J & W Game Limited

POWER SEARCH PRICING

SOLUTIONS

j & w game limited Company Information

Company Number

06874643

Next Accounts

Dec 2025

Directors

Wendy Shearer

James Shearer

Shareholders

wendy anne shearer

james tudor shearer

Group Structure

View All

Industry

Other sports activities (not including activities of racehorse owners) n.e.c.

Registered Address

bryncoch tregynon, newtown, powys, SY16 3PX

Website

koukoi.com

j & w game limited Estimated Valuation

£8.2m

Pomanda estimates the enterprise value of J & W GAME LIMITED at £8.2m based on Net Assets of £4.4m and 1.87x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

J & W Game Limited is a live company located in powys, SY16 3PX with a Companies House number of 06874643. It operates in the other sports activities sector, SIC Code 93199. Founded in April 2009, it's largest shareholder is wendy anne shearer with a 50% stake. J & W Game Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.4m with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded J & W Game Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

7 Strong

2 Regular

3 Weak

Size

annual sales of £5.4m, make it larger than the average company (£578.8k)

Growth

3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (12.4%)

EXPORT

J & W Game Limited's latest turnover from March 2024 is estimated at £5.4 million and the company has net assets of £4.4 million. According to their latest financial statements, J & W Game Limited has 6 employees and maintains cash reserves of £2.8 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Turnover	5,432,368	3,485,853	5,056,001	3,034,173	3,090,665	1,517,871	2,381,007	2,167,030	999,758	1,550,694	2,281,753	1,992,591	2,058,586	576,973	408,130
Other Income Or Grants
Cost Of Sales	2,993,518	1,943,345	2,636,013	1,735,834	1,743,195	843,508	1,346,281	1,142,496	546,129	822,699	1,211,012	1,108,648	1,173,519	328,613	242,233
Gross Profit	2,438,850	1,542,508	2,419,988	1,298,339	1,347,470	674,363	1,034,726	1,024,534	453,628	727,994	1,070,741	883,943	885,067	248,360	165,897
Admin Expenses	1,774,690	671,118	1,907,710	1,041,797	910,930	84,190	830,501	759,209	263,106	495,513	858,867	666,420	707,126	153,838	83,923
Operating Profit	664,160	871,390	512,278	256,542	436,540	590,173	204,225	265,325	190,522	232,481	211,874	217,523	177,941	94,522	81,974
Interest Payable
Interest Receivable	144,075	96,810	9,657	1,370	9,123	7,841	3,546	1,645	2,774	1,847	1,654	1,742	1,095	909	503
Pre-Tax Profit	808,235	968,200	521,935	257,912	445,663	598,014	207,770	266,970	193,296	234,328	213,529	219,266	179,035	95,431	82,476
Tax	-202,059	-183,958	-99,168	-49,003	-84,676	-113,623	-39,476	-53,394	-38,659	-49,209	-49,112	-52,624	-46,549	-26,721	-23,093
Profit After Tax	606,176	784,242	422,767	208,909	360,987	484,391	168,294	213,576	154,637	185,119	164,417	166,642	132,486	68,710	59,383
Dividends Paid
Retained Profit	606,176	784,242	422,767	208,909	360,987	484,391	168,294	213,576	154,637	185,119	164,417	166,642	132,486	68,710	59,383
Employee Costs	168,353	158,664	152,797	141,984	89,535	87,656	106,761	108,613	112,140	582,760	844,515	743,368	824,878	212,399	128,782
Number Of Employees	6	6	6	6	4	4	5	5	5	23	35	29	34	9	5
EBITDA*	679,821	880,621	521,561	265,294	447,876	598,735	210,264	273,376	198,977	239,839	216,504	220,863	180,791	97,947	81,974

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Tangible Assets	172,128	30,483	33,001	26,255	34,007	25,686	18,116	24,155	25,364	22,067	13,893	10,023	8,553	10,275
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	172,128	30,483	33,001	26,255	34,007	25,686	18,116	24,155	25,364	22,067	13,893	10,023	8,553	10,275
Stock & work in progress	360	300	300	300	300	300	170	170
Trade Debtors	641,048	375,966	499,208	298,254	378,847	170,014	287,793	253,864	103,016	90,393	154,982	110,297	102,731	29,796	103
Group Debtors
Misc Debtors	30,911	1,468	13,720	104,438	413,556	7,292	6,998	4,942	4,549
Cash	2,826,088	2,662,466	2,178,056	1,684,653	1,055,234	1,377,547	713,399	704,846	611,121	498,611	240,045	421,632	275,286	162,540	201,032
misc current assets	1,322,337	1,182,073	545,950	545,950	545,950	545,950	545,950	295,950	295,950	295,950	295,950
total current assets	4,820,744	4,222,273	3,237,234	2,633,595	2,393,887	2,101,103	1,554,310	1,259,772	1,014,636	884,954	690,977	531,929	378,017	192,336	201,135
total assets	4,992,872	4,252,756	3,270,235	2,659,850	2,427,894	2,126,789	1,572,426	1,283,927	1,040,000	907,021	704,870	541,952	386,570	202,611	201,135
Bank overdraft
Bank loan
Trade Creditors	184,049	206,420	259,200	118,229	46,200	111,304	145,401	4,676	14,723	125,750	110,353	112,325	123,753	72,260	141,652
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities	308,568	327,932	212,379	168,982	217,171	213,363	110,219	129,350	88,710
total current liabilities	492,617	534,352	471,579	287,211	263,371	324,667	255,620	134,026	103,433	125,750	110,353	112,325	123,753	72,260	141,652
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	112,129	41,652	8,238	4,988	5,781	4,367	3,442	4,831	5,073	4,414	2,779	2,306	2,138	2,158
total long term liabilities	112,129	41,652	8,238	4,988	5,781	4,367	3,442	4,831	5,073	4,414	2,779	2,306	2,138	2,158
total liabilities	604,746	576,004	479,817	292,199	269,152	329,034	259,062	138,857	108,506	130,164	113,132	114,631	125,891	74,418	141,652
net assets	4,388,126	3,676,752	2,790,418	2,367,651	2,158,742	1,797,755	1,313,364	1,145,070	931,494	776,857	591,738	427,321	260,679	128,193	59,483
total shareholders funds	4,388,126	3,676,752	2,790,418	2,367,651	2,158,742	1,797,755	1,313,364	1,145,070	931,494	776,857	591,738	427,321	260,679	128,193	59,483

