Pomanda estimates the enterprise value of JACK STANLEY HOMES LIMITED at £971.6k based on a Turnover of £2m and 0.48x industry multiple (adjusted for size and gross margin).
jack stanley homes limitedEstimated Valuation
£1.4m
Pomanda estimates the enterprise value of JACK STANLEY HOMES LIMITED at £1.4m based on an EBITDA of £370.5k and a 3.81x industry multiple (adjusted for size and gross margin).
jack stanley homes limitedEstimated Valuation
£481.5k
Pomanda estimates the enterprise value of JACK STANLEY HOMES LIMITED at £481.5k based on Net Assets of £277.2k and 1.74x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jack Stanley Homes LimitedOverview
Jack Stanley Homes Limited is a live company located in kent, ME20 7BG with a Companies House number of 09601472. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in May 2015, it's largest shareholder is
jonathan james hynes
with a 70% stake. Jack Stanley Homes Limited is a established,
small sized company, Pomanda has estimated its turnover at
£2m with
high
growth in recent years.
Pomanda's financial health check has awarded Jack Stanley Homes Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
4 Strong
3 Regular
4 Weak
Size
annual sales of £2m, make it in line with the average company (£1.8m)
£2m - Jack Stanley Homes Limited
£1.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 17%, show it is growing at a faster rate (4.7%)
17% - Jack Stanley Homes Limited
4.7% - Industry AVG
Production
with a gross margin of 29.4%, this company has a comparable cost of product (29.4%)
29.4% - Jack Stanley Homes Limited
29.4% - Industry AVG
Profitability
an operating margin of 16.9% make it more profitable than the average company (7%)
16.9% - Jack Stanley Homes Limited
7% - Industry AVG
Employees
with 4 employees, this is below the industry average (12)
4 - Jack Stanley Homes Limited
12 - Industry AVG
Pay Structure
on an average salary of £44k, the company has an equivalent pay structure (£44k)
£44k - Jack Stanley Homes Limited
£44k - Industry AVG
Efficiency
resulting in sales per employee of £509k, this is more efficient (£186k)
£509k - Jack Stanley Homes Limited
£186k - Industry AVG
Debtor Days
it gets paid by customers after 72 days, this is later than average (35 days)
72 days - Jack Stanley Homes Limited
35 days - Industry AVG
Creditor Days
its suppliers are paid after 13 days, this is quicker than average (33 days)
13 days - Jack Stanley Homes Limited
33 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jack Stanley Homes Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 10 weeks, this is less cash available to meet short term requirements (22 weeks)
10 weeks - Jack Stanley Homes Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 46.3%, this is a lower level of debt than the average (67.5%)
46.3% - Jack Stanley Homes Limited
67.5% - Industry AVG
JACK STANLEY HOMES LIMITED financials
EXPORT
Jack Stanley Homes Limited's latest turnover from May 2022 is estimated at £2 million and the company has net assets of £277.2 thousand. According to their latest financial statements, Jack Stanley Homes Limited has 4 employees and maintains cash reserves of £33.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Turnover
2,036,005
872,276
695,493
1,267,552
1,199,140
284,384
405,271
Other Income Or Grants
Cost Of Sales
1,437,027
630,324
492,704
893,847
838,924
196,469
282,096
Gross Profit
598,978
241,952
202,789
373,705
360,215
87,915
123,175
Admin Expenses
254,662
285,714
167,360
411,120
326,342
11,372
105,784
Operating Profit
344,316
-43,762
35,429
-37,415
33,873
76,543
17,391
Interest Payable
3,296
2,341
1,210
3,221
11,738
25,427
17,387
Interest Receivable
309
40
34
84
108
63
35
Pre-Tax Profit
341,330
-46,063
34,253
-40,552
22,243
51,179
39
Tax
-64,853
-6,508
-4,226
-9,724
-8
Profit After Tax
276,477
-46,063
27,745
-40,552
18,017
41,455
31
Dividends Paid
Retained Profit
276,477
-46,063
27,745
-40,552
18,017
41,455
31
Employee Costs
175,876
80,917
81,036
84,975
79,943
74,985
117,313
Number Of Employees
4
2
2
2
2
2
3
EBITDA*
370,455
-7,076
76,627
8,027
47,318
93,300
17,485
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Tangible Assets
78,413
110,056
123,592
136,328
40,336
50,268
280
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
78,413
