Pomanda estimates the enterprise value of JAGO PARTNERS (LONDON) LIMITED at £445.4k based on a Turnover of £877.3k and 0.51x industry multiple (adjusted for size and gross margin).
jago partners (london) limitedEstimated Valuation
£365.7k
Pomanda estimates the enterprise value of JAGO PARTNERS (LONDON) LIMITED at £365.7k based on an EBITDA of £100.6k and a 3.63x industry multiple (adjusted for size and gross margin).
jago partners (london) limitedEstimated Valuation
£238.5k
Pomanda estimates the enterprise value of JAGO PARTNERS (LONDON) LIMITED at £238.5k based on Net Assets of £100.8k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jago Partners (london) LimitedOverview
Jago Partners (london) Limited is a live company located in london, SW8 3HE with a Companies House number of 07879469. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in December 2011, it's largest shareholder is
francis hilary kenyon jago
with a 100% stake. Jago Partners (london) Limited is a established,
small sized company, Pomanda has estimated its turnover at
£877.3k with
declining
growth in recent years.
Pomanda's financial health check has awarded Jago Partners (London) Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
5 Weak
Size
annual sales of £877.3k, make it smaller than the average company (£4.8m)
£877.3k - Jago Partners (london) Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (6.6%)
-6% - Jago Partners (london) Limited
6.6% - Industry AVG
Production
with a gross margin of 38.2%, this company has a comparable cost of product (38.2%)
38.2% - Jago Partners (london) Limited
38.2% - Industry AVG
Profitability
an operating margin of 11.1% make it more profitable than the average company (5.7%)
11.1% - Jago Partners (london) Limited
5.7% - Industry AVG
Employees
with 2 employees, this is below the industry average (27)
2 - Jago Partners (london) Limited
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
£54k - Jago Partners (london) Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £438.6k, this is more efficient (£170.9k)
£438.6k - Jago Partners (london) Limited
£170.9k - Industry AVG
Debtor Days
it gets paid by customers after 73 days, this is later than average (41 days)
73 days - Jago Partners (london) Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is slower than average (32 days)
49 days - Jago Partners (london) Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jago Partners (london) Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (22 weeks)
0 weeks - Jago Partners (london) Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 61.1%, this is a similar level of debt than the average (62.6%)
61.1% - Jago Partners (london) Limited
62.6% - Industry AVG
JAGO PARTNERS (LONDON) LIMITED financials
EXPORT
Jago Partners (London) Limited's latest turnover from December 2023 is estimated at £877.3 thousand and the company has net assets of £100.8 thousand. According to their latest financial statements, Jago Partners (London) Limited has 2 employees and maintains cash reserves of £379 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Turnover
877,261
688,006
571,969
1,049,308
750,587
615,132
883,859
1,025,557
611,076
2,830,163
1,466,658
1,539,738
Other Income Or Grants
Cost Of Sales
542,369
425,014
358,856
659,363
468,413
386,094
552,993
636,689
388,860
1,830,721
956,312
986,969
Gross Profit
334,892
262,991
213,113
389,945
282,173
229,039
330,866
388,868
222,217
999,442
510,346
552,769
Admin Expenses
237,974
211,378
268,728
386,660
319,762
325,091
239,884
126,252
326,806
967,913
545,365
538,381
Operating Profit
96,918
51,613
-55,615
3,285
-37,589
-96,052
90,982
262,616
-104,589
31,529
-35,019
14,388
Interest Payable
3,646
1,102
1,034
1,525
349
637
9
Interest Receivable
70
225
17
13
189
221
231
138
630
737
476
246
Pre-Tax Profit
93,343
47,704
-58,694
1,773
-37,400
-95,831
91,214
262,754
-103,959
32,266
-34,543
14,634
Tax
-23,336
-9,064
-337
-17,331
-52,551
-6,776
-3,512
Profit After Tax
70,007
38,640
-58,694
1,436
-37,400
-95,831
73,883
210,203
-103,959
25,490
-34,543
11,122
Dividends Paid
Retained Profit
70,007
38,640
-58,694
1,436
-37,400
-95,831
73,883
210,203
-103,959
25,490
-34,543
11,122
Employee Costs
108,009
153,949
195,041
185,506
229,849
177,032
251,802
190,246
208,191
789,569
411,362
440,934
Number Of Employees
2
3
4
4
5
4
6
5
5
19
10
11
EBITDA*
100,648
54,156
-53,098
7,585
-33,375
-92,493
98,050
269,716
-90,260
46,819
-22,221
22,125
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Tangible Assets
1,411
5,161
6,555
7,777
8,979
7,521
7,959
6,840
12,269
24,801
33,908
42,881
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,411
5,161
6,555
7,777
8,979
7,521
7,959
6,840
12,269
24,801
33,908
