Pomanda estimates the enterprise value of J LOW AGRI SERVICES LTD at £1.5m based on a Turnover of £2.5m and 0.6x industry multiple (adjusted for size and gross margin).
j low agri services ltdEstimated Valuation
£581.2k
Pomanda estimates the enterprise value of J LOW AGRI SERVICES LTD at £581.2k based on an EBITDA of £117.6k and a 4.94x industry multiple (adjusted for size and gross margin).
j low agri services ltdEstimated Valuation
£748k
Pomanda estimates the enterprise value of J LOW AGRI SERVICES LTD at £748k based on Net Assets of £225.8k and 3.31x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
J Low Agri Services LtdOverview
J Low Agri Services Ltd is a live company located in dunfermline, KY12 9UQ with a Companies House number of SC376227. It operates in the repair of other equipment sector, SIC Code 33190. Founded in April 2010, it's largest shareholder is
james andrew low
with a 50% stake. J Low Agri Services Ltd is a established,
small sized company, Pomanda has estimated its turnover at
£2.5m with
healthy
growth in recent years.
Pomanda's financial health check has awarded J Low Agri Services Ltd a 2.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
Health Rating2.5out of 5
2 Strong
3 Regular
7 Weak
Size
annual sales of £2.5m, make it smaller than the average company (£4.5m)
£2.5m - J Low Agri Services Ltd
£4.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 5%, show it is growing at a slower rate (8.4%)
5% - J Low Agri Services Ltd
8.4% - Industry AVG
Production
with a gross margin of 30.9%, this company has a comparable cost of product (30.9%)
30.9% - J Low Agri Services Ltd
30.9% - Industry AVG
Profitability
an operating margin of 4.2% make it less profitable than the average company (5.8%)
4.2% - J Low Agri Services Ltd
5.8% - Industry AVG
Employees
with 11 employees, this is below the industry average (25)
11 - J Low Agri Services Ltd
25 - Industry AVG
Pay Structure
on an average salary of £44.6k, the company has an equivalent pay structure (£44.6k)
£44.6k - J Low Agri Services Ltd
£44.6k - Industry AVG
Efficiency
resulting in sales per employee of £228k, this is more efficient (£140k)
£228k - J Low Agri Services Ltd
£140k - Industry AVG
Debtor Days
it gets paid by customers after 48 days, this is near the average (57 days)
48 days - J Low Agri Services Ltd
57 days - Industry AVG
Creditor Days
its suppliers are paid after 102 days, this is slower than average (28 days)
102 days - J Low Agri Services Ltd
28 days - Industry AVG
Stock Days
it holds stock equivalent to 100 days, this is more than average (37 days)
100 days - J Low Agri Services Ltd
37 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7 weeks, this is less cash available to meet short term requirements (14 weeks)
7 weeks - J Low Agri Services Ltd
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 82.7%, this is a higher level of debt than the average (58.3%)
82.7% - J Low Agri Services Ltd
58.3% - Industry AVG
J LOW AGRI SERVICES LTD financials
EXPORT
J Low Agri Services Ltd's latest turnover from April 2024 is estimated at £2.5 million and the company has net assets of £225.8 thousand. According to their latest financial statements, J Low Agri Services Ltd has 11 employees and maintains cash reserves of £102.8 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Turnover
2,507,596
3,348,831
1,434,517
2,167,360
5,214,993
3,465,642
1,571,639
470,255
639,867
809,632
602,283
495,858
256,723
364,859
Other Income Or Grants
Cost Of Sales
1,732,918
2,193,765
932,791
1,420,994
3,358,685
2,224,611
936,288
265,648
382,931
489,506
354,295
291,781
