9 tregarne terrace, st austell, cornwall, PL25 4DD
Website
-
jacksons barn limitedEstimated Valuation
£983.3k
Pomanda estimates the enterprise value of JACKSONS BARN LIMITED at £983.3k based on a Turnover of £3.3m and 0.3x industry multiple (adjusted for size and gross margin).
jacksons barn limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JACKSONS BARN LIMITED at £0 based on an EBITDA of £-171.6k and a 2.61x industry multiple (adjusted for size and gross margin).
jacksons barn limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of JACKSONS BARN LIMITED at £0 based on Net Assets of £-172.8k and 1.33x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jacksons Barn LimitedOverview
Jacksons Barn Limited is a live company located in cornwall, PL25 4DD with a Companies House number of 10806367. It operates in the construction of domestic buildings sector, SIC Code 41202. Founded in June 2017, it's largest shareholder is
andrew thomas macleod
with a 60% stake. Jacksons Barn Limited is a young,
small sized company, Pomanda has estimated its turnover at
£3.3m with
healthy
growth in recent years.
Pomanda's financial health check has awarded Jacksons Barn Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating3out of 5
3 Strong
2 Regular
5 Weak
Size
annual sales of £3.3m, make it larger than the average company (£506.1k)
£3.3m - Jacksons Barn Limited
£506.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 7%, show it is growing at a similar rate (7.6%)
7% - Jacksons Barn Limited
7.6% - Industry AVG
Production
with a gross margin of 10.1%, this company has a higher cost of product (20.4%)
10.1% - Jacksons Barn Limited
20.4% - Industry AVG
Profitability
an operating margin of -5.1% make it less profitable than the average company (5.6%)
-5.1% - Jacksons Barn Limited
5.6% - Industry AVG
Employees
with 2 employees, this is below the industry average (3)
2 - Jacksons Barn Limited
3 - Industry AVG
Pay Structure
on an average salary of £43.2k, the company has an equivalent pay structure (£43.2k)
£43.2k - Jacksons Barn Limited
£43.2k - Industry AVG
Efficiency
resulting in sales per employee of £1.7m, this is more efficient (£210.1k)
£1.7m - Jacksons Barn Limited
£210.1k - Industry AVG
Debtor Days
it gets paid by customers after 82 days, this is later than average (26 days)
82 days - Jacksons Barn Limited
26 days - Industry AVG
Creditor Days
its suppliers are paid after 112 days, this is slower than average (30 days)
112 days - Jacksons Barn Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jacksons Barn Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jacksons Barn Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 122.9%, this is a higher level of debt than the average (72.8%)
122.9% - Jacksons Barn Limited
72.8% - Industry AVG
JACKSONS BARN LIMITED financials
EXPORT
Jacksons Barn Limited's latest turnover from June 2023 is estimated at £3.3 million and the company has net assets of -£172.8 thousand. According to their latest financial statements, Jacksons Barn Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Turnover
3,331,677
2,558,657
2,493,886
2,686,679
323,730
203,014
Other Income Or Grants
Cost Of Sales
2,996,086
2,279,514
2,252,113
2,417,089
287,220
178,090
Gross Profit
335,591
279,142
241,773
269,591
36,510
24,924
Admin Expenses
507,211
279,583
242,133
271,009
36,514
23,692
Operating Profit
-171,620
-441
-360
-1,418
-4
1,232
Interest Payable
Interest Receivable
4
3
Pre-Tax Profit
-171,620
-441
-360
-1,418
1,235
Tax
-235
Profit After Tax
-171,620
-441
-360
-1,418
1,000
Dividends Paid
Retained Profit
-171,620
-441
-360
-1,418
1,000
Employee Costs
86,432
83,641
77,935
80,182
88,667
85,142
Number Of Employees
2
2
2
2
2
2
EBITDA*
-171,620
-441
-360
-1,418
-4
1,232
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Tangible Assets
80,000
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
80,000
Stock & work in progress
Trade Debtors
753,935
645,294
645,293
645,293
Group Debtors
Misc Debtors
Cash
1,000
misc current assets
total current assets
753,935
645,294
645,293
645,293
1,000
total assets
753,935
645,294
645,293
645,293
80,000
1,000
Bank overdraft
Bank loan
Trade Creditors
926,774
646,513
646,071
645,711
79,000
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
926,774
646,513
646,071
645,711
79,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
926,774
646,513
646,071
645,711
79,000
net assets
-172,839
-1,219
-778
-418
1,000
1,000
total shareholders funds
-172,839
-1,219
-778
-418
1,000
1,000
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Operating Activities
Operating Profit
-171,620
-441
-360
-1,418
-4
1,232
Depreciation
Amortisation
Tax
-235
Stock
Debtors
108,641
1
645,293
Creditors
280,261
442
360
566,711
79,000
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-80,000
78,996
997
Investing Activities
capital expenditure
80,000
-80,000
Change in Investments
cash flow from investments
80,000
-80,000
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
interest
4
3
cash flow from financing
4
3
cash and cash equivalents
cash
-1,000
1,000
overdraft
change in cash
-1,000
1,000
jacksons barn 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 jacksons barn limited. Get real-time insights into jacksons barn limited's credit score, group structure and payment trends.
Perform a competitor analysis for jacksons barn limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in PL25 area or any other competitors across 12 key performance metrics.
jacksons barn limited Ownership
JACKSONS BARN LIMITED group structure
Jacksons Barn Limited has no subsidiary companies.
Ultimate parent company
JACKSONS BARN LIMITED
10806367
JACKSONS BARN LIMITED Shareholders
The largest shareholders in Jacksons Barn Limited include Andrew Thomas Macleod and Alec Routly Macleod.
andrew thomas macleod
60%
alec routly macleod
20%
will dodd construction limited
10%
craig furse construction limited
10%
jacksons barn limited directors
Jacksons Barn Limited currently has 2 directors.
The longest serving directors include
Mr Alec MacLeod (Jun 2017) and
Mr Andrew MacLeod (Jun 2017).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023
net assets
-172.8k
+140.79%
total assets
753.9k
+0.17%
cash
0
0%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
jacksons barn limited company details
company number
10806367
Type
Private limited with Share Capital
industry
41202 - Construction of domestic buildings
incorporation date
June 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
June 2023
previous names
N/A
accountant
-
auditor
-
address
9 tregarne terrace, st austell, cornwall, PL25 4DD
Bank
-
Legal Advisor
-
jacksons barn 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 found 1 charges/mortgages relating to jacksons barn limited. Currently there are 1 open charges and 0 have been satisfied in the past.
jacksons barn 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 JACKSONS BARN LIMITED. This can take several minutes, an email will notify you when this has completed.
jacksons barn limitedCompanies House Filings - See Documents
