jigsaw web design ltd
jigsaw web design ltd Company Information
Company Number
07989360
Next Accounts
Dec 2024
Industry
Computer consultancy activities
Shareholders
johanna margaret peevor
samuel leonard peevor
View AllGroup Structure
View All
Contact
Registered Address
lower house far moor lane, redditch, B98 0GG
Website
www.completethejigsaw.comjigsaw web design ltd Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW WEB DESIGN LTD at £899 based on a Turnover of £1.3k and 0.7x industry multiple (adjusted for size and gross margin).
jigsaw web design ltd Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW WEB DESIGN LTD at £4.6k based on an EBITDA of £916 and a 5.07x industry multiple (adjusted for size and gross margin).
jigsaw web design ltd Estimated Valuation
Pomanda estimates the enterprise value of JIGSAW WEB DESIGN LTD at £426 based on Net Assets of £192 and 2.22x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jigsaw Web Design Ltd Overview
Jigsaw Web Design Ltd is a live company located in redditch, B98 0GG with a Companies House number of 07989360. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in March 2012, it's largest shareholder is johanna margaret peevor with a 33.3% stake. Jigsaw Web Design Ltd is a established, micro sized company, Pomanda has estimated its turnover at £1.3k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Jigsaw Web Design Ltd Health Check
Pomanda's financial health check has awarded Jigsaw Web Design Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
1 Strong
3 Regular
5 Weak
Size
annual sales of £1.3k, make it smaller than the average company (£855.6k)
- Jigsaw Web Design Ltd
£855.6k - Industry AVG
Growth
3 year (CAGR) sales growth of -70%, show it is growing at a slower rate (4.7%)
- Jigsaw Web Design Ltd
4.7% - Industry AVG
Production
with a gross margin of 48.1%, this company has a comparable cost of product (48.1%)
- Jigsaw Web Design Ltd
48.1% - Industry AVG
Profitability
an operating margin of 32.4% make it more profitable than the average company (7.7%)
- Jigsaw Web Design Ltd
7.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (9)
- Jigsaw Web Design Ltd
9 - Industry AVG
Pay Structure
on an average salary of £53.4k, the company has an equivalent pay structure (£53.4k)
- Jigsaw Web Design Ltd
£53.4k - Industry AVG
Efficiency
resulting in sales per employee of £1.3k, this is less efficient (£123.4k)
- Jigsaw Web Design Ltd
£123.4k - Industry AVG
Debtor Days
it gets paid by customers after 67 days, this is near the average (67 days)
- Jigsaw Web Design Ltd
67 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Jigsaw Web Design Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Jigsaw Web Design Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jigsaw Web Design Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 99.3%, this is a higher level of debt than the average (57.4%)
99.3% - Jigsaw Web Design Ltd
57.4% - Industry AVG
JIGSAW WEB DESIGN LTD financials
Jigsaw Web Design Ltd's latest turnover from March 2023 is estimated at £1.3 thousand and the company has net assets of £192. According to their latest financial statements, we estimate that Jigsaw Web Design Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||||
| Other Income Or Grants | |||||||||||
| Cost Of Sales | |||||||||||
| Gross Profit | |||||||||||
| Admin Expenses | |||||||||||
| Operating Profit | |||||||||||
| Interest Payable | |||||||||||
| Interest Receivable | |||||||||||
| Pre-Tax Profit | |||||||||||
| Tax | |||||||||||
| Profit After Tax | |||||||||||
| Dividends Paid | |||||||||||
| Retained Profit | |||||||||||
| Employee Costs | |||||||||||
| Number Of Employees | 1 | 1 | |||||||||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1,894 | 0 | 227 | 460 | 587 | 575 | 1,574 | 5,839 | 3,799 | 1,614 | 2,083 |
| 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 | 1,894 | 0 | 227 | 460 | 587 | 575 | 1,574 | 5,839 | 3,799 | 1,614 | 2,083 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 238 | 3,356 | 1,301 | 1,803 | 2,156 | 7,424 | 4,881 | 8,922 | 3,735 | 2,467 | 1,567 |