150,845
207,723
Gross Profit
774,678
1,155,066
501,725
746,366
1,856,307
1,241,031
635,351
204,608
256,936
320,126
247,988
204,077
105,878
157,136
Admin Expenses
668,470
1,218,565
461,355
668,342
1,854,247
1,182,690
609,619
182,796
267,201
297,346
243,527
222,816
94,776
110,043
Operating Profit
106,208
-63,499
40,370
78,024
2,060
58,341
25,732
21,812
-10,265
22,780
4,461
-18,739
11,102
47,093
Interest Payable
11,334
3,669
3,134
1,586
825
794
464
483
Interest Receivable
5,384
3,960
319
1
7
23
11
82
79
1
21
21
Pre-Tax Profit
100,257
-63,208
37,556
76,438
2,060
57,523
24,960
21,359
-10,665
22,859
4,462
-18,718
11,122
47,093
Tax
-25,064
-7,136
-14,523
-391
-10,929
-4,742
-4,058
-4,572
-937
-2,669
-12,244
Profit After Tax
75,193
-63,208
30,420
61,915
1,669
46,594
20,218
17,301
-10,665
18,287
3,525
-18,718
8,453
34,849
Dividends Paid
Retained Profit
75,193
-63,208
30,420
61,915
1,669
46,594
20,218
17,301
-10,665
18,287
3,525
-18,718
8,453
34,849
Employee Costs
490,522
435,098
410,421
388,193
371,136
1,115,880
538,423
178,740
227,538
232,326
190,832
153,280
73,034
140,125
Number Of Employees
11
10
10
10
10
29
14
5
6
6
5
4
2
4
EBITDA*
117,617
12,530
110,226
78,024
2,060
58,341
75,927
57,571
19,452
53,158
29,400
6,687
28,029
51,522
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Tangible Assets
283,614
179,068
254,518
213,958
202,078
156,935
169,954
165,315
104,982
62,178
78,624
68,562
46,348
13,287
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
283,614
179,068
254,518
213,958
202,078
156,935
169,954
165,315
104,982
62,178
78,624
68,562
46,348
13,287
Stock & work in progress
474,997
869,496
463,149
599,162
339,833
72,796
59,735
67,848
74,365
30,297
4,000
464
Trade Debtors
334,871
374,674
153,399
237,159
1,048,409
612,937
250,182
92,165
122,560
148,140
93,154
92,279
61,404
85,740
Group Debtors
Misc Debtors
103,811
1,646
2,105
42,709
6,804
3,840
Cash
102,808
102,307
84,052
1,124
1,970
7,095
1,752
31,203
341
92
8,296
misc current assets
1,942
total current assets
1,018,429
1,348,123
702,705
837,445
1,091,118
612,937
598,789
172,056
187,887
247,191
167,860
122,668
73,700
86,204
total assets
1,302,043
1,527,191
957,223
1,051,403
1,293,196
769,872
768,743
337,371
292,869
309,369
246,484
191,230
120,048
99,491
Bank overdraft
2,013
24,436
14,846
Bank loan
Trade Creditors
484,688
859,297
399,890
531,607
937,620
464,652
354,683
60,294
79,578
203,023
135,949
93,969
34,704
54,051
Group/Directors Accounts
10,007
39,093
2,418
8,152
96,839
33,685
62,855
other short term finances
hp & lease commitments
other current liabilities
209,043
300,343
93,671
68,978
5,000
74,104
36,604
6,961
total current liabilities
703,738
1,198,733
495,979
610,750
937,620
469,652
550,062
130,583
164,240
203,023
135,949
93,969
34,704
54,051
loans
170,751
30,751
40,833
50,000
hp & lease commitments
130,816
98,688
154,593
166,571
111,445
120,691
71,899
Accruals and Deferred Income
43,659
52,266
other liabilities
149,989
96,729
47,512
66,699
58,962
34,830
7,800
provisions
70,903
48,377
51,968
40,652
40,415
31,381
33,984
33,063
20,997
12,436
15,725
13,713
7,211
2,790
total long term liabilities
372,470
177,816
247,394
257,223
234,063
180,376
145,429
153,754
92,896
59,948
82,424
72,675
42,041
10,590
total liabilities
1,076,208
1,376,549
743,373
867,973
1,171,683
650,028
695,491
284,337
257,136
262,971
218,373
166,644
76,745
64,641
net assets
225,835
150,642
213,850
183,430
121,513
119,844
73,252
53,034
35,733
46,398
28,111
24,586
43,303
34,850
total shareholders funds
225,835
150,642
213,850
183,430
121,513
119,844
73,252
53,034
35,733
46,398
28,111
24,586
43,303
34,850
