Pomanda estimates the enterprise value of J & N HOMES LIMITED at £570.4k based on a Turnover of £237.8k and 2.4x industry multiple (adjusted for size and gross margin).
j & n homes limitedEstimated Valuation
£138.8k
Pomanda estimates the enterprise value of J & N HOMES LIMITED at £138.8k based on an EBITDA of £29.6k and a 4.69x industry multiple (adjusted for size and gross margin).
j & n homes limitedEstimated Valuation
£72.2k
Pomanda estimates the enterprise value of J & N HOMES LIMITED at £72.2k based on Net Assets of £41.3k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J & N Homes LimitedOverview
J & N Homes Limited is a live company located in croydon, CR0 4PA with a Companies House number of 11027087. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in October 2017, it's largest shareholder is
sachin amin
with a 50% stake. J & N Homes Limited is a young,
micro sized company, Pomanda has estimated its turnover at
£237.8k with
rapid
growth in recent years.
Pomanda's financial health check has awarded J & N Homes Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
8 Weak
Size
annual sales of £237.8k, make it smaller than the average company (£847.4k)
£237.8k - J & N Homes Limited
£847.4k - Industry AVG
Growth
3 year (CAGR) sales growth of 48%, show it is growing at a faster rate (2.9%)
48% - J & N Homes Limited
2.9% - Industry AVG
Production
with a gross margin of 30.1%, this company has a higher cost of product (73%)
30.1% - J & N Homes Limited
73% - Industry AVG
Profitability
an operating margin of 12.5% make it less profitable than the average company (27.1%)
12.5% - J & N Homes Limited
27.1% - Industry AVG
Employees
with 2 employees, this is below the industry average (4)
2 - J & N Homes Limited
4 - Industry AVG
Pay Structure
on an average salary of £31.9k, the company has an equivalent pay structure (£31.9k)
£31.9k - J & N Homes Limited
£31.9k - Industry AVG
Efficiency
resulting in sales per employee of £118.9k, this is less efficient (£180.3k)
£118.9k - J & N Homes Limited
£180.3k - Industry AVG
Debtor Days
it gets paid by customers after 119 days, this is later than average (32 days)
119 days - J & N Homes Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 17 days, this is quicker than average (35 days)
17 days - J & N Homes Limited
35 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - J & N Homes Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - J & N Homes Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 98%, this is a higher level of debt than the average (67.7%)
98% - J & N Homes Limited
67.7% - Industry AVG
J & N HOMES LIMITED financials
EXPORT
J & N Homes Limited's latest turnover from October 2023 is estimated at £237.8 thousand and the company has net assets of £41.3 thousand. According to their latest financial statements, J & N Homes Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Turnover
237,821
113,958
61,365
73,858
144,963
502,382
Other Income Or Grants
Cost Of Sales
166,296
81,114
44,835
52,810
103,019
356,153
Gross Profit
71,525
32,843
16,530
21,048
41,944
146,229
Admin Expenses
41,926
-2,793
32,886
20,095
43,049
137,628
Operating Profit
29,599
35,636
-16,356
953
-1,105
8,601
Interest Payable
Interest Receivable
Pre-Tax Profit
29,599
35,636
-16,356
953
-1,105
8,601
Tax
-7,400
-6,771
-181
-1,634
Profit After Tax
22,199
28,865
-16,356
772
-1,105
6,967
Dividends Paid
Retained Profit
22,199
28,865
-16,356
772
-1,105
6,967
Employee Costs
63,839
61,082
56,347
54,829
56,310
53,702
Number Of Employees
2
2
2
2
2
2
EBITDA*
29,599
35,636
-16,356
953
-1,105
8,601
* Earnings Before Interest, Tax, Depreciation and Amortisation
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Tangible Assets
1,988,357
1,988,357
1,988,357
1,596,044
1,015,853
557,043
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,988,357
1,988,357
1,988,357
1,596,044
1,015,853
557,043
Stock & work in progress
Trade Debtors
77,986
30,333
5,983
14,723
4,663
141,532
Group Debtors
Misc Debtors
2,018
2,018
2,018
1,688
1,522
Cash
misc current assets
1,175
total current assets
80,004
32,351
8,001
16,411
6,185
142,707
total assets
2,068,361
2,020,708
1,996,358
1,612,455
1,022,038
699,750
Bank overdraft
Bank loan
Trade Creditors
7,865
4,744
263
349,490
328,968
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
7,865
4,744
263
349,490
328,968
loans
hp & lease commitments
Accruals and Deferred Income
3,343
1,048
798
516
867
782
other liabilities
2,015,811
1,995,773
2,005,282
1,605,042
665,819
363,033
provisions
total long term liabilities
2,019,154
1,996,821
2,006,080
1,605,558
666,686
363,815
total liabilities
2,027,019
2,001,565
2,006,080
1,605,821
1,016,176
692,783
net assets
41,342
19,143
-9,722
6,634
5,862
6,967
total shareholders funds
41,342
19,143
-9,722
6,634
5,862
6,967
Oct 2023
Oct 2022
Oct 2021
Oct 2020
Oct 2019
Oct 2018
Operating Activities
Operating Profit
29,599
35,636
-16,356
953
-1,105
8,601
Depreciation
Amortisation
Tax
-7,400
-6,771
-181
-1,634
Stock
Debtors
47,653
24,350
-8,410
10,226
-135,347
141,532
Creditors
3,121
4,744
-263
-349,227
20,522
328,968
Accruals and Deferred Income
2,295
250
282
-351
85
782
Deferred Taxes & Provisions
Cash flow from operations
-20,038
9,509
-7,927
-359,032
154,849
195,185
Investing Activities
capital expenditure
-392,313
-580,191
-458,810
-557,043
Change in Investments
cash flow from investments
-392,313
-580,191
-458,810
-557,043
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
20,038
-9,509
400,240
939,223
302,786
363,033
share issue
interest
cash flow from financing
20,038
-9,509
400,240
939,223
302,786
363,033
cash and cash equivalents
cash
overdraft
change in cash
j & n 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 j & n homes limited. Get real-time insights into j & n homes limited's credit score, group structure and payment trends.
Perform a competitor analysis for j & n homes limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in CR0 area or any other competitors across 12 key performance metrics.
68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.
incorporation date
October 2017
age
8
incorporated
UK
ultimate parent company
None
accounts
Micro-Entity Accounts
last accounts submitted
October 2023
previous names
N/A
accountant
BPACL ACCOUNTANCY SERVICES LIMITED
auditor
-
address
34 croydon road, croydon, CR0 4PA
Bank
-
Legal Advisor
-
j & n 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 found 7 charges/mortgages relating to j & n homes limited. Currently there are 7 open charges and 0 have been satisfied in the past.
j & n 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 J & N HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
j & n homes limitedCompanies House Filings - See Documents
