Smithfield Murray Limited

POWER SEARCH PRICING

SOLUTIONS

smithfield murray limited Company Information

Live

MatureLargeHealthy

Company Number

02110715

Next Accounts

Sep 2025

Industry

Production of meat and poultry meat products

Directors

Damien Murray

Martin Grady

View All

Shareholders

smithfield murray holdings ltd

Group Structure

View All

Contact

Registered Address

fourth floor, unit 5b the parklands, bolton, BL6 4SD

Website

www.smithfieldmurray.com

smithfield murray limited Estimated Valuation

£47.3m

Pomanda estimates the enterprise value of SMITHFIELD MURRAY LIMITED at £47.3m based on an EBITDA of £5.5m and a 8.6x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Smithfield Murray Limited is a live company located in bolton, BL6 4SD with a Companies House number of 02110715. It operates in the production of meat and poultry meat products sector, SIC Code 10130. Founded in March 1987, it's largest shareholder is smithfield murray holdings ltd with a 100% stake. Smithfield Murray Limited is a mature, large sized company, Pomanda has estimated its turnover at £38.5m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Smithfield Murray Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 1 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

8 Strong

3 Regular

1 Weak

Size

annual sales of £48.5m, make it larger than the average company (£30.9m)

Growth

3 year (CAGR) sales growth of 22%, show it is growing at a faster rate (6.3%)

EXPORT

Smithfield Murray Limited's latest turnover from December 2023 is £38.5 million and the company has net assets of £9.8 million. According to their latest financial statements, Smithfield Murray Limited has 107 employees and maintains cash reserves of £4.2 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Dec 2023	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	Apr 2010
Turnover	38,482,345	48,483,022	40,367,498	24,665,506	26,562,260	22,214,201	18,372,624	21,280,272	22,183,370	23,423,221	18,669,361	13,252,711	15,699,575	14,311,305	14,835,344
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	30,165,990	39,408,768	35,090,502	20,902,328	23,408,345	19,872,877	16,491,282	18,627,792	19,584,968	20,890,969	16,402,526	11,290,178	13,426,884	12,139,576	12,305,233
Gross Profit	8,316,355	9,074,254	5,276,996	3,763,178	3,153,915	2,341,324	1,881,342	2,652,480	2,598,402	2,532,252	2,266,835	1,962,533	2,272,691	2,171,729	2,530,111
Admin Expenses	3,166,529	3,680,930	3,411,061	2,760,549	2,512,480	2,095,771	2,102,267	2,062,384	2,139,374	2,105,090	1,940,688	1,626,401	1,619,572	1,545,713	1,693,185
Operating Profit	5,149,826	5,393,324	1,865,935	1,002,629	641,435	245,553	-220,925	590,096	459,028	427,162	326,147	336,132	653,119	626,016	836,926
Interest Payable	7,403	36,999	49,932	74,829	16,421	17,647	6,113	0	1,126	5,906	11,523	4,008	8,828	10,357	12,934
Interest Receivable	34,915	10,421	2,323	232	418	0	0	0	0	3,590	63	368	828	1,361	0
Pre-Tax Profit	5,177,338	5,366,746	1,818,326	928,032	625,432	227,906	-227,038	590,096	457,902	424,846	314,687	332,492	575,119	547,020	823,992
Tax	-1,294,164	-1,023,380	-369,988	-441,151	-121,006	-44,736	40,244	-124,886	-94,877	-92,484	-73,148	-70,694	-24,524	-26,647	-239,266
Profit After Tax	3,883,174	4,343,366	1,448,338	486,881	504,426	183,170	-186,794	465,210	363,025	332,362	241,539	261,798	550,595	520,373	584,726
Dividends Paid	1,649,972	105,303	319,050	239,686	281,050	215,050	227,050	277,050	277,752	116,300	287,050	234,415	390,778	139,686	70,000
Retained Profit	2,233,202	4,238,063	1,129,288	247,195	223,376	-31,880	-413,844	188,160	85,273	216,062	-45,511	27,383	159,817	380,687	514,726
Employee Costs	2,623,819	3,071,848	2,947,849	2,380,160	1,726,794	1,507,349	1,544,706	1,569,140	1,653,831	1,408,952	1,288,114	1,017,032	1,012,636	872,810	933,375
Number Of Employees	107	125	110	100	104	82	84	87	64	60	56	53	52	51	49
EBITDA*	5,507,260	5,866,441	2,289,163	1,305,338	857,025	431,676	-6,377	756,228	633,034	602,646	503,232	443,575	761,418	817,115	1,093,250

