 5,498 | -15,837 | 7,115 | -6,010 | 7,502 | 3,875 | 7,627 |
| Creditors | -4,163 | -10,378 | -2,571 | -25,511 | 79,165 | 15,120 | -755 | 8,380 | 2,543 | -5,897 | 5,582 | -10,742 | -10,840 | 3,951 | 32,584 |
| Accruals and Deferred Income | 1,084 | -321 | 321 | ||||||||||||
| Deferred Taxes & Provisions | -373 | 114 | 259 | ||||||||||||
| Cash flow from operations | |||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | |||||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | |||||||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | -88,214 | -3,024 | -7,762 | 99,000 | |||||||||||
| share issue | |||||||||||||||
| interest | |||||||||||||||
| cash flow from financing | |||||||||||||||
| cash and cash equivalents | |||||||||||||||
| cash | -6,596 | -5,462 | 3,532 | 1,800 | -5,352 | -17,245 | 2,412 | 26,911 | |||||||
| overdraft | |||||||||||||||
| change in cash | -6,596 | -5,462 | 3,532 | 1,800 | -5,352 | -17,245 | 2,412 | 26,911 |
juiced media limited Credit Report and Business Information
Juiced Media Limited Competitor Analysis
Perform a competitor analysis for juiced media limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in NR32 area or any other competitors across 12 key performance metrics.
juiced media limited Ownership
JUICED MEDIA LIMITED group structure
Juiced Media Limited has no subsidiary companies.
Ultimate parent company
JUICED MEDIA LIMITED
06863960
juiced media limited directors
Juiced Media Limited currently has 1 director, Mr Joseph Scott serving since Mar 2009.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Joseph Scott | England | 43 years | Mar 2009 | - | Director |
P&L
March 2024turnover
155.4k
-1%
operating profit
-973
0%
gross margin
24.4%
-3.85%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
15.1k
-0.06%
total assets
92.6k
-0.05%
cash
0
0%
net assets
Total assets minus all liabilities
juiced media limited company details
company number
06863960
Type
Private limited with Share Capital
industry
62090 - Other information technology and computer service activities
incorporation date
March 2009
age
16
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
42 alexandra road, lowestoft, suffolk, NR32 1PJ
Bank
-
Legal Advisor
-
juiced media 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 juiced media limited.
juiced media 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 JUICED MEDIA LIMITED. This can take several minutes, an email will notify you when this has completed.
juiced media limited Companies House Filings - See Documents
| date | description | view/download |
|---|
