Cj Fashion Franchises Limited

POWER SEARCH PRICING

SOLUTIONS

cj fashion franchises limited Company Information

Dissolved

Company Number

07697867

Website

Registered Address

843 finchley road, london, NW11 8NA

Industry

Retail sale of footwear in specialised stores

Retail sale of clothing in specialised stores

Telephone

Next Accounts Due

October 2024

Group Structure

View All

Directors

David Carter-Johnson13 Years

Ingrid Carter-Johnson13 Years

View All

Shareholders

ingrid turenne carter-johnson 55%

rishi parmar 25%

View All

cj fashion franchises limited Estimated Valuation

£314.1k

Pomanda estimates the enterprise value of CJ FASHION FRANCHISES LIMITED at £314.1k based on a Turnover of £723k and 0.43x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Cj Fashion Franchises Limited is a dissolved company that was located in london, NW11 8NA with a Companies House number of 07697867. It operated in the retail sale of clothing in specialised stores sector, SIC Code 47710. Founded in July 2011, it's largest shareholder was ingrid turenne carter-johnson with a 55% stake. The last turnover for Cj Fashion Franchises Limited was estimated at £723k.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Cj Fashion Franchises Limited a 4 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 Rating4out of 5

4 Strong

3 Regular

4 Weak

Size

annual sales of £723k, make it smaller than the average company (£8.1m)

Growth

3 year (CAGR) sales growth of -1%, show it is growing at a faster rate (-4.5%)

EXPORT

Cj Fashion Franchises Limited's latest turnover from July 2022 is estimated at £723 thousand and the company has net assets of £69.4 thousand. According to their latest financial statements, Cj Fashion Franchises Limited has 9 employees and maintains cash reserves of £51.6 thousand as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Turnover	722,998	407,779	615,127	738,931	654,633	792,438	461,556	307,039	391,067	497,709	568,229
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	390,856	220,886	324,196	393,629	338,398	413,607	245,196	162,959	208,576	269,061	311,332
Gross Profit	332,143	186,893	290,931	345,302	316,235	378,830	216,360	144,080	182,491	228,648	256,897
Admin Expenses	343,036	110,923	279,914	348,707	318,045	368,904	211,312	135,022	179,080	224,659	263,495
Operating Profit	-10,893	75,970	11,017	-3,405	-1,810	9,926	5,048	9,058	3,411	3,989	-6,598
Interest Payable	1,784	3,026	1,525	0	0	0	0	0	0	0	0
Interest Receivable	1,036	92	42	203	215	90	94	46	53	72	36
Pre-Tax Profit	-11,641	73,036	9,533	-3,202	-1,595	10,016	5,143	9,104	3,463	4,061	-6,562
Tax	0	-13,877	-1,811	0	0	-1,903	-1,028	-1,821	-727	-934	0
Profit After Tax	-11,641	59,159	7,722	-3,202	-1,595	8,113	4,114	7,283	2,736	3,127	-6,562
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-11,641	59,159	7,722	-3,202	-1,595	8,113	4,114	7,283	2,736	3,127	-6,562
Employee Costs	205,555	221,654	242,622	209,487	213,797	202,682	159,753	58,763	76,269	88,837	107,404
Number Of Employees	9	10	11	10	10	10	8	3	4	5	6
EBITDA*	-9,121	77,224	11,482	-2,940	-1,686	9,926	5,048	17,852	45,057	45,635	26,252

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Tangible Assets	4,528	2,364	466	931	373	1	1	1	8,795	50,441	92,087
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	4,528	2,364	466	931	373	1	1	1	8,795	50,441	92,087
Stock & work in progress	39,230	83,336	72,257	56,929	61,411	33,305	31,625	51,407	27,684	32,904	51,240
Trade Debtors	24,242	9,609	6,361	14,121	0	0	2,709	11,818	20,528	20,259	17,391
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	713	322	7,585	188	0	0	0	0	0	0	0
Cash	51,596	114,153	68,991	14,176	39,840	46,083	25,955	11,760	6,675	14,360	14,392
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	115,781	207,420	155,194	85,414	101,251	79,388	60,289	74,985	54,887	67,523	83,023
total assets	120,309	209,784	155,660	86,345	101,624	79,389	60,290	74,986	63,682	117,964	175,110
Bank overdraft	0	10,648	50,000	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	0	24,329	41,962	0	27,399	0	0	68,302	64,281	121,299	181,572
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	50,955	55,245	41,862	72,231	56,909	60,478	49,492	0	0	0	0
total current liabilities	50,955	90,222	133,824	72,231	84,308	60,478	49,492	68,302	64,281	121,299	181,572
loans	0	38,567	0	0	0	0	0	0	0	0	0
hp & lease commitments	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
other liabilities	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	38,567	0	0	0	0	0	0	0	0	0
total liabilities	50,955	128,789	133,824	72,231	84,308	60,478	49,492	68,302	64,281	121,299	181,572
net assets	69,354	80,995	21,836	14,114	17,316	18,911	10,798	6,684	-599	-3,335	-6,462
total shareholders funds	69,354	80,995	21,836	14,114	17,316	18,911	10,798	6,684	-599	-3,335	-6,462