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Dec 2023	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	Apr 2010
Tangible Assets	1,295,037	1,244,382	1,470,990	941,212	882,762	549,685	695,537	299,067	340,013	468,949	590,050	742,128	442,143	489,232	620,156
Intangible Assets	370,000	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	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1,665,037	1,244,382	1,470,990	941,212	882,762	549,685	695,537	299,067	340,013	468,949	590,050	742,128	442,143	489,232	620,156
Stock & work in progress	549,530	711,916	701,116	219,819	183,160	279,961	301,517	265,913	182,821	229,361	200,231	273,627	150,154	214,586	98,662
Trade Debtors	7,819,832	6,689,292	6,425,360	4,769,859	3,371,327	2,953,562	1,928,132	2,159,184	2,548,889	2,910,718	2,260,764	1,759,378	1,409,482	1,286,521	1,793,972
Group Debtors	3,140,650	1,986,693	1,640,650	1,640,650	1,640,650	1,640,650	1,580,650	1,580,650	1,580,650	1,490,650	1,490,650	1,490,650	1,490,650	1,490,650	1,490,650
Misc Debtors	238,247	273,965	294,069	260,053	290,119	409,137	369,356	205,171	167,838	261,886	154,099	242,443	476,002	178,285	113,055
Cash	4,244,824	3,255,929	324,959	165,990	448,882	167,550	76,101	670,144	482,192	80	80	80	80	79	78
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	15,993,083	12,917,795	9,386,154	7,056,371	5,934,138	5,450,860	4,255,756	4,881,062	4,962,390	4,892,695	4,105,824	3,766,178	3,526,368	3,170,121	3,496,417
total assets	17,658,120	14,162,177	10,857,144	7,997,583	6,816,900	6,000,545	4,951,293	5,180,129	5,302,403	5,361,644	4,695,874	4,508,306	3,968,511	3,659,353	4,116,573
Bank overdraft	0	0	0	0	0	0	0	0	0	520,412	356,132	154,326	246,612	188,445	245,876
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	3,467,231	3,326,451	3,863,825	2,457,847	2,582,515	2,687,487	1,535,205	1,567,304	1,838,928	1,557,813	1,099,633	964,032	719,672	648,598	627,295
Group/Directors Accounts	1,351,453	1,130,820	1,130,820	1,130,820	1,130,820	1,130,820	1,130,820	1,130,820	1,130,820	1,130,820	1,141,531	1,130,820	1,130,820	980,820	1,050,820
other short term finances	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	174,317	228,822	371,384	217,808	196,958	128,239	128,239	0	0	0	0	0	0	0	0
other current liabilities	2,544,123	1,491,848	1,490,619	1,579,910	572,023	240,853	177,683	280,496	314,173	205,605	357,597	466,584	115,467	242,922	971,123
total current liabilities	7,537,124	6,177,941	6,856,648	5,386,385	4,482,316	4,187,399	2,971,947	2,978,620	3,283,921	3,414,650	2,954,893	2,715,762	2,212,571	2,060,785	2,895,114
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	34,617	145,100	358,094	274,191	268,187	50,006	172,012	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	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	260,775	246,734	288,063	111,956	88,541	8,660	20,974	1,305	6,438	20,223	30,272	36,324	27,103	29,548	33,126
total long term liabilities	295,392	391,834	646,157	386,147	356,728	58,666	192,986	1,305	6,438	20,223	30,272	36,324	27,103	29,548	33,126
total liabilities	7,832,516	6,569,775	7,502,805	5,772,532	4,839,044	4,246,065	3,164,933	2,979,925	3,290,359	3,434,873	2,985,165	2,752,086	2,239,674	2,090,333	2,928,240
net assets	9,825,604	7,592,402	3,354,339	2,225,051	1,977,856	1,754,480	1,786,360	2,200,204	2,012,044	1,926,771	1,710,709	1,756,220	1,728,837	1,569,020	1,188,333
total shareholders funds	9,825,604	7,592,402	3,354,339	2,225,051	1,977,856	1,754,480	1,786,360	2,200,204	2,012,044	1,926,771	1,710,709	1,756,220	1,728,837	1,569,020	1,188,333