	Mar 2024	Feb 2023	Feb 2022	Feb 2021	Feb 2020	Feb 2019	Feb 2018	Feb 2017	Feb 2016	Feb 2015	Feb 2014	Feb 2013	Feb 2012	Feb 2011	Feb 2010
Operating Activities
Operating Profit	664,160	871,390	512,278	256,542	436,540	590,173	204,225	265,325	190,522	232,481	211,874	217,523	177,941	94,522	81,974
Depreciation	15,661	9,231	9,283	8,752	11,336	8,562	6,039	8,051	8,455	7,358	4,630	3,340	2,850	3,425
Amortisation
Tax	-202,059	-183,958	-99,168	-49,003	-84,676	-113,623	-39,476	-53,394	-38,659	-49,209	-49,112	-52,624	-46,549	-26,721	-23,093
Stock	60					130		170
Debtors	294,525	-135,494	110,236	-389,711	615,097	-117,485	35,985	151,241	17,172	-64,589	44,685	7,566	72,935	29,693	103
Creditors	-22,371	-52,780	140,971	72,029	-65,104	-34,097	140,725	-10,047	-111,027	15,397	-1,972	-11,428	51,493	-69,392	141,652
Accruals and Deferred Income	-19,364	115,553	43,397	-48,189	3,808	103,144	-19,131	40,640	88,710
Deferred Taxes & Provisions	70,477	33,414	3,250	-793	1,414	925	-1,389	-242	659	1,635	473	168	-20	2,158
Cash flow from operations	211,919	928,344	499,775	629,049	-311,779	672,439	255,008	98,922	121,488	272,251	121,208	149,413	112,780	-25,701	200,430
Investing Activities
capital expenditure	-157,306	-6,713	-16,029	-1,000	-19,657	-16,132		-6,842	-11,752	-15,532	-8,500	-4,810	-1,128	-13,700
Change in Investments
cash flow from investments	-157,306	-6,713	-16,029	-1,000	-19,657	-16,132		-6,842	-11,752	-15,532	-8,500	-4,810	-1,128	-13,700
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	105,198	102,092													100
interest	144,075	96,810	9,657	1,370	9,123	7,841	3,546	1,645	2,774	1,847	1,654	1,742	1,095	909	503
cash flow from financing	249,273	198,902	9,657	1,370	9,123	7,841	3,546	1,645	2,774	1,847	1,654	1,742	1,095	909	603
cash and cash equivalents
cash	163,622	484,410	493,403	629,419	-322,313	664,148	8,553	93,725	112,510	258,566	-181,587	146,346	112,746	-38,492	201,032
overdraft
change in cash	163,622	484,410	493,403	629,419	-322,313	664,148	8,553	93,725	112,510	258,566	-181,587	146,346	112,746	-38,492	201,032

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for j & w game limited. Get real-time insights into j & w game limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for j & w game limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other mid companies, companies in SY16 area or any other competitors across 12 key performance metrics.

J & W GAME LIMITED group structure

J & W Game Limited has no subsidiary companies.

Ultimate parent company

J & W GAME LIMITED

06874643

J & W GAME LIMITED Shareholders

wendy anne shearer	50%
james tudor shearer	50%

J & W Game Limited currently has 2 directors. The longest serving directors include Mrs Wendy Shearer (Apr 2009) and Mr James Shearer (Apr 2009).

officer	country	age	start	end	role
Mrs Wendy Shearer	England	50 years	Apr 2009	-	Director
Mr James Shearer	England	53 years	Apr 2009	-	Director

P&L

March 2024

turnover

5.4m

+56%

operating profit

664.2k

gross margin

44.9%

+1.46%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

4.4m

+0.19%

total assets

+0.17%

cash

2.8m

+0.06%

net assets

Total assets minus all liabilities

Similar Companies

mike mccrave hunting limited

3.5

wayne tuffin game services ltd

1.5

shayle farm and wood ltd

1.5

jelen stud limited

3.5

glover & associates limited

3.5

company number

06874643

Type

Private limited with Share Capital

industry

93199 - Other sports activities (not including activities of racehorse owners) n.e.c.

incorporation date

April 2009

ultimate parent company

None

previous names

N/A

address

bryncoch tregynon, newtown, powys, SY16 3PX

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 j & w game limited.

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 J & W GAME LIMITED. This can take several minutes, an email will notify you when this has completed.

j & w game limited Company Information

j & w game limited Estimated Valuation

j & w game limited Estimated Valuation

j & w game limited Estimated Valuation

J & W Game Limited Overview

J & W Game Limited Health Check

J & W GAME LIMITED financials

j & w game limited Credit Report and Business Information

J & W Game Limited Competitor Analysis

j & w game limited Ownership

j & w game limited directors

j & w game limited company details

j & w game limited Charges & Mortgages

j & w game limited Capital Raised & Share Issues BETA

j & w game limited Companies House Filings - See Documents