Pomanda estimates the enterprise value of J MCPHERSON LEGAL COSTING LIMITED at £430.3k based on a Turnover of £936.4k and 0.46x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of J MCPHERSON LEGAL COSTING LIMITED at £169k based on an EBITDA of £63.6k and a 2.66x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of J MCPHERSON LEGAL COSTING LIMITED at £817.8k based on Net Assets of £470.8k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J Mcpherson Legal Costing LimitedOverview
J Mcpherson Legal Costing Limited is a live company located in kent, TN9 1BE with a Companies House number of 09459702. It operates in the activities of patent and copyright agents sector, SIC Code 69109. Founded in February 2015, it's largest shareholder is
james compton-mcpherson
with a 100% stake. J Mcpherson Legal Costing Limited is a established,
small sized company, Pomanda has estimated its turnover at
£936.4k with
high
growth in recent years.
Pomanda's financial health check has awarded J Mcpherson Legal Costing Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
1 Regular
4 Weak
Size
annual sales of £936.4k, make it larger than the average company (£624.9k)
£936.4k - J Mcpherson Legal Costing Limited
£624.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 20%, show it is growing at a faster rate (7.9%)
20% - J Mcpherson Legal Costing Limited
7.9% - Industry AVG
Production
with a gross margin of 28.2%, this company has a higher cost of product (51.3%)
28.2% - J Mcpherson Legal Costing Limited
51.3% - Industry AVG
Profitability
an operating margin of 6.8% make it less profitable than the average company (9.3%)
6.8% - J Mcpherson Legal Costing Limited
9.3% - Industry AVG
Employees
with 1 employees, this is below the industry average (7)
1 - J Mcpherson Legal Costing Limited
7 - Industry AVG
Pay Structure
on an average salary of £33.8k, the company has an equivalent pay structure (£33.8k)
£33.8k - J Mcpherson Legal Costing Limited
£33.8k - Industry AVG
Efficiency
resulting in sales per employee of £936.4k, this is more efficient (£70.3k)
£936.4k - J Mcpherson Legal Costing Limited
£70.3k - Industry AVG
Debtor Days
it gets paid by customers after 212 days, this is later than average (51 days)
212 days - J Mcpherson Legal Costing Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 41 days, this is slower than average (15 days)
41 days - J Mcpherson Legal Costing Limited
15 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - J Mcpherson Legal Costing Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - J Mcpherson Legal Costing Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 14.1%, this is a lower level of debt than the average (48.1%)
14.1% - J Mcpherson Legal Costing Limited
48.1% - Industry AVG
J MCPHERSON LEGAL COSTING LIMITED financials
EXPORT
J Mcpherson Legal Costing Limited's latest turnover from March 2024 is estimated at £936.4 thousand and the company has net assets of £470.8 thousand. According to their latest financial statements, J Mcpherson Legal Costing Limited 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
Turnover
936,414
639,622
561,005
545,744
516,428
421,044
337,735
213,329
175,758
Other Income Or Grants
Cost Of Sales
672,385
434,930
399,577
346,274
343,064
271,715
217,853
132,304
105,576
Gross Profit
264,028
204,691
161,428
199,470
173,364
149,329
119,881
81,026
70,182
Admin Expenses
200,447
107,766
112,619
137,200
106,474
75,757
51,581
28,554
15,830
Operating Profit
63,581
96,925
48,809
62,270
66,890
73,572
68,300
52,472
54,352
Interest Payable
Interest Receivable
48
95
Pre-Tax Profit
63,581
96,925
48,809
62,270
66,890
73,572
68,300
52,520
54,448
Tax
-15,895
-18,416
-9,274
-11,831
-12,709
-13,979
-12,977
-10,504
-10,889
Profit After Tax
47,686
78,509
39,535
50,439
54,181
59,593
55,323
42,016
43,558
Dividends Paid
Retained Profit
47,686
78,509
39,535
50,439
54,181
59,593
55,323
42,016
43,558
Employee Costs
33,828
31,607
28,669
28,378
29,168
29,106
28,824
30,945
62,300
Number Of Employees
1
1
1
1
1
1
1
1
2
EBITDA*
63,581
96,925
48,809
62,270
66,890
73,572
68,300
52,472
54,519
* 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
Tangible Assets
3,042
2,167
2,889
1,855
2,473
3,297
1,518
2,027
499
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
3,042
2,167
2,889
1,855
2,473
3,297
1,518
2,027
499
Stock & work in progress
Trade Debtors
544,766
483,408
392,381
374,218
314,254
248,804
215,978
126,521
49,728
Group Debtors
Misc Debtors
Cash
38,116
misc current assets
total current assets
544,766
483,408
392,381
374,218
314,254
248,804
215,978
126,521
87,844
total assets
547,808
485,575
395,270
376,073
316,727
252,101
217,496
128,548
88,343
Bank overdraft
Bank loan
Trade Creditors
76,968
62,421
50,625
70,963
62,056
51,611
76,599
42,974
44,685
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
76,968
62,421
50,625
70,963
62,056
51,611
76,599
42,974
44,685
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
76,968
62,421
50,625
70,963
62,056
51,611
76,599
42,974
44,685
net assets
470,840
423,154
344,645
305,110
254,671
200,490
140,897
85,574
43,658
total shareholders funds
470,840
423,154
344,645
305,110
254,671
200,490
140,897
85,574
43,658
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Operating Activities
Operating Profit
63,581
96,925
48,809
62,270
66,890
73,572
68,300
52,472
54,352
Depreciation
167
Amortisation
Tax
-15,895
-18,416
-9,274
-11,831
-12,709
-13,979
-12,977
-10,504
-10,889
Stock
Debtors
61,358
91,027
18,163
59,964
65,450
32,826
89,457
76,793
49,728
Creditors
14,547
11,796
-20,338
8,907
10,445
-24,988
33,625
-1,711
44,685
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
875
-722
1,034
-618
-824
1,779
-509
-36,536
38,587
Investing Activities
capital expenditure
-875
722
-1,034
618
824
-1,779
509
-1,528
-666
Change in Investments
cash flow from investments
-875
722
-1,034
618
824
-1,779
509
-1,528
-666
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
48
95
cash flow from financing
-52
195
cash and cash equivalents
cash
-38,116
38,116
overdraft
change in cash
-38,116
38,116
j mcpherson legal costing 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 j mcpherson legal costing limited. Get real-time insights into j mcpherson legal costing limited's credit score, group structure and payment trends.
Perform a competitor analysis for j mcpherson legal costing limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in TN9 area or any other competitors across 12 key performance metrics.
j mcpherson legal costing limited Ownership
J MCPHERSON LEGAL COSTING LIMITED group structure
J Mcpherson Legal Costing Limited has no subsidiary companies.
Ultimate parent company
J MCPHERSON LEGAL COSTING LIMITED
09459702
J MCPHERSON LEGAL COSTING LIMITED Shareholders
The sole shareholder of J Mcpherson Legal Costing Limited is James Compton-Mcpherson.
james compton-mcpherson
100%
j mcpherson legal costing limited directors
J Mcpherson Legal Costing Limited currently has 1 director, Mr James Compton-Mcpherson serving since Feb 2015.
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 j mcpherson legal costing limited.
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 J MCPHERSON LEGAL COSTING LIMITED. This can take several minutes, an email will notify you when this has completed.
j mcpherson legal costing limitedCompanies House Filings - See Documents
