murphy homes limited
murphy homes limited Company Information
Company Number
02113695
Next Accounts
Sep 2025
Shareholders
murphy group investments limited
Group Structure
View All
Industry
Development of building projects
Registered Address
hiview house, highgate road, london, NW5 1TN
Website
www.murphygroup.co.ukmurphy homes limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHY HOMES LIMITED at £159.3k based on a Turnover of £920.3k and 0.17x industry multiple (adjusted for size and gross margin).
murphy homes limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHY HOMES LIMITED at £0 based on an EBITDA of £-48.3k and a 1.33x industry multiple (adjusted for size and gross margin).
murphy homes limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHY HOMES LIMITED at £1.8m based on Net Assets of £1.2m and 1.49x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Murphy Homes Limited Overview
Murphy Homes Limited is a live company located in london, NW5 1TN with a Companies House number of 02113695. It operates in the development of building projects sector, SIC Code 41100. Founded in March 1987, it's largest shareholder is murphy group investments limited with a 100% stake. Murphy Homes Limited is a mature, small sized company, Pomanda has estimated its turnover at £920.3k with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Murphy Homes Limited Health Check
Pomanda's financial health check has awarded Murphy Homes Limited a 1.5 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
2 Strong
0 Regular
7 Weak
Size
annual sales of £920.3k, make it smaller than the average company (£2.5m)
£920.3k - Murphy Homes Limited
£2.5m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (4.8%)
- Murphy Homes Limited
4.8% - Industry AVG
Production
with a gross margin of -8.3%, this company has a higher cost of product (27.1%)
-8.3% - Murphy Homes Limited
27.1% - Industry AVG
Profitability
an operating margin of -5.2% make it less profitable than the average company (7%)
-5.2% - Murphy Homes Limited
7% - Industry AVG
Employees
with 4 employees, this is below the industry average (7)
- Murphy Homes Limited
7 - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Murphy Homes Limited
- - Industry AVG
Efficiency
resulting in sales per employee of £230.1k, this is less efficient (£292k)
- Murphy Homes Limited
£292k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Murphy Homes Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (31 days)
0 days - Murphy Homes Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 12 days, this is less than average (159 days)
12 days - Murphy Homes Limited
159 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Murphy Homes Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 8.7%, this is a lower level of debt than the average (73.4%)
8.7% - Murphy Homes Limited
73.4% - Industry AVG
MURPHY HOMES LIMITED financials
Murphy Homes Limited's latest turnover from December 2023 is £920.3 thousand and the company has net assets of £1.2 million. According to their latest financial statements, we estimate that Murphy Homes Limited has 4 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 920,315 | 1,073,529 | 591,761 | 918,751 | 6,302,350 | 11,991,567 | 5,148,892 | 7,630 | 452 | 7,950 | 10,550 | 41,950 | 9,882 | 7,950 | 2,552,950 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | 996,846 | 512,998 | 1,188,314 | 834,180 | 4,868,068 | 9,844,223 | 4,371,094 | -479 | 4,536 | 24,542 | 76,899 | ||||
| Gross Profit | -76,531 | 560,531 | -596,553 | 84,571 | 1,434,282 | 2,147,344 | 777,798 | 7,630 | 931 | 7,950 | 6,014 | 17,408 | -67,017 | ||
| Admin Expenses | -28,198 | 18,854 | -5,676 | 74,288 | 6,390 | -67,017 | |||||||||
