Pomanda estimates the enterprise value of JMAC ARCHITECT LTD. at £8.2k based on a Turnover of £18.6k and 0.44x industry multiple (adjusted for size and gross margin).
jmac architect ltd.Estimated Valuation
£0
Pomanda estimates the enterprise value of JMAC ARCHITECT LTD. at £0 based on an EBITDA of £0 and a 4x industry multiple (adjusted for size and gross margin).
jmac architect ltd.Estimated Valuation
£0
Pomanda estimates the enterprise value of JMAC ARCHITECT LTD. at £0 based on Net Assets of £-6.7k and 3.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Jmac Architect Ltd.Overview
Jmac Architect Ltd. is a live company located in airdrie, ML6 9NA with a Companies House number of SC359440. It operates in the architectural activities sector, SIC Code 71111. Founded in May 2009, it's largest shareholder is
evelyn maclean
with a 50% stake. Jmac Architect Ltd. is a established,
micro sized company, Pomanda has estimated its turnover at
£18.6k with
declining
growth in recent years.
Pomanda's financial health check has awarded Jmac Architect Ltd. a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating1out of 5
1 Strong
1 Regular
5 Weak
Size
annual sales of £18.6k, make it smaller than the average company (£941.2k)
£18.6k - Jmac Architect Ltd.
£941.2k - Industry AVG
Growth
3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (7.6%)
-30% - Jmac Architect Ltd.
7.6% - Industry AVG
Production
with a gross margin of 35.3%, this company has a higher cost of product (45.9%)
35.3% - Jmac Architect Ltd.
45.9% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Jmac Architect Ltd.
- - Industry AVG
Employees
with 1 employees, this is below the industry average (12)
1 - Jmac Architect Ltd.
12 - Industry AVG
Pay Structure
on an average salary of £50.8k, the company has an equivalent pay structure (£50.8k)
£50.8k - Jmac Architect Ltd.
£50.8k - Industry AVG
Efficiency
resulting in sales per employee of £18.6k, this is less efficient (£91.1k)
£18.6k - Jmac Architect Ltd.
£91.1k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Jmac Architect Ltd.
- - Industry AVG
Creditor Days
its suppliers are paid after 203 days, this is slower than average (29 days)
203 days - Jmac Architect Ltd.
29 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Jmac Architect Ltd.
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Jmac Architect Ltd.
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Jmac Architect Ltd.
- - Industry AVG
JMAC ARCHITECT LTD. financials
EXPORT
Jmac Architect Ltd.'s latest turnover from May 2024 is estimated at £18.6 thousand and the company has net assets of -£6.7 thousand. According to their latest financial statements, we estimate that Jmac Architect Ltd. has 1 employee 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
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
18,608
40,214
38,988
53,540
37,653
29,691
13,689
22,437
18,735
19,226
16,771
8,030
5,071
1,184
1,599
Other Income Or Grants
Cost Of Sales
12,049
25,558
25,880
36,655
25,632
19,657
9,018
14,666
11,865
12,147
10,453
5,050
3,166
729
955
Gross Profit
6,559
14,656
13,107
16,885
12,021
10,034
4,671
7,771
6,869
7,079
6,318
2,980
1,905
455
644
Admin Expenses
6,559
12,651
18,168
9,071
11,085
9,556
8,448
8,283
7,148
6,074
9,275
4,436
5,670
7,753
-11,214
Operating Profit
2,005
-5,061
7,814
936
478
-3,777
-512
-279
1,005
-2,957
-1,456
-3,765
-7,298
11,858
Interest Payable
Interest Receivable
2
12
8
1
1
3
29
27
Pre-Tax Profit
2,005
-5,061
7,814
936
478
-3,777
-510
-267
1,014
-2,956
-1,455
-3,762
-7,269
11,885
Tax
-501
-1,485
-178
-91
-203
-3,328
Profit After Tax
1,504
-5,061
6,329
758
387
-3,777
-510
-267
811
-2,956
-1,455
-3,762
-7,269
8,557
Dividends Paid
Retained Profit
1,504
-5,061
6,329
758
387
-3,777
-510
-267
811
-2,956
-1,455
-3,762
-7,269
8,557
Employee Costs
50,816
48,581
44,942
45,862
45,319
43,253
44,586
47,010
45,670
