Mirocourt Limited

POWER SEARCH PRICING

SOLUTIONS

mirocourt limited Company Information

Live

MatureMicroHigh

Company Number

01602564

Website

Registered Address

1085 oxford road, tilehurst, reading, berkshire, RG31 6YE

Industry

Electrical installation

Telephone

01189413108

Next Accounts Due

February 2025

Group Structure

View All

Directors

Rosie Pearson31 Years

Mark Pearson6 Years

Shareholders

mrs rosie caroline pearson 100%

mirocourt limited Estimated Valuation

£246.9k

Pomanda estimates the enterprise value of MIROCOURT LIMITED at £246.9k based on an EBITDA of £55.6k and a 4.44x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Mirocourt Limited is a live company located in reading, RG31 6YE with a Companies House number of 01602564. It operates in the electrical installation sector, SIC Code 43210. Founded in December 1981, it's largest shareholder is mrs rosie caroline pearson with a 100% stake. Mirocourt Limited is a mature, micro sized company, Pomanda has estimated its turnover at £211.3k with high growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Mirocourt Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Rating3.5out of 5

4 Strong

1 Regular

5 Weak

Size

annual sales of £211.3k, make it smaller than the average company (£818.8k)

Growth

3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (7.3%)

EXPORT

Mirocourt Limited's latest turnover from May 2023 is estimated at £211.3 thousand and the company has net assets of £55.1 thousand. According to their latest financial statements, Mirocourt Limited has 3 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	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	211,257	120,544	157,741	137,810	284,817	220,948	208,329	210,214	182,232	160,852	236,775	233,958	236,752	194,527
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	176,331	100,612	134,070	115,136	233,750	182,590	170,615	170,510	148,408	131,924	190,436	189,132	185,439	149,803
Gross Profit	34,926	19,932	23,671	22,674	51,066	38,358	37,714	39,705	33,824	28,929	46,339	44,826	51,312	44,723
Admin Expenses	-20,667	52,267	25,291	58,111	13,431	-26,258	75,840	33,930	37,489	40,577	17,464	52,067	42,870	6,966
Operating Profit	55,593	-32,335	-1,620	-35,437	37,635	64,616	-38,126	5,775	-3,665	-11,648	28,875	-7,241	8,442	37,757
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	27	113	103	114	69	4	4	0
Pre-Tax Profit	55,593	-32,335	-1,620	-35,437	37,635	64,616	-38,099	5,888	-3,562	-11,534	28,944	-7,237	8,446	37,757
Tax	-13,898	0	0	0	-7,151	-12,277	0	-1,177	0	0	-6,657	0	-2,196	-10,572
Profit After Tax	41,695	-32,335	-1,620	-35,437	30,484	52,339	-38,099	4,710	-3,562	-11,534	22,287	-7,237	6,250	27,185
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	41,695	-32,335	-1,620	-35,437	30,484	52,339	-38,099	4,710	-3,562	-11,534	22,287	-7,237	6,250	27,185
Employee Costs	123,281	78,471	76,659	76,597	79,859	77,677	116,395	39,716	39,828	38,493	73,943	73,962	71,553	72,302
Number Of Employees	3	2	2	2	2	2	3	1	1	1	2	2	2	2
EBITDA*	55,593	-32,335	-1,620	-35,437	37,635	64,616	-38,126	6,185	-3,085	-7,167	30,561	-7,241	12,462	41,928

* Earnings Before Interest, Tax, Depreciation and Amortisation

	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	12,103	15,873	6,165	7,890	10,558	5,458	7,921	1,231	1,641	9,548	2,392	4,078	8,910	5,855
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	12,103	15,873	6,165	7,890	10,558	5,458	7,921	1,231	1,641	9,548	2,392	4,078	8,910	5,855
Stock & work in progress	0	0	0	0	0	0	0	2,000	4,500	7,000	9,500	14,000	14,000	18,103
Trade Debtors	69,852	29,916	61,124	48,527	108,761	77,813	66,198	61,816	50,988	46,135	67,950	64,556	78,203	56,415
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	4,708	3,149	3,412	2,203	2,440	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	21,713	23,483	17,816	27,715	0	1,648	0
misc current assets	0	0	0	0	0	4,188	1,888	0	0	0	0	0	0	0
total current assets	74,560	33,065	64,536	50,730	111,201	82,001	68,086	85,529	78,971	70,951	105,165	78,556	93,851	74,518
total assets	86,663	48,938	70,701	58,620	121,759	87,459	76,007	86,760	80,612	80,499	107,557	82,634	102,761	80,373
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	27,995	28,695	24,761	11,234	38,936	35,120	27,244	48,561	46,795	41,538	58,849	56,213	43,435	39,460
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	27,995	28,695	24,761	11,234	38,936	35,120	27,244	48,561	46,795	41,538	58,849	56,213	43,435	39,460
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other liabilities	3,542	6,812	174	0	0	0	0	0	0	0	0	0	25,000	13,500
provisions	0	0	0	0	0	0	0	0	328	1,910	123	123	791	128
total long term liabilities	3,542	6,812	174	0	0	0	0	0	328	1,910	123	123	25,791	13,628
total liabilities	31,537	35,507	24,935	11,234	38,936	35,120	27,244	48,561	47,123	43,448	58,972	56,336	69,226	53,088
net assets	55,126	13,431	45,766	47,386	82,823	52,339	48,763	38,199	33,489	37,051	48,585	26,298	33,535	27,285
total shareholders funds	55,126	13,431	45,766	47,386	82,823	52,339	48,763	38,199	33,489	37,051	48,585	26,298	33,535	27,285

