Pomanda estimates the enterprise value of JASIC LIMITED at £134.9k based on a Turnover of £230.1k and 0.59x industry multiple (adjusted for size and gross margin).
jasic limitedEstimated Valuation
£195.1k
Pomanda estimates the enterprise value of JASIC LIMITED at £195.1k based on an EBITDA of £48.8k and a 4x industry multiple (adjusted for size and gross margin).
jasic limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JASIC LIMITED at £0 based on Net Assets of £-14k and 2.63x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jasic LimitedOverview
Jasic Limited is a live company located in norwich, NR3 1EW with a Companies House number of 10021305. It operates in the unlicenced restaurants and cafes sector, SIC Code 56102. Founded in February 2016, it's largest shareholder is
sandro glorio
with a 100% stake. Jasic Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£230.1k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Jasic Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
1 Regular
6 Weak
Size
annual sales of £230.1k, make it smaller than the average company (£331.6k)
£230.1k - Jasic Limited
£331.6k - Industry AVG
Growth
3 year (CAGR) sales growth of 35%, show it is growing at a faster rate (19.4%)
35% - Jasic Limited
19.4% - Industry AVG
Production
with a gross margin of 37.6%, this company has a higher cost of product (61.8%)
37.6% - Jasic Limited
61.8% - Industry AVG
Profitability
an operating margin of 20.2% make it more profitable than the average company (1.8%)
20.2% - Jasic Limited
1.8% - Industry AVG
Employees
with 4 employees, this is below the industry average (13)
4 - Jasic Limited
13 - Industry AVG
Pay Structure
on an average salary of £17k, the company has a higher pay structure (£11.7k)
£17k - Jasic Limited
£11.7k - Industry AVG
Efficiency
resulting in sales per employee of £57.5k, this is more efficient (£38.6k)
£57.5k - Jasic Limited
£38.6k - Industry AVG
Debtor Days
it gets paid by customers after 45 days, this is later than average (6 days)
45 days - Jasic Limited
6 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is close to average (32 days)
30 days - Jasic Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jasic Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jasic Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 137.1%, this is a higher level of debt than the average (79.7%)
137.1% - Jasic Limited
79.7% - Industry AVG
JASIC LIMITED financials
EXPORT
Jasic Limited's latest turnover from February 2024 is £230.1 thousand and the company has net assets of -£14 thousand. According to their latest financial statements, Jasic Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Turnover
230,061
193,062
149,698
93,117
142,428
143,843
111,583
19,546
Other Income Or Grants
Cost Of Sales
143,590
118,845
85,260
57,675
83,507
83,989
64,222
11,219
Gross Profit
86,471
74,217
64,438
35,442
58,921
59,854
47,361
8,327
Admin Expenses
39,963
34,344
28,800
44,610
55,167
60,512
53,797
87,442
Operating Profit
46,508
39,873
35,638
-9,168
3,754
-658
-6,436
-79,115
Interest Payable
Interest Receivable
Pre-Tax Profit
34,881
32,297
35,638
-9,168
3,041
-658
-6,436
-79,115
Tax
-6,771
Profit After Tax
34,881
32,297
28,867
-9,168
3,041
-658
-6,436
-79,115
Dividends Paid
Retained Profit
34,881
32,297
28,867
-9,168
3,041
-658
-6,436
-79,115
Employee Costs
68,095
58,478
34,285
37,640
36,000
36,000
34,578
13,003
Number Of Employees
4
5
3
2
2
2
3
1
EBITDA*
48,778
42,255
35,638
10,665
23,187
18,249
-6,436
-79,115
* Earnings Before Interest, Tax, Depreciation and Amortisation
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Tangible Assets
9,077
9,233
4,077
22,230
39,199
55,764
72,995
Intangible Assets
Investments & Other
9,258
Debtors (Due After 1 year)
Total Fixed Assets
9,077
9,233
9,258
4,077
22,230
39,199
55,764
72,995
Stock & work in progress
Trade Debtors
28,727
28,723
41,540
46,019
31,203
26,290
21,700
17,422
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
28,727
28,723
41,540
46,019
31,203
26,290
21,700
17,422
total assets
37,804
37,956
50,798
50,096
53,433
65,489
77,464
90,417
Bank overdraft
Bank loan
Trade Creditors
11,831
10,236
12,871
1,036
1,510
3,102
4,011
1,380
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
11,831
10,236
12,871
1,036
1,510
3,102
4,011
1,380
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
40,000
70,000
102,624
142,624
136,320
149,825
159,006
168,152
provisions
total long term liabilities
40,000
70,000
102,624
142,624
136,320
149,825
159,006
168,152
total liabilities
51,831
80,236
115,495
143,660
137,830
152,927
163,017
169,532
net assets
-14,027
-42,280
-64,697
-93,564
-84,397
-87,438
-85,553
-79,115
total shareholders funds
-14,027
-42,280
-64,697
-93,564
-84,397
-87,438
-85,553
-79,115
Feb 2024
Feb 2023
Feb 2022
Feb 2021
Feb 2020
Feb 2019
Feb 2018
Feb 2017
Operating Activities
Operating Profit
46,508
39,873
35,638
-9,168
3,754
-658
-6,436
-79,115
Depreciation
2,270
2,382
19,833
19,433
18,907
Amortisation
Tax
-6,771
Stock
Debtors
4
-12,817
-4,479
14,816
4,913
4,590
4,278
17,422
Creditors
1,595
-2,635
11,835
-474
-1,592
-909
2,631
1,380
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
50,369
52,437
45,181
-4,625
16,682
12,750
-8,083
-95,157
Investing Activities
capital expenditure
-2,114
-11,615
4,077
-1,680
-2,464
-2,342
17,231
-72,995
Change in Investments
-9,258
9,258
cash flow from investments
-2,114
-2,357
-5,181
-1,680
-2,464
-2,342
17,231
-72,995
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-30,000
-32,624
-40,000
6,304
-13,505
-9,181
-9,146
168,152
share issue
-6,628
-9,880
1
-1,227
-2
interest
cash flow from financing
-36,628
-42,504
-40,000
6,305
-13,505
-10,408
-9,148
168,152
cash and cash equivalents
cash
overdraft
change in cash
jasic 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 jasic limited. Get real-time insights into jasic limited's credit score, group structure and payment trends.
Perform a competitor analysis for jasic limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in NR3 area or any other competitors across 12 key performance metrics.
jasic limited Ownership
JASIC LIMITED group structure
Jasic Limited has no subsidiary companies.
Ultimate parent company
JASIC LIMITED
10021305
JASIC LIMITED Shareholders
The sole shareholder of Jasic Limited is Sandro Glorio.
sandro glorio
100%
jasic limited directors
Jasic Limited currently has 3 directors.
The longest serving directors include
Mr Duncan Boddy (Feb 2016) and
Mr Sandro Glorio (Sep 2017).
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 jasic limited.
jasic 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 JASIC LIMITED. This can take several minutes, an email will notify you when this has completed.
jasic limitedCompanies House Filings - See Documents