44,003
44,596
43,827
43,016
41,696
40,922
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
2,005
-5,061
7,814
936
478
-3,777
-512
-279
1,005
-2,957
-1,456
-2,551
-6,085
13,071
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
338
376
418
1,214
2,427
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
338
376
418
1,214
2,427
Stock & work in progress
Trade Debtors
9,029
9,029
15,922
6,587
3,223
4,690
5,668
189
Group Debtors
Misc Debtors
Cash
1,631
3,146
213
373
145
929
10,758
misc current assets
total current assets
9,029
9,029
15,922
6,587
3,223
4,690
5,668
1,631
3,146
213
373
145
929
10,947
total assets
9,367
9,405
16,340
6,587
3,223
4,690
5,668
1,631
3,146
213
373
145
2,143
13,374
Bank overdraft
Bank loan
Trade Creditors
6,711
15,828
17,370
19,244
15,870
13,264
12,519
7,970
9,218
7,096
4,300
2,617
853
4,300
Group/Directors Accounts
15,116
other short term finances
hp & lease commitments
other current liabilities
200
total current liabilities
6,711
15,828
17,370
19,244
15,870
13,264
15,316
12,519
7,970
9,218
7,096
4,300
2,617
853
4,300
loans
hp & lease commitments
Accruals and Deferred Income
250
250
250
200
200
515
other liabilities
provisions
total long term liabilities
250
250
250
200
200
515
total liabilities
6,711
16,078
17,620
19,494
16,070
13,464
15,316
12,519
7,970
9,218
7,096
4,300
2,617
853
4,815
net assets
-6,711
-6,711
-8,215
-3,154
-9,483
-10,241
-10,626
-6,851
-6,339
-6,072
-6,883
-3,927
-2,472
1,290
8,559
total shareholders funds
-6,711
-6,711
-8,215
-3,154
-9,483
-10,241
-10,626
-6,851
-6,339
-6,072
-6,883
-3,927
-2,472
1,290
8,559
May 2024
May 2023
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
2,005
-5,061
7,814
936
478
-3,777
-512
-279
1,005
-2,957
-1,456
-3,765
-7,298
11,858
Depreciation
1,214
1,213
1,213
Amortisation
Tax
-501
-1,485
-178
-91
-203
-3,328
Stock
Debtors
-9,029
-6,893
9,335
3,364
-1,467
-978
5,668
-189
189
Creditors
-9,117
-1,542
-1,874
3,374
2,606
13,264
-12,519
4,549
-1,248
2,122
2,796
1,683
1,764
-3,447
4,300
Accruals and Deferred Income
-250
50
200
-515
515
Deferred Taxes & Provisions
Cash flow from operations
-338
-38
-42
418
15,118
-15,118
-1,631
-1,527
2,924
-161
227
-787
-9,858
14,369
Investing Activities
capital expenditure
338
38
42
-418
-3,640
Change in Investments
cash flow from investments
338
38
42
-418
-3,640
Financing Activities
Bank loans
Group/Directors Accounts
-15,116
15,116
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-2
2
-2
2
interest
2
12
8
1
1
3
29
27
cash flow from financing
-15,118
15,118
12
8
1
1
3
29
29
cash and cash equivalents
cash
-1,631
-1,515
2,933
-160
228
-784
-9,829
10,758
overdraft
change in cash
-1,631
-1,515
2,933
-160
228
-784
-9,829
10,758
jmac architect 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 jmac architect ltd.. Get real-time insights into jmac architect ltd.'s credit score, group structure and payment trends.
Perform a competitor analysis for jmac architect ltd. by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in ML6 area or any other competitors across 12 key performance metrics.
jmac architect ltd. Ownership
JMAC ARCHITECT LTD. group structure
Jmac Architect Ltd. has no subsidiary companies.
Ultimate parent company
JMAC ARCHITECT LTD.
SC359440
JMAC ARCHITECT LTD. Shareholders
The largest shareholders in Jmac Architect Ltd. include Evelyn Maclean and John Maclean.
evelyn maclean
50%
john maclean
50%
jmac architect ltd. directors
Jmac Architect Ltd. currently has 2 directors.
The longest serving directors include
Mrs Evelyn MacLean (May 2009) and
Mr John MacLean (May 2009).
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 jmac architect ltd..
jmac architect 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 JMAC ARCHITECT LTD.. This can take several minutes, an email will notify you when this has completed.
jmac architect ltd.Companies House Filings - See Documents