| Operating Profit | -48,333 | 541,677 | -590,877 | 10,283 | 771,408 | 7,630 | 1,468,824 | ||||||||
| Interest Payable | |||||||||||||||
| Interest Receivable | 663 | ||||||||||||||
| Pre-Tax Profit | -234,583 | 541,677 | -590,214 | 10,283 | 1,397,450 | 2,128,486 | 801,408 | 7,630 | 931 | 11,812 | 2,701 | 17,408 | -67,017 | -54,340 | 1,084,126 |
| Tax | 6,524 | -132,487 | -695 | -231 | -1,967 | 5,774 | -156,487 | 7,099 | 332 | -10,428 | -628 | -4,166 | 17,656 | 15,110 | -303,555 |
| Profit After Tax | -228,059 | 409,190 | -590,909 | 10,052 | 1,395,483 | 2,134,260 | 644,921 | 14,729 | 1,263 | 1,384 | 2,073 | 13,242 | -49,361 | -39,230 | 780,571 |
| Dividends Paid | 4,000,000 | 1,000,000 | |||||||||||||
| Retained Profit | -228,059 | 409,190 | -4,590,909 | 10,052 | 1,395,483 | 2,134,260 | 644,921 | 14,729 | 1,263 | 1,384 | 2,073 | 13,242 | -49,361 | -39,230 | -219,429 |
| Employee Costs | 3,313 | ||||||||||||||
| Number Of Employees | 1 | ||||||||||||||
| EBITDA* | -48,333 | 541,677 | -590,877 | 10,283 | 771,408 | 7,630 | 1,468,824 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||||||||||
| Intangible Assets | |||||||||||||||
| Investments & Other | 33,750 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 190,000 | 190,000 | 190,000 | 190,000 | ||||
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 33,750 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 190,000 | 190,000 | 190,000 | 190,000 | ||||
| Stock & work in progress | 33,200 | 1,193,040 | 2,590,818 | 2,833,574 | 3,139,819 | 6,829,811 | 10,691,246 | 9,863,958 | 3,290,523 | 1,000 | 1,000 | 156,600 | 156,600 | 156,600 | 156,600 |
| Trade Debtors | |||||||||||||||
| Group Debtors | 1,233,276 | 203,472 | 32,900 | 2,566,176 | 2,094,353 | 1,071,032 | 1,064,590 | 1,065,904 | 1,031,500 | 1,099,452 | 1,441,071 | ||||
| Misc Debtors | 2,511 | 4,365 | 16,409 | 8,625 | 258 | 8 | 17,656 | 1,300 | 2,466 | ||||||
| Cash | |||||||||||||||
| misc current assets | |||||||||||||||
| total current assets | 1,266,476 | 1,399,023 | 2,628,083 | 5,416,159 | 5,234,172 | 6,829,811 | 10,691,246 | 9,872,583 | 3,290,523 | 1,072,032 | 1,065,848 | 1,222,512 | 1,205,756 | 1,257,352 | 1,600,137 |
| total assets | 1,300,226 | 1,619,023 | 2,848,083 | 5,636,159 | 5,454,172 | 7,049,811 | 10,911,246 | 10,062,583 | 3,480,523 | 1,262,032 | 1,255,848 | 1,222,512 | 1,205,756 | 1,257,352 | 1,600,137 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | 2,555 | 19,264 | 378 | 909 | 1,502 | 101,975 | |||||||||
| Group/Directors Accounts | 1,342 | 1,262,642 | 2,872,504 | 8,076,614 | 8,790,987 | 2,219,031 | |||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 9,081 | 81,560 | 98,804 | 36,025 | 9,945 | 129,028 | 820,140 | 4,000 | 8,625 | 10,428 | 5,628 | 8,765 | 5,251 | 7,486 | 311,041 |
| total current liabilities | 12,978 | 100,824 | 1,361,824 | 36,934 | 9,945 | 3,003,034 | 8,998,729 | 8,794,987 | 2,227,656 | 10,428 | 5,628 | 8,765 | 5,251 | 7,486 | 311,041 |
| loans | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | 100,000 | 102,892 | 480,142 | 2,198 | 1,967 | ||||||||||
| total long term liabilities | 100,000 | 102,892 | 480,142 | 2,198 | 1,967 | ||||||||||
| total liabilities | 112,978 | 203,716 | 1,841,966 | 39,132 | 11,912 | 3,003,034 | 8,998,729 | 8,794,987 | 2,227,656 | 10,428 | 5,628 | 8,765 | 5,251 | 7,486 | 311,041 |
| net assets | 1,187,248 | 1,415,307 | 1,006,117 | 5,597,027 | 5,442,260 | 4,046,777 | 1,912,517 | 1,267,596 | 1,252,867 | 1,251,604 | 1,250,220 | 1,213,747 | 1,200,505 | 1,249,866 | 1,289,096 |