	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	55,593	-32,335	-1,620	-35,437	37,635	64,616	-38,126	5,775	-3,665	-11,648	28,875	-7,241	8,442	37,757
Depreciation	0	0	0	0	0	0	0	410	580	4,481	1,686	0	4,020	4,171
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-13,898	0	0	0	-7,151	-12,277	0	-1,177	0	0	-6,657	0	-2,196	-10,572
Stock	0	0	0	0	0	0	-2,000	-2,500	-2,500	-2,500	-4,500	0	-4,103	18,103
Debtors	41,495	-31,471	13,806	-60,471	33,388	11,615	4,382	10,828	4,853	-21,815	3,394	-13,647	21,788	56,415
Creditors	-700	3,934	13,527	-27,702	3,816	7,876	-21,317	1,766	5,257	-17,311	2,636	12,778	3,975	39,460
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	-328	-1,582	1,787	0	-668	663	128
Cash flow from operations	-500	3,070	-1,899	-2,668	912	48,600	-61,825	-1,882	-1,763	1,624	27,646	18,516	-2,781	-3,574
Investing Activities
capital expenditure	3,770	-9,708	1,725	2,668	-5,100	2,463	-6,690	0	7,327	-11,637	0	4,832	-7,075	-10,026
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	3,770	-9,708	1,725	2,668	-5,100	2,463	-6,690	0	7,327	-11,637	0	4,832	-7,075	-10,026
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-3,270	6,638	174	0	0	0	0	0	0	0	0	-25,000	11,500	13,500
share issue	0	0	0	0	0	-48,763	48,663	0	0	0	0	0	0	100
interest	0	0	0	0	0	0	27	113	103	114	69	4	4	0
cash flow from financing	-3,270	6,638	174	0	0	-48,763	48,690	113	103	114	69	-24,996	11,504	13,600
cash and cash equivalents
cash	0	0	0	0	0	0	-21,713	-1,770	5,667	-9,899	27,715	-1,648	1,648	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	-21,713	-1,770	5,667	-9,899	27,715	-1,648	1,648	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for mirocourt limited. Get real-time insights into mirocourt limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Perform a competitor analysis for mirocourt limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in RG31 area or any other competitors across 12 key performance metrics.

MIROCOURT LIMITED group structure

Mirocourt Limited has no subsidiary companies.

Ultimate parent company

MIROCOURT LIMITED

01602564

MIROCOURT LIMITED Shareholders

mrs rosie caroline pearson

100%

Mirocourt Limited currently has 2 directors. The longest serving directors include Mrs Rosie Pearson (Jan 1993) and Mr Mark Pearson (Sep 2018).

officer	country	age	start	end	role
Mrs Rosie Pearson		81 years	Jan 1993	-	Director
Mr Mark Pearson		57 years	Sep 2018	-	Director

P&L

May 2023

turnover

211.3k

+75%

operating profit

55.6k

gross margin

16.6%

-0.01%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

May 2023

net assets

55.1k

+3.1%

total assets

86.7k

+0.77%

cash

net assets

Total assets minus all liabilities

Similar Companies

michael noone limited

beechwood electrical contracting (hagbourne) limited

1.5

orbital electrical limited

2.5

beattie electrical ltd

wokingham electrical services limited

company number

01602564

Type

Private limited with Share Capital

industry

43210 - Electrical installation

incorporation date

December 1981

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

last accounts submitted

May 2023

address

1085 oxford road, tilehurst, reading, berkshire, RG31 6YE

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 1 charges/mortgages relating to mirocourt limited. Currently there are 1 open charges and 0 have been satisfied in the past.

mirocourt limited Company Information

mirocourt limited Estimated Valuation

mirocourt limited Estimated Valuation

mirocourt limited Estimated Valuation

Mirocourt Limited Overview

Mirocourt Limited Health Check

MIROCOURT LIMITED financials

mirocourt limited Credit Report and Business Information

Mirocourt Limited Competitor Analysis

mirocourt limited Ownership

mirocourt limited directors

mirocourt limited company details

mirocourt limited Charges & Mortgages

mirocourt limited Companies House Filings - See Documents