| Group Debtors | 26,279 | 26,246 | 23,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 3,096 | 7,827 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 2,327 | 4,169 | 134 | 1,571 | 0 | 489 | 152 | 70 | 70 | 249 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 26,517 | 31,929 | 29,150 | 5,033 | 11,554 | 7,424 | 5,370 | 9,074 | 3,805 | 2,537 | 1,816 |
| total assets | 28,411 | 31,929 | 29,377 | 5,493 | 12,141 | 7,999 | 6,944 | 14,913 | 7,604 | 4,151 | 3,899 |
| Bank overdraft | 5,257 | 4,202 | 3,749 | 522 | 513 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 0 | 7,887 | 6,834 | 13,360 | 7,503 | 4,045 | 2,484 |
| Group/Directors Accounts | 16,900 | 18,674 | 15,351 | 407 | 8,663 | 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 | 6,062 | 8,841 | 10,112 | 4,242 | 2,414 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 28,219 | 31,717 | 29,212 | 5,171 | 11,590 | 7,887 | 6,834 | 13,360 | 7,503 | 4,045 | 2,484 |
| loans | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 28,219 | 31,717 | 29,212 | 5,171 | 11,590 | 7,887 | 6,834 | 13,360 | 7,503 | 4,045 | 2,484 |
| net assets | 192 | 212 | 165 | 322 | 551 | 112 | 110 | 1,553 | 101 | 106 | 1,415 |
| total shareholders funds | 192 | 212 | 165 | 322 | 551 | 112 | 110 | 1,553 | 101 | 106 | 1,415 |
| Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Profit | |||||||||||
| Depreciation | 501 | 227 | 312 | 286 | 685 | 598 | 2,250 | 1,272 | 1,007 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | |||||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | -3,085 | 4,621 | 20,082 | -5,084 | 2,559 | 2,543 | -4,041 | 5,187 | 1,268 | 900 | 1,567 |
| Creditors | 0 | 0 | 0 | 0 | -7,887 | 1,053 | -6,526 | 5,857 | 3,458 | 1,561 | 2,484 |
| Accruals and Deferred Income | -2,779 | -1,271 | 5,870 | 1,828 | 2,414 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||||
| Investing Activities | |||||||||||
| capital expenditure | |||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||||
| Financing Activities | |||||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | -1,774 | 3,323 | 14,944 | -8,256 | 8,663 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 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 |
| 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 | |||||||||||
| interest | |||||||||||
| cash flow from financing | |||||||||||
| cash and cash equivalents | |||||||||||
| cash | -2,327 | -1,842 | 4,035 | -1,437 | 1,571 | -489 | 337 | 82 | 0 | -179 | 249 |
| overdraft | 1,055 | 453 | 3,227 | 9 | 513 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -3,382 | -2,295 | 808 | -1,446 | 1,058 | -489 | 337 | 82 | 0 | -179 | 249 |
jigsaw web design ltd Credit Report and Business Information
Jigsaw Web Design Ltd Competitor Analysis
Perform a competitor analysis for jigsaw web design ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in B98 area or any other competitors across 12 key performance metrics.
jigsaw web design ltd Ownership
JIGSAW WEB DESIGN LTD group structure
Jigsaw Web Design Ltd has no subsidiary companies.
Ultimate parent company
JIGSAW WEB DESIGN LTD
07989360
jigsaw web design ltd directors
Jigsaw Web Design Ltd currently has 2 directors. The longest serving directors include Mrs Johanna Peevor (Mar 2012) and Mr Richard Peevor (Mar 2022).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Johanna Peevor | England | 48 years | Mar 2012 | - | Director |
| Mr Richard Peevor | England | 53 years | Mar 2022 | - | Director |
P&L
March 2023turnover
1.3k
-93%
operating profit
415.3
0%
gross margin
48.1%
+4.67%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2023net assets
192
-0.09%
total assets
28.4k
-0.11%
cash
0
-1%
net assets
Total assets minus all liabilities
Similar Companies
jigsaw web design ltd company details
company number
07989360
Type
Private limited with Share Capital
industry
62020 - Computer consultancy activities
incorporation date
March 2012
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
March 2023
previous names
N/A
accountant
-
auditor
-
address
lower house far moor lane, redditch, B98 0GG
Bank
-
Legal Advisor
-
jigsaw web design 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 jigsaw web design ltd.
jigsaw web design ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
