Pomanda estimates the enterprise value of JON WEDGE LTD at £580.2k based on a Turnover of £798.9k and 0.73x industry multiple (adjusted for size and gross margin).
jon wedge ltdEstimated Valuation
£318.9k
Pomanda estimates the enterprise value of JON WEDGE LTD at £318.9k based on an EBITDA of £68.5k and a 4.66x industry multiple (adjusted for size and gross margin).
jon wedge ltdEstimated Valuation
£1.6m
Pomanda estimates the enterprise value of JON WEDGE LTD at £1.6m based on Net Assets of £507k and 3.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jon Wedge LtdOverview
Jon Wedge Ltd is a live company located in london, N3 1XW with a Companies House number of 08972280. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in April 2014, it's largest shareholder is
bridge uk bidco limited
with a 100% stake. Jon Wedge Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£798.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Jon Wedge Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
3 Weak
Size
annual sales of £798.9k, make it larger than the average company (£182.3k)
£798.9k - Jon Wedge Ltd
£182.3k - Industry AVG
Growth
3 year (CAGR) sales growth of 107%, show it is growing at a faster rate (8.4%)
107% - Jon Wedge Ltd
8.4% - Industry AVG
Production
with a gross margin of 50.7%, this company has a higher cost of product (93.2%)
50.7% - Jon Wedge Ltd
93.2% - Industry AVG
Profitability
an operating margin of 8.6% make it as profitable than the average company (10.4%)
8.6% - Jon Wedge Ltd
10.4% - Industry AVG
Employees
with 1 employees, this is below the industry average (3)
1 - Jon Wedge Ltd
3 - Industry AVG
Pay Structure
on an average salary of £34.8k, the company has an equivalent pay structure (£34.8k)
£34.8k - Jon Wedge Ltd
£34.8k - Industry AVG
Efficiency
resulting in sales per employee of £798.9k, this is more efficient (£76.5k)
£798.9k - Jon Wedge Ltd
£76.5k - Industry AVG
Debtor Days
it gets paid by customers after 231 days, this is later than average (77 days)
231 days - Jon Wedge Ltd
77 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Jon Wedge Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jon Wedge Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jon Wedge Ltd
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Jon Wedge Ltd
- - Industry AVG
JON WEDGE LTD financials
EXPORT
Jon Wedge Ltd's latest turnover from March 2024 is estimated at £798.9 thousand and the company has net assets of £507 thousand. According to their latest financial statements, Jon Wedge Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Turnover
798,871
387,424
177,851
90,004
61,287
25,956
125,745
97,323
33,099
4,257
Other Income Or Grants
Cost Of Sales
393,947
190,832
86,252
41,217
27,199
10,846
50,913
37,205
15,266
1,658
Gross Profit
404,924
196,591
91,599
48,787
34,088
15,110
74,832
60,118
17,832
2,598
Admin Expenses
336,463
-142,009
-48,592
11,312
-8,423
13,117
73,581
60,263
18,677
1,048
Operating Profit
68,461
338,600
140,191
37,475
42,511
1,993
1,251
-145
-845
1,550
Interest Payable
Interest Receivable
14
94
66
Pre-Tax Profit
68,461
338,600
140,191
37,475
42,511
1,993
1,251
-131
-751
1,616
Tax
-17,115
-64,334
-26,636
-7,120
-8,077
-379
-238
-339
Profit After Tax
51,346
274,266
113,555
30,355
34,434
1,614
1,013
-131
-751
1,277
Dividends Paid
Retained Profit
51,346
274,266
113,555
30,355
34,434
1,614
1,013
-131
-751
1,277
Employee Costs
34,829
33,094
30,630
26,575
28,003
33,235
56,143
28,561
27,015
26,203
Number Of Employees
1
1
1
1
1
1
2
1
1
1
EBITDA*
68,461
338,600
140,191
37,475
42,511
1,993
1,251
-145
-845
1,550
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Tangible Assets
261,654
225,564
41,001
41,001
39,001
66,002
27,001
Intangible Assets
Investments & Other
27,001
25,001
Debtors (Due After 1 year)
Total Fixed Assets
261,654
225,564
41,001
41,001
39,001
66,002
27,001
27,001
25,001
Stock & work in progress
Trade Debtors
506,978
247,229
117,224
55,042
28,473
11,903
54,831
36,239
10,454
Group Debtors
Misc Debtors
Cash
10,900
26,503
misc current assets
total current assets
506,978
247,229
117,224
55,042
28,473
11,903
54,831
36,239
21,354
26,503
total assets
506,978
508,883
342,788
96,043
69,474
50,904
120,833
63,240
48,355
51,504
Bank overdraft
Bank loan
Trade Creditors
53,251
161,422
28,232
32,018
47,882
119,425
62,845
47,729
50,127
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
53,251
161,422
28,232
32,018
47,882
119,425
62,845
47,729
50,127
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
53,251
161,422
28,232
32,018
47,882
119,425
62,845
47,729
50,127
net assets
506,978
455,632
181,366
67,811
37,456
3,022
1,408
395
626
1,377
total shareholders funds
506,978
455,632
181,366
67,811
37,456
3,022
1,408
395
626
1,377
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Operating Activities
Operating Profit
68,461
338,600
140,191
37,475
42,511
1,993
1,251
-145
-845
1,550
Depreciation
Amortisation
Tax
-17,115
-64,334
-26,636
-7,120
-8,077
-379
-238
-339
Stock
Debtors
259,749
130,005
62,182
26,569
16,570
-42,928
18,592
25,785
10,454
Creditors
-53,251
-108,171
133,190
-3,786
-15,864
-71,543
56,580
15,116
-2,398
50,127
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-261,654
36,090
184,563
2,000
-27,001
39,001
-10,814
-13,697
51,338
Investing Activities
capital expenditure
261,654
-36,090
-184,563
-2,000
27,001
-39,001
-27,001
Change in Investments
-27,001
2,000
25,001
cash flow from investments
261,654
-36,090
-184,563
-2,000
27,001
-39,001
-2,000
-25,001
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-100
100
interest
14
94
66
cash flow from financing
-86
94
166
cash and cash equivalents
cash
-10,900
-15,603
26,503
overdraft
change in cash
-10,900
-15,603
26,503
jon wedge 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 jon wedge ltd. Get real-time insights into jon wedge ltd's credit score, group structure and payment trends.
Perform a competitor analysis for jon wedge ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in N 3 area or any other competitors across 12 key performance metrics.
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 found 1 charges/mortgages relating to jon wedge ltd. Currently there are 0 open charges and 1 have been satisfied in the past.
jon wedge 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 JON WEDGE LTD. This can take several minutes, an email will notify you when this has completed.
jon wedge ltdCompanies House Filings - See Documents
