mcmorrow murphy limited Company Information
Company Number
01317860
Next Accounts
Sep 2025
Shareholders
mcm group ltd
Group Structure
View All
Industry
Activities of insurance agents and brokers
Registered Address
611 stretford road, old trafford, manchester, M16 0QA
Website
http://mcmgroup.co.ukmcmorrow murphy limited Estimated Valuation
Pomanda estimates the enterprise value of MCMORROW MURPHY LIMITED at £1.3m based on a Turnover of £1.6m and 0.82x industry multiple (adjusted for size and gross margin).
mcmorrow murphy limited Estimated Valuation
Pomanda estimates the enterprise value of MCMORROW MURPHY LIMITED at £1.9m based on an EBITDA of £374k and a 5x industry multiple (adjusted for size and gross margin).
mcmorrow murphy limited Estimated Valuation
Pomanda estimates the enterprise value of MCMORROW MURPHY LIMITED at £40.3m based on Net Assets of £21.2m and 1.9x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mcmorrow Murphy Limited Overview
Mcmorrow Murphy Limited is a live company located in manchester, M16 0QA with a Companies House number of 01317860. It operates in the activities of insurance agents and brokers sector, SIC Code 66220. Founded in June 1977, it's largest shareholder is mcm group ltd with a 100% stake. Mcmorrow Murphy Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.6m with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mcmorrow Murphy Limited Health Check
Pomanda's financial health check has awarded Mcmorrow Murphy Limited a 2 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


1 Strong

3 Regular

5 Weak

Size
annual sales of £1.6m, make it smaller than the average company (£2.9m)
£1.6m - Mcmorrow Murphy Limited
£2.9m - Industry AVG

Growth
3 year (CAGR) sales growth of -29%, show it is growing at a slower rate (6.7%)
-29% - Mcmorrow Murphy Limited
6.7% - Industry AVG

Production
with a gross margin of 60.6%, this company has a higher cost of product (94.6%)
60.6% - Mcmorrow Murphy Limited
94.6% - Industry AVG

Profitability
an operating margin of 20.6% make it as profitable than the average company (19.6%)
20.6% - Mcmorrow Murphy Limited
19.6% - Industry AVG

Employees
with 16 employees, this is similar to the industry average (18)
16 - Mcmorrow Murphy Limited
18 - Industry AVG

Pay Structure
on an average salary of £61.6k, the company has an equivalent pay structure (£52.4k)
£61.6k - Mcmorrow Murphy Limited
£52.4k - Industry AVG

Efficiency
resulting in sales per employee of £102.1k, this is less efficient (£126.4k)
£102.1k - Mcmorrow Murphy Limited
£126.4k - Industry AVG

Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Mcmorrow Murphy Limited
- - Industry AVG

Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Mcmorrow Murphy Limited
- - Industry AVG

Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mcmorrow Murphy Limited
- - Industry AVG

Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (33 weeks)
0 weeks - Mcmorrow Murphy Limited
33 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 0.8%, this is a lower level of debt than the average (58%)
0.8% - Mcmorrow Murphy Limited
58% - Industry AVG
MCMORROW MURPHY LIMITED financials