| total shareholders funds | 1,187,248 | 1,415,307 | 1,006,117 | 5,597,027 | 5,442,260 | 4,046,777 | 1,912,517 | 1,267,596 | 1,252,867 | 1,251,604 | 1,250,220 | 1,213,747 | 1,200,505 | 1,249,866 | 1,289,096 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | -48,333 | 541,677 | -590,877 | 10,283 | 771,408 | 7,630 | 1,468,824 | ||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | 6,524 | -132,487 | -695 | -231 | -1,967 | 5,774 | -156,487 | 7,099 | 332 | -10,428 | -628 | -4,166 | 17,656 | 15,110 | -303,555 |
| Stock | -1,159,840 | -1,397,778 | -242,756 | -306,245 | -3,689,992 | -3,861,435 | 827,288 | 6,573,435 | 3,289,523 | -155,600 | 156,600 | ||||
| Debtors | 1,027,293 | 168,718 | -2,545,320 | 488,232 | 2,094,353 | -8,625 | 8,625 | -1,071,032 | 6,184 | -1,064 | 16,756 | -51,596 | -342,785 | 1,443,537 | |
| Creditors | -16,709 | 18,886 | -531 | 909 | -1,502 | -100,473 | 101,975 | ||||||||
| Accruals and Deferred Income | -72,479 | -17,244 | 62,779 | 26,080 | -119,083 | -691,112 | 816,140 | -4,625 | -1,803 | 4,800 | -3,137 | 3,514 | -2,235 | -303,555 | 311,041 |
| Deferred Taxes & Provisions | -2,892 | -377,250 | 477,944 | 231 | 1,967 | ||||||||||
| Cash flow from operations | -1,342 | 1,262,642 | 2,736,696 | -144,715 | 714,373 | -6,571,956 | 67,017 | -123,827 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | -186,250 | 30,000 | 190,000 | ||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | 1,342 | -1,262,642 | 1,262,642 | -2,872,504 | -5,204,110 | -714,373 | 6,571,956 | 2,219,031 | |||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | |||||||||||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | 663 | ||||||||||||||
| cash flow from financing | 1,342 | -1,262,642 | 1,263,304 | 144,715 | -2,872,504 | -5,204,110 | -714,373 | 6,571,956 | 2,219,031 | 34,400 | 1,508,525 | ||||
| cash and cash equivalents | |||||||||||||||
| cash | |||||||||||||||
| overdraft | |||||||||||||||
| change in cash |
murphy homes limited Credit Report and Business Information
Murphy Homes Limited Competitor Analysis
Perform a competitor analysis for murphy homes limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in NW5 area or any other competitors across 12 key performance metrics.
murphy homes limited Ownership
MURPHY HOMES LIMITED group structure
Murphy Homes Limited has no subsidiary companies.
Ultimate parent company
MARYLAND LTD
#0005645
2 parents
MURPHY HOMES LIMITED
02113695
murphy homes limited directors
Murphy Homes Limited currently has 3 directors. The longest serving directors include Mr John Murphy (May 2018) and Mr Joseph Ledwidge (Feb 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr John Murphy | United Kingdom | 45 years | May 2018 | - | Director |
| Mr Joseph Ledwidge | United Kingdom | 54 years | Feb 2021 | - | Director |
| Mr Michael Carpenter | United Kingdom | 41 years | Feb 2024 | - | Director |
P&L
December 2023turnover
920.3k
-14%
operating profit
-48.3k
-109%
gross margin
-8.3%
-115.93%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
1.2m
-0.16%
total assets
1.3m
-0.2%
cash
0
0%
net assets
Total assets minus all liabilities
murphy homes limited company details
company number
02113695
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
March 1987
age
38
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
December 2023
previous names
murphy developments limited (August 1987)
accountant
-
auditor
RSM UK AUDIT LLP
address
hiview house, highgate road, london, NW5 1TN
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
murphy homes 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 5 charges/mortgages relating to murphy homes limited. Currently there are 0 open charges and 5 have been satisfied in the past.
murphy homes 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 MURPHY HOMES LIMITED. This can take several minutes, an email will notify you when this has completed.
murphy homes limited Companies House Filings - See Documents
| date | description | view/download |
|---|