42,881
Stock & work in progress
Trade Debtors
177,148
121,616
91,420
229,264
136,566
120,446
191,356
198,941
97,138
282,873
129,053
218,372
Group Debtors
78
110
214
Misc Debtors
80,360
64,314
46,987
5,568
23,262
40,998
35,926
27,969
45,434
Cash
379
2,300
10,547
3,137
22,704
27,728
31,118
61,325
49,017
202,792
92,057
98,398
misc current assets
total current assets
257,887
188,230
148,954
237,969
182,532
189,250
258,510
288,449
191,589
485,665
221,110
316,770
total assets
259,298
193,391
155,509
245,746
191,511
196,771
266,469
295,289
203,858
510,466
255,018
359,651
Bank overdraft
Bank loan
11,111
11,111
11,111
6,312
Trade Creditors
74,163
67,627
46,125
37,912
33,687
23,434
3,980
65,089
47,595
503,356
278,064
167,354
Group/Directors Accounts
16,407
16,407
14,658
14,596
other short term finances
hp & lease commitments
other current liabilities
57,261
39,443
50,631
91,209
92,337
85,354
78,721
120,517
255,780
total current liabilities
142,535
134,588
124,274
150,091
140,620
108,788
82,701
185,606
303,375
503,356
278,064
167,354
loans
15,741
26,852
37,963
43,689
hp & lease commitments
Accruals and Deferred Income
other liabilities
180,800
provisions
268
1,204
1,165
1,165
1,526
1,218
1,172
970
1,973
4,641
total long term liabilities
16,009
28,056
39,128
44,854
1,526
1,218
1,172
970
1,973
4,641
180,800
total liabilities
158,544
162,644
163,402
194,945
142,146
110,006
83,873
186,576
305,348
507,997
278,064
348,154
net assets
100,754
30,747
-7,893
50,801
49,365
86,765
182,596
108,713
-101,490
2,469
-23,046
11,497
total shareholders funds
100,754
30,747
-7,893
50,801
49,365
86,765
182,596
108,713
-101,490
2,469
-23,046
11,497
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Sep 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Operating Activities
Operating Profit
96,918
51,613
-55,615
3,285
-37,589
-96,052
90,982
262,616
-104,589
31,529
-35,019
14,388
Depreciation
3,730
2,543
2,517
4,300
4,214
3,559
7,068
7,100
14,329
15,290
12,798
7,737
Amortisation
Tax
-23,336
-9,064
-337
-17,331
-52,551
-6,776
-3,512
Stock
Debtors
71,578
47,523
-96,425
75,004
-1,694
-65,870
268
84,552
-140,301
153,820
-89,319
218,372
Creditors
6,536
21,502
8,213
4,225
10,253
19,454
-61,109
17,494
-455,761
225,292
110,710
167,354
Accruals and Deferred Income
17,818
-11,188
-40,578
-1,128
6,983
6,633
-41,796
-135,263
255,780
Deferred Taxes & Provisions
-936
39
-361
308
46
202
-1,003
-2,668
4,641
Cash flow from operations
29,152
7,922
10,962
-65,020
-14,137
-490
-22,252
13,841
-152,608
116,156
177,808
-32,405
Investing Activities
capital expenditure
20
-1,149
-1,295
-3,098
-5,672
-3,121
-8,187
-1,671
-1,797
-6,183
-3,825
-50,618
Change in Investments
cash flow from investments
20
-1,149
-1,295
-3,098
-5,672
-3,121
-8,187
-1,671
-1,797
-6,183
-3,825
-50,618
Financing Activities
Bank loans
4,799
6,312
Group/Directors Accounts
-16,407
1,749
62
14,596
Other Short Term Loans
Long term loans
-11,111
-11,111
-5,726
43,689
Hire Purchase and Lease Commitments
other long term liabilities
-180,800
180,800
share issue
25
375
interest
-3,576
-877
-1,017
-1,512
189
-128
-406
129
630
737
476
246
cash flow from financing
-31,094
-11,988
-195
48,551
14,785
-128
-406
129
630
762
-180,324
181,421
cash and cash equivalents
cash
-1,921
-8,247
7,410
-19,567
-5,024
-3,390
-30,207
12,308
-153,775
110,735
-6,341
98,398
overdraft
change in cash
-1,921
-8,247
7,410
-19,567
-5,024
-3,390
-30,207
12,308
-153,775
110,735
-6,341
98,398
jago partners (london) limited 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 jago partners (london) limited. Get real-time insights into jago partners (london) limited's credit score, group structure and payment trends.
Perform a competitor analysis for jago partners (london) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in SW8 area or any other competitors across 12 key performance metrics.
jago partners (london) limited Ownership
JAGO PARTNERS (LONDON) LIMITED group structure
Jago Partners (London) Limited has no subsidiary companies.
Ultimate parent company
JAGO PARTNERS (LONDON) LIMITED
07879469
JAGO PARTNERS (LONDON) LIMITED Shareholders
The sole shareholder of Jago Partners (London) Limited is Francis Hilary Kenyon Jago.
francis hilary kenyon jago
100%
jago partners (london) limited directors
Jago Partners (London) Limited currently has 1 director, Mr Francis Jago serving since Dec 2011.
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 jago partners (london) limited.
jago partners (london) 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 JAGO PARTNERS (LONDON) LIMITED. This can take several minutes, an email will notify you when this has completed.
jago partners (london) limitedCompanies House Filings - See Documents
