Pomanda estimates the enterprise value of JONES KINVIG LAWYERS LTD at £387.4k based on a Turnover of £654.5k and 0.59x industry multiple (adjusted for size and gross margin).
jones kinvig lawyers ltdEstimated Valuation
£2.2m
Pomanda estimates the enterprise value of JONES KINVIG LAWYERS LTD at £2.2m based on an EBITDA of £699k and a 3.2x industry multiple (adjusted for size and gross margin).
jones kinvig lawyers ltdEstimated Valuation
£4.8m
Pomanda estimates the enterprise value of JONES KINVIG LAWYERS LTD at £4.8m based on Net Assets of £2.9m and 1.67x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jones Kinvig Lawyers LtdOverview
Jones Kinvig Lawyers Ltd is a live company located in birkenhead, CH41 5BP with a Companies House number of 07842289. It operates in the solicitors sector, SIC Code 69102. Founded in November 2011, it's largest shareholder is
gareth scott king
with a 50% stake. Jones Kinvig Lawyers Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£654.5k with
high
growth in recent years.
Pomanda's financial health check has awarded Jones Kinvig Lawyers Ltd a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
2 Regular
3 Weak
Size
annual sales of £654.5k, make it smaller than the average company (£1.2m)
£654.5k - Jones Kinvig Lawyers Ltd
£1.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (6.4%)
20% - Jones Kinvig Lawyers Ltd
6.4% - Industry AVG
Production
with a gross margin of 68.8%, this company has a comparable cost of product (68.8%)
68.8% - Jones Kinvig Lawyers Ltd
68.8% - Industry AVG
Profitability
an operating margin of 106.6% make it more profitable than the average company (10%)
106.6% - Jones Kinvig Lawyers Ltd
10% - Industry AVG
Employees
with 4 employees, this is below the industry average (17)
4 - Jones Kinvig Lawyers Ltd
17 - Industry AVG
Pay Structure
on an average salary of £39.2k, the company has an equivalent pay structure (£39.2k)
£39.2k - Jones Kinvig Lawyers Ltd
£39.2k - Industry AVG
Efficiency
resulting in sales per employee of £163.6k, this is more efficient (£74.9k)
£163.6k - Jones Kinvig Lawyers Ltd
£74.9k - Industry AVG
Debtor Days
it gets paid by customers after 138 days, this is later than average (68 days)
138 days - Jones Kinvig Lawyers Ltd
68 days - Industry AVG
Creditor Days
its suppliers are paid after 114 days, this is slower than average (31 days)
114 days - Jones Kinvig Lawyers Ltd
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jones Kinvig Lawyers Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 86 weeks, this is more cash available to meet short term requirements (22 weeks)
86 weeks - Jones Kinvig Lawyers Ltd
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12.7%, this is a lower level of debt than the average (53%)
12.7% - Jones Kinvig Lawyers Ltd
53% - Industry AVG
JONES KINVIG LAWYERS LTD financials
EXPORT
Jones Kinvig Lawyers Ltd's latest turnover from November 2023 is estimated at £654.5 thousand and the company has net assets of £2.9 million. According to their latest financial statements, Jones Kinvig Lawyers Ltd has 4 employees and maintains cash reserves of £690.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Turnover
654,539
682,675
495,045
375,894
367,563
386,813
404,992
904,804
872,695
1,350,393
1,802,134
674,710
Other Income Or Grants
Cost Of Sales
204,115
205,994
203,923
185,767
137,191
128,863
122,642
264,109
351,539
519,594
790,461
265,899
Gross Profit
450,424
476,681
291,122
190,127
230,372
257,950
282,350
640,695
521,156
830,799
1,011,673
408,811
Admin Expenses
-247,135
31,747
-192,356
-196,677
6,075
-46,065
-158,885
1,517,402
-17,746
216,496
459,296
480,811
Operating Profit
697,559
444,934
483,478
386,804
224,297
304,015
441,235
-876,707
538,902
614,303
552,377
-72,000
Interest Payable
183
183
Interest Receivable
42,251
41,647
1,326
768
6,990
7,715
6,530
3,874
6,349
3,937
1,215
74
Pre-Tax Profit
739,809
486,580
484,804
387,572
231,104
311,547
447,764
-872,833
545,251
618,241
553,592
-71,926
Tax
-184,952
-92,450
-92,113
-73,639
-43,910
-59,194
-85,075
-109,050
-129,831
-127,326
Profit After Tax
554,857
394,130
392,691
313,933
187,194
252,353
362,689
-872,833
436,201
488,410
426,266
-71,926
Dividends Paid
Retained Profit
554,857
394,130
392,691
313,933
187,194
252,353
362,689
-872,833
436,201
488,410
426,266
-71,926
Employee Costs
156,962
143,587
99,795
65,464
68,786
64,114
60,200
484,781
492,520
731,160
1,062,595
399,956
Number Of Employees
4
4
3
2
2
2
2
16
16
25
35
13
EBITDA*
698,958
446,654
483,557
386,833
224,333
304,060
441,269
-873,943
543,399
618,665
556,418
-69,990
* Earnings Before Interest, Tax, Depreciation and Amortisation
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Tangible Assets
6,346
7,745