110,056
123,592
136,328
40,336
50,268
280
Stock & work in progress
337,794
495,100
Trade Debtors
403,636
136,401
107,836
206,796
175,305
16,352
42,481
Group Debtors
Misc Debtors
Cash
33,924
27,930
51,998
15,278
7,090
36,133
14,189
misc current assets
4,787
total current assets
437,560
169,118
159,834
222,074
182,395
390,279
551,770
total assets
515,973
279,174
283,426
358,402
222,731
440,547
552,050
Bank overdraft
26,746
Bank loan
10,000
5,833
Trade Creditors
53,595
68,596
45,428
121,607
23,409
4,816
Group/Directors Accounts
other short term finances
12,912
82,523
278,654
534,998
hp & lease commitments
33,073
24,584
46,459
9,906
9,906
other current liabilities
73,300
60,469
58,393
44,035
36,779
41,889
12,105
total current liabilities
169,968
159,482
130,567
225,013
129,208
353,858
551,919
loans
34,162
44,167
hp & lease commitments
32,274
64,074
88,658
94,902
33,259
43,164
Accruals and Deferred Income
other liabilities
provisions
2,359
10,718
17,405
19,436
661
1,939
total long term liabilities
68,795
118,959
106,063
114,338
33,920
45,103
total liabilities
238,763
278,441
236,630
339,351
163,128
398,961
551,919
net assets
277,210
733
46,796
19,051
59,603
41,586
131
total shareholders funds
277,210
733
46,796
19,051
59,603
41,586
131
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
Operating Activities
Operating Profit
344,316
-43,762
35,429
-37,415
33,873
76,543
17,391
Depreciation
26,139
36,686
41,198
45,442
13,445
16,757
94
Amortisation
Tax
-64,853
-6,508
-4,226
-9,724
-8
Stock
-337,794
-157,306
495,100
Debtors
267,235
28,565
-98,960
31,491
158,953
-26,129
42,481
Creditors
-15,001
23,168
-76,179
121,607
-23,409
18,593
4,816
Accruals and Deferred Income
12,831
2,076
14,358
7,256
-5,110
29,784
12,105
Deferred Taxes & Provisions
-8,359
-6,687
-2,031
18,775
-1,278
1,939
Cash flow from operations
27,838
-17,084
105,227
124,174
192,136
317,327
-503,183
Investing Activities
capital expenditure
5,504
-23,150
-28,462
-141,434
-3,513
-66,745
-374
Change in Investments
cash flow from investments
5,504
-23,150
-28,462
-141,434
-3,513
-66,745
-374
Financing Activities
Bank loans
4,167
5,833
Group/Directors Accounts
Other Short Term Loans
-12,912
-69,611
-196,131
-256,344
534,998
Long term loans
-10,005
44,167
Hire Purchase and Lease Commitments
-23,311
-52,703
98,196
-9,905
53,070
other long term liabilities
share issue
100
interest
-2,987
-2,301
-1,176
-3,137
-11,630
-25,364
-17,352
cash flow from financing
-32,136
47,699
-66,791
25,448
-217,666
-228,638
517,746
cash and cash equivalents
cash
5,994
-24,068
36,720
8,188
-29,043
21,944
14,189
overdraft
-26,746
26,746
change in cash
5,994
2,678
9,974
8,188
-29,043
21,944
14,189
jack stanley homes 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 jack stanley homes limited. Get real-time insights into jack stanley homes limited's credit score, group structure and payment trends.
Perform a competitor analysis for jack stanley homes limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in ME20 area or any other competitors across 12 key performance metrics.
jack stanley homes limited Ownership
JACK STANLEY HOMES LIMITED group structure
Jack Stanley Homes Limited has no subsidiary companies.
Ultimate parent company
JACK STANLEY HOMES LIMITED
09601472
JACK STANLEY HOMES LIMITED Shareholders
The largest shareholders in Jack Stanley Homes Limited include Jonathan James Hynes and Catherine Helen Louise Hynes.
jonathan james hynes
70%
catherine helen louise hynes
30%
jack stanley homes limited directors
Jack Stanley Homes Limited currently has 1 director, Mr Jonathan Hynes serving since May 2015.
82990 - Other business support service activities n.e.c.
41202 - Construction of domestic buildings
incorporation date
May 2015
age
10
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
May 2022
previous names
N/A
accountant
THOMPSON ELPHICK LIMITED
auditor
-
address
the corner house 2 high street, aylesford, kent, ME20 7BG
Bank
-
Legal Advisor
-
jack stanley homes limited 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 jack stanley homes limited.
jack stanley homes 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 JACK STANLEY HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
jack stanley homes limitedCompanies House Filings - See Documents