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Operating Activities
Operating Profit
106,208
-63,499
40,370
78,024
2,060
58,341
25,732
21,812
-10,265
22,780
4,461
-18,739
11,102
47,093
Depreciation
11,409
76,029
69,856
50,195
35,759
29,717
30,378
24,939
25,426
16,927
4,429
Amortisation
Tax
-25,064
-7,136
-14,523
-391
-10,929
-4,742
-4,058
-4,572
-937
-2,669
-12,244
Stock
-394,499
406,347
-136,013
599,162
-339,833
267,037
13,061
-8,113
-6,517
44,068
26,297
3,536
464
Debtors
62,362
220,816
-81,655
-853,959
478,181
355,951
164,821
-34,235
-21,740
54,986
875
30,875
-24,336
85,740
Creditors
-374,609
459,407
-131,717
-406,013
472,968
109,969
294,389
-19,284
-123,445
67,074
41,980
59,265
-19,347
54,051
Accruals and Deferred Income
-91,300
206,672
24,693
25,319
-13,607
-16,838
37,500
29,643
6,961
Deferred Taxes & Provisions
22,526
-3,591
11,316
237
9,034
-2,603
921
12,066
8,561
-3,289
2,012
6,502
4,421
2,790
Cash flow from operations
-18,693
47,855
225,050
-62,159
-8,117
121,822
-27,863
97,112
-58,618
63,902
27,512
15,282
31,234
9,915
Investing Activities
capital expenditure
-115,955
-579
-110,416
-11,880
-45,143
13,019
-54,834
-96,092
-72,521
-13,932
-35,001
-47,640
-49,988
-17,716
Change in Investments
cash flow from investments
-115,955
-579
-110,416
-11,880
-45,143
13,019
-54,834
-96,092
-72,521
-13,932
-35,001
-47,640
-49,988
-17,716
Financing Activities
Bank loans
Group/Directors Accounts
-29,086
36,675
-5,734
8,152
-96,839
63,154
-29,170
62,855
Other Short Term Loans
Long term loans
140,000
-10,082
-9,167
50,000
Hire Purchase and Lease Commitments
32,128
-55,905
-11,978
166,571
-111,445
-9,246
48,792
71,899
other long term liabilities
-149,989
53,260
96,729
-47,512
-19,187
7,737
24,132
27,030
7,800
share issue
2
-2
1
1
interest
-5,950
291
-2,815
-1,585
-818
-771
-453
-401
79
1
21
21
cash flow from financing
137,092
-29,021
-29,694
73,151
53,260
-112,375
53,137
19,169
86,841
-19,108
7,738
24,154
27,051
7,801
cash and cash equivalents
cash
501
18,255
82,928
1,124
-1,970
-5,125
5,343
-29,451
30,862
249
-8,204
8,296
overdraft
-2,013
2,013
-24,436
24,436
-14,846
14,846
change in cash
501
18,255
84,941
-889
22,466
-29,561
20,189
-44,297
30,862
249
-8,204
8,296
j low agri services 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 low agri services ltd. Get real-time insights into j low agri services ltd's credit score, group structure and payment trends.
Perform a competitor analysis for j low agri services ltd by selecting its closest rivals, whether from the MANUFACTURING sector, other small companies, companies in KY12 area or any other competitors across 12 key performance metrics.
j low agri services ltd Ownership
J LOW AGRI SERVICES LTD group structure
J Low Agri Services Ltd has no subsidiary companies.
Ultimate parent company
J LOW AGRI SERVICES LTD
SC376227
J LOW AGRI SERVICES LTD Shareholders
The largest shareholders in J Low Agri Services Ltd include James Andrew Low and Karen Low.
james andrew low
50%
karen low
50%
j low agri services ltd directors
J Low Agri Services Ltd currently has 2 directors.
The longest serving directors include
Mr James Low (Apr 2010) and
Ms Karen Low (Apr 2010).
drumhead west north road, saline, dunfermline, KY12 9UQ
Bank
-
Legal Advisor
-
j low agri services ltd 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 did not find charges/mortgages relating to j low agri services ltd.
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 LOW AGRI SERVICES LTD. This can take several minutes, an email will notify you when this has completed.
j low agri services ltdCompanies House Filings - See Documents