1,382
117
146
182
136
170
2,934
7,431
10,197
14,238
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
6,346
7,745
1,382
117
146
182
136
170
2,934
7,431
10,197
14,238
Stock & work in progress
Trade Debtors
248,683
255,253
188,418
136,657
142,225
132,929
155,164
197,524
206,234
244,982
349,427
104,341
Group Debtors
Misc Debtors
2,333,629
1,464,832
178,217
783,902
661,131
47,623
15,356
17,158
15,092
Cash
690,500
919,052
1,857,396
794,692
740,516
1,123,360
933,881
1,677,956
1,421,363
1,118,242
456,701
29,433
misc current assets
total current assets
3,272,812
2,639,137
2,224,031
1,715,251
1,543,872
1,303,912
1,104,401
1,892,638
1,642,689
1,363,224
806,128
133,774
total assets
3,279,158
2,646,882
2,225,413
1,715,368
1,544,018
1,304,094
1,104,537
1,892,808
1,645,623
1,370,655
816,325
148,012
Bank overdraft
5,426
Bank loan
Trade Creditors
64,026
111,587
74,886
48,209
67,856
74,938
80,030
104,447
135,899
527,903
461,983
219,936
Group/Directors Accounts
62,774
43,476
630,120
other short term finances
hp & lease commitments
other current liabilities
351,165
226,185
235,547
144,870
267,806
139,794
212,222
752,121
230,771
total current liabilities
415,191
337,772
310,433
193,079
335,662
282,932
335,728
1,486,688
366,670
527,903
461,983
219,936
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
415,191
337,772
310,433
193,079
335,662
282,932
335,728
1,486,688
366,670
527,903
461,983
219,936
net assets
2,863,967
2,309,110
1,914,980
1,522,289
1,208,356
1,021,162
768,809
406,120
1,278,953
842,752
354,342
-71,924
total shareholders funds
2,863,967
2,309,110
1,914,980
1,522,289
1,208,356
1,021,162
768,809
406,120
1,278,953
842,752
354,342
-71,924
Nov 2023
Nov 2022
Nov 2021
Nov 2020
Nov 2019
Nov 2018
Nov 2017
Nov 2016
Nov 2015
Nov 2014
Nov 2013
Nov 2012
Operating Activities
Operating Profit
697,559
444,934
483,478
386,804
224,297
304,015
441,235
-876,707
538,902
614,303
552,377
-72,000
Depreciation
1,399
1,720
79
29
36
45
34
2,764
4,497
4,362
4,041
2,010
Amortisation
Tax
-184,952
-92,450
-92,113
-73,639
-43,910
-59,194
-85,075
-109,050
-129,831
-127,326
Stock
Debtors
862,227
1,353,450
-553,924
117,203
622,804
10,032
-44,162
-6,644
-23,656
-104,445
245,086
104,341
Creditors
-47,561
36,701
26,677
-19,647
-7,082
-5,092
-24,417
-31,452
-392,004
65,920
242,047
219,936
Accruals and Deferred Income
124,980
-9,362
90,677
-122,936
128,012
-72,428
-539,899
521,350
230,771
Deferred Taxes & Provisions
Cash flow from operations
-270,802
-971,907
1,062,722
53,408
-321,451
157,314
-163,960
-377,401
296,772
659,199
426,053
45,605
Investing Activities
capital expenditure
-8,083
-1,344
-91
-1,596
-16,248
Change in Investments
cash flow from investments
-8,083
-1,344
-91
-1,596
-16,248
Financing Activities
Bank loans
Group/Directors Accounts
-62,774
19,298
-586,644
630,120
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
2
interest
42,251
41,647
1,326
768
6,807
7,532
6,530
3,874
6,349
3,937
1,215
74
cash flow from financing
42,251
41,647
1,326
768
-55,967
26,830
-580,114
633,994
6,349
3,937
1,215
76
cash and cash equivalents
cash
-228,552
-938,344
1,062,704
54,176
-382,844
189,479
-744,075
256,593
303,121
661,541
427,268
29,433
overdraft
-5,426
5,426
change in cash
-228,552
-938,344
1,062,704
54,176
-377,418
184,053
-744,075
256,593
303,121
661,541
427,268
29,433
jones kinvig lawyers ltd 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 jones kinvig lawyers ltd. Get real-time insights into jones kinvig lawyers ltd's credit score, group structure and payment trends.
Perform a competitor analysis for jones kinvig lawyers ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in CH41 area or any other competitors across 12 key performance metrics.
jones kinvig lawyers ltd Ownership
JONES KINVIG LAWYERS LTD group structure
Jones Kinvig Lawyers Ltd has no subsidiary companies.
Ultimate parent company
JONES KINVIG LAWYERS LTD
07842289
JONES KINVIG LAWYERS LTD Shareholders
The largest shareholders in Jones Kinvig Lawyers Ltd include Gareth Scott King and Gerard Charles Jones.
gareth scott king
50%
gerard charles jones
50%
jones kinvig lawyers ltd directors
Jones Kinvig Lawyers Ltd currently has 2 directors.
The longest serving directors include
Mr Gareth Kinvig (Nov 2011) and
Mr Gerard Jones (Nov 2011).
third floor offices, hamilton square, birkenhead, merseyside, CH41 5BP
Bank
-
Legal Advisor
-
jones kinvig lawyers ltd 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 jones kinvig lawyers ltd.
jones kinvig lawyers ltd 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 JONES KINVIG LAWYERS LTD. This can take several minutes, an email will notify you when this has completed.
jones kinvig lawyers ltdCompanies House Filings - See Documents