Mcmorrow Murphy Limited's latest turnover from December 2023 is £1.6 million and the company has net assets of £21.2 million. According to their latest financial statements, Mcmorrow Murphy Limited has 16 employees and maintains cash reserves of £1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 1,633,000 | 4,633,000 | 5,131,000 | 4,609,000 | 4,554,000 | 2,679,000 | 4,209,000 | 4,220,748 | 4,403,771 | 4,098,564 | 3,928,377 | 3,812,236 | 3,141,330 | ||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | |||||||||||||||
Gross Profit | |||||||||||||||
Admin Expenses | |||||||||||||||
Operating Profit | 336,000 | 1,522,000 | 2,067,000 | 1,730,000 | 764,000 | 589,000 | 428,000 | 174,090 | 577,222 | 334,870 | 672,160 | 269,755 | -400,021 | ||
Interest Payable | 11,000 | 41,000 | 45,000 | 55,000 | 54,000 | 4,000 | 8,553 | 4,943 | 3,951 | 2,852 | 4,021 | 13,463 | |||
Interest Receivable | 1,000 | 1,000 | 2,000 | 2,000 | 2,000 | 5,772 | 2,068 | 2,410 | 4,961 | 11,049 | 8,274 | ||||
Pre-Tax Profit | 326,000 | 1,481,000 | 2,022,000 | 1,676,000 | 766,000 | 537,000 | 426,000 | 171,309 | 574,347 | 333,329 | 674,269 | 276,783 | -405,210 | ||
Tax | -95,000 | -2,000 | -370,000 | -332,000 | -280,000 | -150,000 | -78,000 | -85,702 | -138,987 | -91,269 | -187,897 | -94,949 | 54,808 | ||
Profit After Tax | 231,000 | 1,479,000 | 1,652,000 | 1,344,000 | 486,000 | 387,000 | 348,000 | 85,607 | 435,360 | 242,060 | 486,372 | 181,834 | -350,402 | ||
Dividends Paid | 300,000 | 360,000 | 360,000 | 300,000 | 450,000 | 120,000 | |||||||||
Retained Profit | 231,000 | 1,479,000 | 1,652,000 | 1,344,000 | 486,000 | 387,000 | 48,000 | -274,393 | 75,360 | -57,940 | 36,372 | 61,834 | -350,402 | ||
Employee Costs | 985,000 | 2,404,000 | 2,376,000 | 2,245,000 | 2,302,000 | 1,307,000 | 2,453,000 | 2,495,800 | 2,444,585 | 2,298,249 | 1,867,300 | 2,034,239 | |||
Number Of Employees | 16 | 44 | 38 | 42 | 46 | 47 | 56 | 56 | 57 | 53 | 58 | ||||
EBITDA* | 374,000 | 1,632,000 | 2,152,000 | 1,829,000 | 880,000 | 605,000 | 457,000 | 205,193 | 622,513 | 379,089 | 704,684 | 320,194 | -303,466 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 14,000 | 320,000 | 394,000 | 508,000 | 52,000 | 62,000 | 80,815 | 74,565 | 111,993 | 114,990 | 74,238 | 104,703 | 191,650 | 251,452 | |
Intangible Assets | 261,000 | ||||||||||||||
Investments & Other | |||||||||||||||
Debtors (Due After 1 year) | 324,515 | 325,397 | 332,047 | 1,701,749 | 338,230 | 302,228 | |||||||||
Total Fixed Assets | 275,000 | 320,000 | 394,000 | 508,000 | 52,000 | 62,000 | 80,815 | 74,565 | 436,508 | 440,387 | 406,285 | 1,806,452 | 529,880 | 553,680 | |
Stock & work in progress | |||||||||||||||
Trade Debtors | 442,000 | 423,000 | 797,000 | 2,258,520 | 3,381,300 | 2,954,611 | 3,103,024 | 3,537,491 | 3,287,800 | 3,190,533 | 2,560,796 | ||||
Group Debtors | 21,418,000 | 6,518,000 | 5,864,000 | 3,104,000 | 2,178,000 | 1,268,000 | 710,844 | 993,948 | 1,166,551 | 1,157,398 | 1,013,484 | 976,872 | 1,594,825 | ||
Misc Debtors | 614,000 | 573,000 | 561,000 | 104,000 | 96,000 | 95,780 | 73,786 | 135,776 | 136,930 | 131,464 | 217,925 | ||||
Cash | 1,000 | 66,000 | 161,000 | 2,287,000 | 1,584,000 | 1,038,000 | 1,323,000 | 763,195 | 1,472,753 | 532,924 | 1,177,798 | 1,043,232 | 322,924 | 420,676 | 208,611 |
misc current assets | |||||||||||||||
total current assets | 21,419,000 | 7,198,000 | 6,598,000 | 5,952,000 | 4,308,000 | 2,825,000 | 2,120,000 | 3,828,339 | 5,921,787 | 4,789,862 | 5,575,150 | 5,725,671 | 3,610,724 | 4,588,081 | 4,582,157 |
total assets | 21,419,000 | 7,473,000 | 6,918,000 | 6,346,000 | 4,816,000 | 2,877,000 | 2,182,000 | 3,909,154 | 5,996,352 | 5,226,370 | 6,015,537 | 6,131,956 | 5,417,176 | 5,117,961 | 5,135,837 |
Bank overdraft | 1,354 | 31,718 | 110,121 | 95,871 | |||||||||||
Bank loan | |||||||||||||||
Trade Creditors | 54,000 | 1,436,000 | 1,291,000 | 1,384,000 | 799,000 | 2,553,749 | 4,302,583 | 3,845,394 | 4,505,183 | 4,622,536 | 4,715,857 | 4,308,005 | 3,662,571 | ||
Group/Directors Accounts | 180,000 | 129,000 | 82,000 | 53,000 | |||||||||||
other short term finances | |||||||||||||||
hp & lease commitments | 97,000 | 85,000 | 93,000 | 97,000 | 26,000 | 47,697 | 16,590 | 16,590 | 10,104 | 17,602 | 30,163 | 61,802 | |||
other current liabilities | 132,000 | 1,032,000 | 694,000 | 600,000 | 170,000 | 765,000 | 752,467 | 822,183 | 563,126 | 631,621 | 746,648 | 652,436 | |||