	Jul 2022	Jul 2021	Jul 2020	Jul 2019	Jul 2018	Jul 2017	Jul 2016	Jul 2015	Jul 2014	Jul 2013	Jul 2012
Operating Activities
Operating Profit	-10,893	75,970	11,017	-3,405	-1,810	9,926	5,048	9,058	3,411	3,989	-6,598
Depreciation	1,772	1,254	465	465	124	0	0	8,794	41,646	41,646	32,850
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-13,877	-1,811	0	0	-1,903	-1,028	-1,821	-727	-934	0
Stock	-44,106	11,079	15,328	-4,482	28,106	1,680	-19,782	23,723	-5,220	-18,336	51,240
Debtors	15,024	-4,015	-363	14,309	0	-2,709	-9,109	-8,710	269	2,868	17,391
Creditors	-24,329	-17,633	41,962	-27,399	27,399	0	-68,302	4,021	-57,018	-60,273	181,572
Accruals and Deferred Income	-4,290	13,383	-30,369	15,322	-3,569	10,986	49,492	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-8,658	52,033	6,299	-24,844	-5,962	20,038	14,101	5,039	-7,737	-104	139,193
Investing Activities
capital expenditure	-3,936	-3,152	0	-1,023	-496	0	0	0	0	0	-124,937
Change in Investments	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-3,936	-3,152	0	-1,023	-496	0	0	0	0	0	-124,937
Financing Activities
Bank loans	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
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0
Long term loans	-38,567	38,567	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	100
interest	-748	-2,934	-1,483	203	215	90	94	46	53	72	36
cash flow from financing	-39,315	35,633	-1,483	203	215	90	94	46	53	72	136
cash and cash equivalents
cash	-62,557	45,162	54,815	-25,664	-6,243	20,128	14,195	5,085	-7,685	-32	14,392
overdraft	-10,648	-39,352	50,000	0	0	0	0	0	0	0	0
change in cash	-51,909	84,514	4,815	-25,664	-6,243	20,128	14,195	5,085	-7,685	-32	14,392

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for cj fashion franchises limited. Get real-time insights into cj fashion franchises 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 cj fashion franchises limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in NW11 area or any other competitors across 12 key performance metrics.

CJ FASHION FRANCHISES LIMITED group structure

Cj Fashion Franchises Limited has no subsidiary companies.

Ultimate parent company

CJ FASHION FRANCHISES LIMITED

07697867

CJ FASHION FRANCHISES LIMITED Shareholders

ingrid turenne carter-johnson	55%
rishi parmar	25%
david james carter-johnson	20%

Cj Fashion Franchises Limited currently has 3 directors. The longest serving directors include Mr David Carter-Johnson (Jul 2011) and Mrs Ingrid Carter-Johnson (Aug 2011).

officer	country	age	start	end	role
Mr David Carter-Johnson		77 years	Jul 2011	-	Director
Mrs Ingrid Carter-Johnson	United Kingdom	76 years	Aug 2011	-	Director
Mr Rishi Parmar	England	38 years	Mar 2022	-	Director

P&L

July 2022

turnover

723k

+77%

operating profit

-10.9k

gross margin

46%

+0.24%

turnover

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

Balance Sheet

July 2022

net assets

69.4k

-0.14%

total assets

120.3k

-0.43%

cash

51.6k

-0.55%

net assets

Total assets minus all liabilities

Similar Companies

1.5

2.5

3.5

fit to dance (uk) limited

company number

07697867

Type

Private limited with Share Capital

industry

47721 - Retail sale of footwear in specialised stores

47710 - Retail sale of clothing in specialised stores

incorporation date

July 2011

ultimate parent company

None

previous names

N/A

address

843 finchley road, london, NW11 8NA

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 cj fashion franchises limited.

cj fashion franchises limited Company Information

cj fashion franchises limited Estimated Valuation

cj fashion franchises limited Estimated Valuation

cj fashion franchises limited Estimated Valuation

Cj Fashion Franchises Limited Overview

Cj Fashion Franchises Limited Health Check

CJ FASHION FRANCHISES LIMITED financials

cj fashion franchises limited Credit Report and Business Information

Cj Fashion Franchises Limited Competitor Analysis

cj fashion franchises limited Ownership

cj fashion franchises limited directors

cj fashion franchises limited company details

cj fashion franchises limited Charges & Mortgages

cj fashion franchises limited Companies House Filings - See Documents