James Etty Limited

POWER SEARCH PRICING

SOLUTIONS

james etty limited Company Information

Live

EstablishedMicroLow

Company Number

07111432

Website

Registered Address

c/o charnwood accountants, the point, granite way, loughborough, leicestershire, LE12 7TZ

Industry

Real estate agencies

Telephone

Next Accounts Due

July 2025

Group Structure

View All

Directors

James Etty14 Years

Shareholders

james etty 55%

alison mia etty 45%

james etty limited Estimated Valuation

£319.6k

Pomanda estimates the enterprise value of JAMES ETTY LIMITED at £319.6k based on a Turnover of £159.2k and 2.01x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

James Etty Limited is a live company located in loughborough, LE12 7TZ with a Companies House number of 07111432. It operates in the real estate agencies sector, SIC Code 68310. Founded in December 2009, it's largest shareholder is james etty with a 55% stake. James Etty Limited is a established, micro sized company, Pomanda has estimated its turnover at £159.2k with low growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded James Etty Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating1out of 5

0 Strong

3 Regular

6 Weak

Size

annual sales of £159.2k, make it smaller than the average company (£1.4m)

Growth

3 year (CAGR) sales growth of 3%, show it is growing at a slower rate (5.1%)

EXPORT

James Etty Limited's latest turnover from October 2023 is estimated at £159.2 thousand and the company has net assets of £2 thousand. According to their latest financial statements, James Etty Limited has 2 employees and maintains cash reserves of £4.7 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011
Turnover	159,241	156,761	144,202	143,702	146,435	132,332	140,526	0	24,899	16,850	23,631	43,806	67,582
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	30,979	21,463	16,149	21,557	25,683	18,179	15,289	0	2,417	2,451	4,284	7,305	12,910
Gross Profit	128,262	135,298	128,053	122,145	120,751	114,153	125,237	0	22,483	14,399	19,346	36,501	54,672
Admin Expenses	209,021	165,938	187,760	161,701	197,838	188,783	115,389	-425,858	14,657	11,645	19,135	32,130	50,815
Operating Profit	-80,759	-30,640	-59,707	-39,556	-77,087	-74,630	9,848	425,858	7,826	2,754	211	4,371	3,857
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	217	55	3	3	4	360	190	72	9	8	0	3	3
Pre-Tax Profit	-80,542	-30,585	-59,704	-39,553	-77,083	-74,270	10,038	425,930	7,835	2,762	212	4,374	3,859
Tax	0	0	0	0	0	0	-1,907	-85,186	-1,567	-580	-49	-1,050	-1,003
Profit After Tax	-80,542	-30,585	-59,704	-39,553	-77,083	-74,270	8,131	340,744	6,268	2,182	163	3,324	2,856
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-80,542	-30,585	-59,704	-39,553	-77,083	-74,270	8,131	340,744	6,268	2,182	163	3,324	2,856
Employee Costs	74,908	77,991	71,071	71,437	78,776	73,111	69,782	0	38,916	37,294	33,782	33,846	72,638
Number Of Employees	2	2	2	2	2	2	2	0	1	1	1	1	2
EBITDA*	-73,741	-30,640	-59,707	-39,556	-77,087	-74,630	9,848	425,858	30,209	22,754	20,211	24,371	23,857

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011
Tangible Assets	56,712	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	30,000	133,367	120,000	140,000	160,000	180,000
Investments & Other	0	0	0	0	0	0	0	10	10	10	10	10	10
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	56,712	0	0	0	0	0	0	30,010	133,377	120,010	140,010	160,010	180,010
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	0	0	0	0	0	0	0	0	0	1,009	1,382	0	0
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	108,368	144,115	199,115	242,115	277,740	308,033	330,175	408,013	0	0	0	0	0
Cash	4,713	3,959	886	5,304	140	930	95,062	57,168	449	3,280	5	146	1,000
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	113,081	148,074	200,001	247,419	277,880	308,963	425,237	465,181	449	4,289	1,387	146	1,000
total assets	169,793	148,074	200,001	247,419	277,880	308,963	425,237	495,191	133,826	124,299	141,397	160,156	181,010
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	0	0	0	0	0	0	0	58,933	55,674	74,954	53,876	64,054
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	11,609	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	111,050	65,501	86,843	74,557	65,465	19,465	61,469	139,554	0	0	0	0	0
total current liabilities	122,659	65,501	86,843	74,557	65,465	19,465	61,469	139,554	58,933	55,674	74,954	53,876	64,054
loans	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	45,103	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	60,000	60,000	60,000	100,000	114,000
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	45,103	0	0	0	0	0	0	0	60,000	60,000	60,000	100,000	114,000
total liabilities	167,762	65,501	86,843	74,557	65,465	19,465	61,469	139,554	118,933	115,674	134,954	153,876	178,054
net assets	2,031	82,573	113,158	172,862	212,415	289,498	363,768	355,637	14,893	8,625	6,443	6,280	2,956
total shareholders funds	2,031	82,573	113,158	172,862	212,415	289,498	363,768	355,637	14,893	8,625	6,443	6,280	2,956