total current liabilities | 180,000 | 358,000 | 1,253,000 | 2,276,000 | 1,988,000 | 1,554,000 | 1,590,000 | 3,353,913 | 5,141,356 | 4,426,464 | 5,178,626 | 5,386,786 | 4,715,857 | 4,448,289 | 4,472,680 |
loans | 816,000 | ||||||||||||||
hp & lease commitments | 189,000 | 230,000 | 288,000 | 408,000 | 25,587 | 52,654 | 69,097 | 48,389 | 65,212 | 56,558 | |||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | 17,000 | 20,000 | 17,983 | ||||||||||||
provisions | 71,000 | 59,000 | 58,000 | 82,000 | 144,000 | 5,085 | 3,380 | 7,207 | 6,980 | 5,080 | |||||
total long term liabilities | 260,000 | 289,000 | 346,000 | 449,000 | 89,000 | 20,000 | 30,672 | 56,034 | 76,304 | 55,369 | 17,983 | 65,212 | 61,638 | ||
total liabilities | 180,000 | 618,000 | 1,542,000 | 2,622,000 | 2,437,000 | 1,643,000 | 1,610,000 | 3,384,585 | 5,197,390 | 4,502,768 | 5,233,995 | 5,386,786 | 4,733,840 | 4,513,501 | 4,534,318 |
net assets | 21,239,000 | 6,855,000 | 5,376,000 | 3,724,000 | 2,379,000 | 1,234,000 | 572,000 | 524,569 | 798,962 | 723,602 | 781,542 | 745,170 | 683,336 | 604,460 | 601,519 |
total shareholders funds | 21,239,000 | 6,855,000 | 5,376,000 | 3,724,000 | 2,379,000 | 1,234,000 | 572,000 | 524,569 | 798,962 | 723,602 | 781,542 | 745,170 | 683,336 | 604,460 | 601,519 |
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | May 2018 | May 2017 | May 2016 | May 2015 | May 2014 | May 2013 | May 2012 | May 2011 | May 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | 336,000 | 1,522,000 | 2,067,000 | 1,730,000 | 764,000 | 589,000 | 428,000 | 174,090 | 577,222 | 334,870 | 672,160 | 269,755 | -400,021 | ||
Depreciation | 3,000 | 7,000 | 85,000 | 99,000 | 116,000 | 16,000 | 29,000 | 31,103 | 45,291 | 44,219 | 32,524 | 50,439 | 71,963 | 98,634 | 96,555 |
Amortisation | 35,000 | 103,000 | |||||||||||||
Tax | -95,000 | -2,000 | -370,000 | -332,000 | -280,000 | -150,000 | -78,000 | -85,702 | -138,987 | -91,269 | -187,897 | -94,949 | 54,808 | ||
Stock | |||||||||||||||
Debtors | 14,286,000 | 695,000 | 2,772,000 | 941,000 | 937,000 | -1,278,144 | -2,268,144 | -1,383,890 | -132,419 | -141,296 | -291,737 | 24,937 | 483,914 | -170,139 | 4,675,774 |
Creditors | -54,000 | -1,382,000 | 145,000 | -93,000 | -1,169,749 | -1,754,749 | -1,748,834 | 457,189 | -659,789 | -117,353 | -93,321 | 407,852 | 645,434 | 3,662,571 | |
Accruals and Deferred Income | -132,000 | -900,000 | 338,000 | 94,000 | 430,000 | -582,467 | 12,533 | -69,716 | 259,057 | -68,495 | -115,027 | 746,648 | -652,436 | 652,436 | |
Deferred Taxes & Provisions | -71,000 | 12,000 | 1,000 | -24,000 | -62,000 | 138,915 | -5,085 | 1,705 | -3,827 | 227 | 6,980 | -5,080 | 5,080 | ||
Cash flow from operations | -14,210,000 | -7,000 | -2,033,000 | 771,000 | -62,000 | 119,843 | 899,843 | -313,464 | 1,328,364 | -298,941 | 583,124 | 853,635 | -604,345 | ||
Investing Activities | |||||||||||||||
capital expenditure | -1,493 | -7,863 | -47,244 | -1,959 | -22,700 | ||||||||||
Change in Investments | |||||||||||||||
cash flow from investments | -1,493 | -7,863 | -47,244 | -1,959 | -22,700 | ||||||||||
Financing Activities | |||||||||||||||
Bank loans | |||||||||||||||
Group/Directors Accounts | 51,000 | 47,000 | 29,000 | 53,000 | |||||||||||
Other Short Term Loans | |||||||||||||||
Long term loans | -816,000 | 816,000 | |||||||||||||
Hire Purchase and Lease Commitments | -286,000 | -29,000 | -66,000 | -124,000 | 505,000 | -73,284 | -47,284 | 4,040 | -16,443 | 27,194 | 40,891 | 17,602 | -95,375 | -22,985 | 118,360 |
other long term liabilities | -17,000 | 17,000 | 20,000 | -17,983 | 17,983 | ||||||||||
share issue | |||||||||||||||
interest | -10,000 | -41,000 | -45,000 | -54,000 | 2,000 | -52,000 | -2,000 | -2,781 | -2,875 | -1,541 | 2,109 | 7,028 | -5,189 | ||
cash flow from financing | 13,908,000 | -23,000 | -82,000 | -940,000 | 1,965,000 | 214,147 | -29,853 | 1,259 | -19,318 | 25,653 | 43,000 | 6,647 | 1,065,092 | ||
cash and cash equivalents | |||||||||||||||
cash | -65,000 | -95,000 | -2,126,000 | 703,000 | 546,000 | 274,805 | 559,805 | -709,558 | 939,829 | -644,874 | 134,566 | 720,308 | -97,752 | 212,065 | 208,611 |
overdraft | -1,354 | -30,364 | 31,718 | -110,121 | 14,250 | 95,871 | |||||||||
change in cash | -65,000 | -95,000 | -2,126,000 | 703,000 | 546,000 | 274,805 | 559,805 | -709,558 | 941,183 | -614,510 | 102,848 | 720,308 | 12,369 | 197,815 | 112,740 |
mcmorrow murphy limited Credit Report and Business Information
Mcmorrow Murphy Limited Competitor Analysis

