Pomanda estimates the enterprise value of JAYCUBED LTD at £40.7k based on a Turnover of £69.5k and 0.59x industry multiple (adjusted for size and gross margin).
jaycubed ltdEstimated Valuation
£0
Pomanda estimates the enterprise value of JAYCUBED LTD at £0 based on an EBITDA of £-10 and a 3.27x industry multiple (adjusted for size and gross margin).
jaycubed ltdEstimated Valuation
£43.7k
Pomanda estimates the enterprise value of JAYCUBED LTD at £43.7k based on Net Assets of £19.3k and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jaycubed LtdOverview
Jaycubed Ltd is a dissolved company that was located in london, N1 7GU with a Companies House number of 09506324. It operated in the other information service activities n.e.c. sector, SIC Code 63990. Founded in March 2015, it's largest shareholder was
funke olupitan
with a 100% stake. The last turnover for Jaycubed Ltd was estimated at £69.5k.
Pomanda's financial health check has awarded Jaycubed Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £69.5k, make it smaller than the average company (£541.3k)
£69.5k - Jaycubed Ltd
£541.3k - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (3.9%)
-2% - Jaycubed Ltd
3.9% - Industry AVG
Production
with a gross margin of 32.3%, this company has a higher cost of product (57.7%)
32.3% - Jaycubed Ltd
57.7% - Industry AVG
Profitability
an operating margin of 0% make it less profitable than the average company (4.2%)
0% - Jaycubed Ltd
4.2% - Industry AVG
Employees
with 1 employees, this is below the industry average (15)
1 - Jaycubed Ltd
15 - Industry AVG
Pay Structure
on an average salary of £24k, the company has an equivalent pay structure (£24k)
£24k - Jaycubed Ltd
£24k - Industry AVG
Efficiency
resulting in sales per employee of £69.5k, this is more efficient (£40.7k)
£69.5k - Jaycubed Ltd
£40.7k - Industry AVG
Debtor Days
it gets paid by customers after 125 days, this is later than average (29 days)
125 days - Jaycubed Ltd
29 days - Industry AVG
Creditor Days
its suppliers are paid after 34 days, this is close to average (37 days)
34 days - Jaycubed Ltd
37 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jaycubed Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jaycubed Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18.9%, this is a lower level of debt than the average (28%)
18.9% - Jaycubed Ltd
28% - Industry AVG
JAYCUBED LTD financials
EXPORT
Jaycubed Ltd's latest turnover from March 2020 is estimated at £69.5 thousand and the company has net assets of £19.3 thousand. According to their latest financial statements, Jaycubed Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Turnover
69,533
63,425
71,980
73,455
Other Income Or Grants
Cost Of Sales
47,097
Gross Profit
22,436
63,425
71,980
73,455
Admin Expenses
22,447
39,778
33,558
32,620
-124
Operating Profit
-11
23,647
38,422
40,835
124
Interest Payable
Interest Receivable
12
Pre-Tax Profit
1
23,647
38,422
40,835
124
Tax
-4,493
-7,685
-8,167
-25
Profit After Tax
1
19,154
30,737
32,668
99
Dividends Paid
14,436
27,869
Retained Profit
1
4,718
2,868
32,668
99
Employee Costs
24,047
31,531
31,239
30,103
Number Of Employees
1
1
1
1
EBITDA*
-11
23,647
38,422
40,835
124
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress
Trade Debtors
23,834
Group Debtors
Misc Debtors
Cash
23,834
22,308
19,922
100
misc current assets
total current assets
23,834
23,834
22,308
19,922
100
total assets
23,834
23,834
22,308
19,922
100
Bank overdraft
Bank loan
Trade Creditors
4,493
4,493
7,685
8,167
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
4,493
4,493
7,685
8,167
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
4,493
4,493
7,685
8,167
net assets
19,341
19,341
14,623
11,755
100
total shareholders funds
19,341
19,341
14,623
11,755
100
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Operating Activities
Operating Profit
-11
23,647
38,422
40,835
124
Depreciation
Amortisation
Tax
-4,493
-7,685
-8,167
-25
Stock
Debtors
23,834
Creditors
-3,192
-482
8,167
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-23,845
15,962
30,255
40,835
99
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
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
-1
-21,013
1
interest
12
cash flow from financing
11
-21,013
1
cash and cash equivalents
cash
-23,834
1,526
2,386
19,822
100
overdraft
change in cash
-23,834
1,526
2,386
19,822
100
jaycubed 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 jaycubed ltd. Get real-time insights into jaycubed ltd's credit score, group structure and payment trends.
Perform a competitor analysis for jaycubed ltd by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other undefined companies, companies in N 1 area or any other competitors across 12 key performance metrics.
jaycubed ltd Ownership
JAYCUBED LTD group structure
Jaycubed Ltd has no subsidiary companies.
Ultimate parent company
JAYCUBED LTD
09506324
JAYCUBED LTD Shareholders
The sole shareholder of Jaycubed Ltd is Funke Olupitan.
funke olupitan
100%
jaycubed ltd directors
Jaycubed Ltd currently has 1 director, Mrs Benedicta Olupitan serving since Mar 2015.
63990 - Other information service activities n.e.c.
incorporation date
March 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
March 2020
previous names
N/A
accountant
-
auditor
-
address
20-22 wenlock road, london, N1 7GU
Bank
-
Legal Advisor
-
jaycubed 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 jaycubed ltd.
jaycubed 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 JAYCUBED LTD. This can take several minutes, an email will notify you when this has completed.
jaycubed ltdCompanies House Filings - See Documents