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Apr 2015	Apr 2014	Apr 2013	Apr 2012	Apr 2011	Apr 2010
Operating Activities
Operating Profit	-80,759	-30,640	-59,707	-39,556	-77,087	-74,630	9,848	425,858	7,826	2,754	211	4,371	3,857	0
Depreciation	7,018	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	22,383	20,000	20,000	20,000	20,000	0
Tax	0	0	0	0	0	0	-1,907	-85,186	-1,567	-580	-49	-1,050	-1,003	0
Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors	-35,747	-55,000	-43,000	-35,625	-30,293	-22,142	-77,838	408,013	-1,009	-373	1,382	0	0	0
Creditors	0	0	0	0	0	0	0	-58,933	3,259	-19,280	21,078	-10,178	64,054	0
Accruals and Deferred Income	45,549	-21,342	12,286	9,092	46,000	-42,004	-78,085	139,554	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	7,555	3,018	-4,421	5,161	-794	-94,492	7,694	13,280	32,910	3,267	39,858	13,143	86,908	0
Investing Activities
capital expenditure	-63,730	0	0	0	0	0	30,000	103,367	-35,750	0	0	0	-200,000	0
Change in Investments	0	0	0	0	0	0	-10	0	0	0	0	0	10	0
cash flow from investments	-63,730	0	0	0	0	0	30,010	103,367	-35,750	0	0	0	-200,010	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	56,712	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	-60,000	0	0	-40,000	-14,000	114,000	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	100	0
interest	217	55	3	3	4	360	190	72	9	8	0	3	3	0
cash flow from financing	56,929	55	3	3	4	360	190	-59,928	9	8	-40,000	-13,997	114,103	0
cash and cash equivalents
cash	754	3,073	-4,418	5,164	-790	-94,132	37,894	56,719	-2,831	3,275	-141	-854	1,000	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	754	3,073	-4,418	5,164	-790	-94,132	37,894	56,719	-2,831	3,275	-141	-854	1,000	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for james etty limited. Get real-time insights into james etty 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 james etty limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in LE12 area or any other competitors across 12 key performance metrics.

JAMES ETTY LIMITED group structure

James Etty Limited has no subsidiary companies.

Ultimate parent company

JAMES ETTY LIMITED

07111432

JAMES ETTY LIMITED Shareholders

james etty	55%
alison mia etty	45%

James Etty Limited currently has 1 director, Mr James Etty serving since Dec 2009.

officer	country	age	start	end	role
Mr James Etty	United Kingdom	49 years	Dec 2009	-	Director

P&L

October 2023

turnover

159.2k

+2%

operating profit

-80.8k

gross margin

80.6%

-6.68%

turnover

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

Balance Sheet

October 2023

net assets

-0.98%

total assets

169.8k

+0.15%

cash

4.7k

+0.19%

net assets

Total assets minus all liabilities

Similar Companies

Agree?

theaker estate agents ltd

sjpb properties ltd

1.5

fsb seaton ltd

paul.m.cooney limited

1.5

sk property group ltd

company number

07111432

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

December 2009

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

last accounts submitted

October 2023

address

c/o charnwood accountants, the point, granite way, loughborough, leicestershire, LE12 7TZ

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 james etty limited.

james etty limited Company Information

james etty limited Estimated Valuation

james etty limited Estimated Valuation

james etty limited Estimated Valuation

James Etty Limited Overview

James Etty Limited Health Check

JAMES ETTY LIMITED financials

james etty limited Credit Report and Business Information

James Etty Limited Competitor Analysis

james etty limited Ownership

james etty limited directors

james etty limited company details

james etty limited Charges & Mortgages

james etty limited Companies House Filings - See Documents