Perform a competitor analysis for mcmorrow murphy limited by selecting its closest rivals, whether from the FINANCIAL AND INSURANCE ACTIVITIES sector, other small companies, companies in M16 area or any other competitors across 12 key performance metrics.
mcmorrow murphy limited Ownership
MCMORROW MURPHY LIMITED group structure
Mcmorrow Murphy Limited has no subsidiary companies.
mcmorrow murphy limited directors
Mcmorrow Murphy Limited currently has 2 directors. The longest serving directors include Mr Richard Tuplin (Aug 2023) and Mr James Yeandle (Aug 2023).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Richard Tuplin | 49 years | Aug 2023 | - | Director | |
Mr James Yeandle | 41 years | Aug 2023 | - | Director |
P&L
December 2023turnover
1.6m
-65%
operating profit
336k
-78%
gross margin
60.7%
-1.82%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
21.2m
+2.1%
total assets
21.4m
+1.87%
cash
1k
-0.98%
net assets
Total assets minus all liabilities
mcmorrow murphy limited company details
company number
01317860
Type
Private limited with Share Capital
industry
66220 - Activities of insurance agents and brokers
incorporation date
June 1977
age
48
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
mcmorrow murphy insurance services limited (January 1997)
mcmorrow murphy insurance brokers limited (May 1993)
accountant
-
auditor
-
address
611 stretford road, old trafford, manchester, M16 0QA
Bank
-
Legal Advisor
-
mcmorrow murphy 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 16 charges/mortgages relating to mcmorrow murphy limited. Currently there are 0 open charges and 16 have been satisfied in the past.
mcmorrow murphy 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 MCMORROW MURPHY LIMITED. This can take several minutes, an email will notify you when this has completed.
mcmorrow murphy limited Companies House Filings - See Documents
date | description | view/download |
---|