	Dec 2023	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	Apr 2010
Operating Activities
Operating Profit	5,149,826	5,393,324	1,865,935	1,002,629	641,435	245,553	-220,925	590,096	459,028	427,162	326,147	336,132	653,119	626,016	836,926
Depreciation	327,434	473,117	423,228	302,709	215,590	186,123	214,548	166,132	174,006	175,484	177,085	107,443	108,299	191,099	256,324
Amortisation	30,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-1,294,164	-1,023,380	-369,988	-441,151	-121,006	-44,736	40,244	-124,886	-94,877	-92,484	-73,148	-70,694	-24,524	-26,647	-239,266
Stock	-151,586	10,800	481,297	36,659	-96,801	-21,556	35,604	83,092	-46,540	29,130	-73,396	123,473	-64,432	115,924	98,662
Debtors	2,838,650	589,871	1,689,517	1,368,466	298,747	1,125,211	-66,867	-352,372	-365,877	757,741	413,042	116,337	420,678	-442,221	3,397,677
Creditors	-396,594	-537,374	1,405,978	-124,668	-104,972	1,152,282	-32,099	-271,624	281,115	458,180	135,601	244,360	71,074	21,303	627,295
Accruals and Deferred Income	1,053,504	1,229	-89,291	1,007,887	331,170	63,170	-102,813	-33,677	108,568	-151,992	-108,987	351,117	-127,455	-728,201	971,123
Deferred Taxes & Provisions	-27,288	-41,329	176,107	23,415	79,881	-12,314	19,669	-5,133	-13,785	-10,049	-6,052	9,221	-2,445	-3,578	33,126
Cash flow from operations	2,155,654	3,664,916	1,241,155	365,696	840,152	486,423	-50,113	590,188	1,326,472	19,430	111,000	737,769	321,822	406,289	-1,010,811
Investing Activities
capital expenditure	-551,481	-246,509	0	0	0	-4,775	-249,493	-128,967	60,594	-151,411	-16,001	-407,428	-131,210	-127,707	-13,348
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-551,481	-246,509	0	0	0	-4,775	-249,493	-128,967	60,594	-151,411	-16,001	-407,428	-131,210	-127,707	-13,348
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	220,633	0	0	0	0	0	0	0	0	-10,711	10,711	0	150,000	-70,000	1,050,820
Other Short Term Loans	0	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	0
Hire Purchase and Lease Commitments	-520,544	-355,556	237,479	26,854	286,900	-122,006	300,251	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	4,238,063	0	0	0	0	0	0	0	0	0	0	0	0	0	673,607
interest	27,512	-26,578	-47,609	-74,597	-16,003	-17,647	-6,113	0	-1,126	-2,316	-11,460	-3,640	-8,000	-8,996	-12,934
cash flow from financing	3,965,664	-382,134	189,870	-47,743	270,897	-139,653	294,138	0	-1,126	-13,027	-749	-3,640	142,000	-78,996	1,711,493
cash and cash equivalents
cash	3,919,865	2,930,970	158,969	-282,892	281,332	91,449	-594,043	187,952	482,112	0	0	0	1	1	78
overdraft	0	0	0	0	0	0	0	0	-520,412	164,280	201,806	-92,286	58,167	-57,431	245,876
change in cash	3,919,865	2,930,970	158,969	-282,892	281,332	91,449	-594,043	187,952	1,002,524	-164,280	-201,806	92,286	-58,166	57,432	-245,798

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for smithfield murray limited. Get real-time insights into smithfield murray 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 smithfield murray limited by selecting its closest rivals, whether from the MANUFACTURING sector, other large companies, companies in BL6 area or any other competitors across 12 key performance metrics.

SMITHFIELD MURRAY LIMITED group structure

Smithfield Murray Limited has no subsidiary companies.

Ultimate parent company

SMITHFIELD POULTRY LIMITED

06846055

SMITHFIELD MURRAY HOLDINGS LIMITED

04774247

2 parents

SMITHFIELD MURRAY LIMITED

02110715

SMITHFIELD MURRAY LIMITED Shareholders

smithfield murray holdings ltd

100%

Smithfield Murray Limited currently has 4 directors. The longest serving directors include Mr Damien Murray (Mar 1987) and Mr Martin Grady (Oct 2009).

officer	country	age	start	end	role
Mr Damien Murray	England	62 years	Mar 1987	-	Director
Mr Martin Grady		57 years	Oct 2009	-	Director
Mr Tariq Habib	England	56 years	Mar 2023	-	Director
Miss Diane Walker	England	52 years	Mar 2023	-	Director

P&L

December 2023

turnover

38.5m

-5%

operating profit

5.1m

+176%

gross margin

21.7%

+65.32%

turnover

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

Balance Sheet

December 2023

net assets

9.8m

+1.93%

total assets

17.7m

+0.63%

cash

4.2m

+12.06%

net assets

Total assets minus all liabilities

Similar Companies

smithfield poultry limited

bawnbua foods gb ltd

t soanes & son (poultry) ltd

edgmond foods limited

vale of mowbray limited

company number

02110715

Type

Private limited with Share Capital

industry

10130 - Production of meat and poultry meat products

incorporation date

March 1987

ultimate parent company

SMITHFIELD POULTRY LIMITED

previous names

smithfield murray (manchester) limited (March 1997)

address

fourth floor, unit 5b the parklands, bolton, BL6 4SD

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 9 charges/mortgages relating to smithfield murray limited. Currently there are 2 open charges and 7 have been satisfied in the past.

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 SMITHFIELD MURRAY LIMITED. This can take several minutes, an email will notify you when this has completed.

smithfield murray limited Company Information

smithfield murray limited Estimated Valuation

smithfield murray limited Estimated Valuation

smithfield murray limited Estimated Valuation

Smithfield Murray Limited Overview

Smithfield Murray Limited Health Check

SMITHFIELD MURRAY LIMITED financials

smithfield murray limited Credit Report and Business Information

Smithfield Murray Limited Competitor Analysis

smithfield murray limited Ownership

smithfield murray limited directors

smithfield murray limited company details

smithfield murray limited Charges & Mortgages

smithfield murray limited Capital Raised & Share Issues BETA

smithfield murray limited Companies House Filings - See Documents