Pomanda estimates the enterprise value of J-CUBE LTD at £122.9k based on a Turnover of £344.6k and 0.36x industry multiple (adjusted for size and gross margin).
j-cube ltdEstimated Valuation
£95k
Pomanda estimates the enterprise value of J-CUBE LTD at £95k based on an EBITDA of £33.9k and a 2.81x industry multiple (adjusted for size and gross margin).
j-cube ltdEstimated Valuation
£307.1k
Pomanda estimates the enterprise value of J-CUBE LTD at £307.1k based on Net Assets of £126.5k and 2.43x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J-cube LtdOverview
J-cube Ltd is a live company located in northamptonshire, NN6 7GB with a Companies House number of 12467345. It operates in the management consultancy activities other than financial management sector, SIC Code 70229. Founded in February 2020, it's largest shareholder is
olasunkanmi akinremi
with a 50% stake. J-cube Ltd is a young,
micro sized company, Pomanda has estimated its turnover at
£344.6k with
rapid
growth in recent years.
Pomanda's financial health check has awarded J-Cube Ltd a 4 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
3 Strong
3 Regular
4 Weak
Size
annual sales of £344.6k, make it smaller than the average company (£1.7m)
£344.6k - J-cube Ltd
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 80%, show it is growing at a faster rate (9.8%)
80% - J-cube Ltd
9.8% - Industry AVG
Production
with a gross margin of 21.8%, this company has a higher cost of product (45.8%)
21.8% - J-cube Ltd
45.8% - Industry AVG
Profitability
an operating margin of 9.8% make it more profitable than the average company (6%)
9.8% - J-cube Ltd
6% - Industry AVG
Employees
with 3 employees, this is below the industry average (16)
3 - J-cube Ltd
16 - Industry AVG
Pay Structure
on an average salary of £41.9k, the company has an equivalent pay structure (£41.9k)
£41.9k - J-cube Ltd
£41.9k - Industry AVG
Efficiency
resulting in sales per employee of £114.9k, this is equally as efficient (£104.5k)
£114.9k - J-cube Ltd
£104.5k - Industry AVG
Debtor Days
it gets paid by customers after 118 days, this is later than average (37 days)
118 days - J-cube Ltd
37 days - Industry AVG
Creditor Days
its suppliers are paid after 25 days, this is close to average (24 days)
25 days - J-cube Ltd
24 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - J-cube Ltd
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - J-cube Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 23.2%, this is a lower level of debt than the average (48.3%)
23.2% - J-cube Ltd
48.3% - Industry AVG
J-CUBE LTD financials
EXPORT
J-Cube Ltd's latest turnover from May 2024 is estimated at £344.6 thousand and the company has net assets of £126.5 thousand. According to their latest financial statements, J-Cube Ltd has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2024
May 2023
May 2022
May 2021
Turnover
344,566
235,805
131,053
59,458
Other Income Or Grants
Cost Of Sales
269,523
183,407
102,647
47,254
Gross Profit
75,043
52,398
28,407
12,204
Admin Expenses
41,178
-2,135
2,163
-35,848
Operating Profit
33,865
54,533
26,244
48,052
Interest Payable
Interest Receivable
Pre-Tax Profit
33,865
54,533
26,244
48,052
Tax
-8,466
-13,633
-4,986
-9,130
Profit After Tax
25,399
40,900
21,258
38,922
Dividends Paid
Retained Profit
25,399
40,900
21,258
38,922
Employee Costs
125,713
116,536
111,362
107,464
Number Of Employees
3
3
3
3
EBITDA*
33,865
54,533
26,244
48,052
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
Tangible Assets
52,683
54,359
41,221
41,339
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
52,683
54,359
41,221
41,339
Stock & work in progress
Trade Debtors
111,902
81,662
38,046
6,384
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets
111,902
81,662
38,046
6,384
total assets
164,585
136,021
79,267
47,723
Bank overdraft
Bank loan
Trade Creditors
19,081
15,916
19,087
8,801
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
19,081
15,916
19,087
8,801
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
19,025
19,025
provisions
total long term liabilities
19,025
19,025
total liabilities
38,106
34,941
19,087
8,801
net assets
126,479
101,080
60,180
38,922
total shareholders funds
126,479
101,080
60,180
38,922
May 2024
May 2023
May 2022
May 2021
Operating Activities
Operating Profit
33,865
54,533
26,244
48,052
Depreciation
Amortisation
Tax
-8,466
-13,633
-4,986
-9,130
Stock
Debtors
30,240
43,616
31,662
6,384
Creditors
3,165
-3,171
10,286
8,801
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations
-1,676
-5,887
-118
41,339
Investing Activities
capital expenditure
1,676
-13,138
118
-41,339
Change in Investments
cash flow from investments
1,676
-13,138
118
-41,339
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
19,025
share issue
interest
cash flow from financing
19,025
cash and cash equivalents
cash
overdraft
change in cash
j-cube 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 j-cube ltd. Get real-time insights into j-cube ltd's credit score, group structure and payment trends.
Perform a competitor analysis for j-cube ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in NN6 area or any other competitors across 12 key performance metrics.
j-cube ltd Ownership
J-CUBE LTD group structure
J-Cube Ltd has no subsidiary companies.
Ultimate parent company
J-CUBE LTD
12467345
J-CUBE LTD Shareholders
The largest shareholders in J-Cube Ltd include Olasunkanmi Akinremi and Temitope Akinremi.
olasunkanmi akinremi
50%
temitope akinremi
50%
j-cube ltd directors
J-Cube Ltd currently has 2 directors.
The longest serving directors include
Dr Olasunkanmi Akinremi (Feb 2020) and
Dr Temitope Akinremi (May 2024).
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 j-cube ltd.
j-cube 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 J-CUBE LTD. This can take several minutes, an email will notify you when this has completed.
