murphy & sons (london) limited

3.5

murphy & sons (london) limited Company Information

Share MURPHY & SONS (LONDON) LIMITED
Live 
MatureSmallLow

Company Number

02265111

Registered Address

g204 weston house, allen house business centre, sawbridgeworth, herts, CM21 9FP

Industry

Construction of other civil engineering projects n.e.c.

 

Specialised construction activities (other than scaffold erection) n.e.c.

 

Telephone

442072674366

Next Accounts Due

April 2024

Group Structure

View All

Directors

Patrick Murphy31 Years

Christine Murphy31 Years

View All

Shareholders

mr patrick david murphy 80%

mrs christine murphy 20%

murphy & sons (london) limited Estimated Valuation

£464.3k

Pomanda estimates the enterprise value of MURPHY & SONS (LONDON) LIMITED at £464.3k based on a Turnover of £1.9m and 0.24x industry multiple (adjusted for size and gross margin).

murphy & sons (london) limited Estimated Valuation

£262.7k

Pomanda estimates the enterprise value of MURPHY & SONS (LONDON) LIMITED at £262.7k based on an EBITDA of £91.3k and a 2.88x industry multiple (adjusted for size and gross margin).

murphy & sons (london) limited Estimated Valuation

£4.8m

Pomanda estimates the enterprise value of MURPHY & SONS (LONDON) LIMITED at £4.8m based on Net Assets of £2.3m and 2.1x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from July 2022 

Murphy & Sons (london) Limited AI Business Plan

In just minutes, we combine Pomanda’s company and industry data with cutting edge Artificial Intelligence to build a comprehensive 27 section business plan. You then have 60 days to tailor the information, decide which sections to include or exclude, and add your own branding logos, images and color scheme to create your perfect plan.

View Sample

Murphy & Sons (london) Limited Overview

Murphy & Sons (london) Limited is a live company located in sawbridgeworth, CM21 9FP with a Companies House number of 02265111. It operates in the construction of other civil engineering projects n.e.c. sector, SIC Code 42990. Founded in June 1988, it's largest shareholder is mr patrick david murphy with a 80% stake. Murphy & Sons (london) Limited is a mature, small sized company, Pomanda has estimated its turnover at £1.9m with low growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Murphy & Sons (london) Limited Health Check

Pomanda's financial health check has awarded Murphy & Sons (London) Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

3 Strong

positive_score

2 Regular

positive_score

5 Weak

size

Size

annual sales of £1.9m, make it smaller than the average company (£8.8m)

£1.9m - Murphy & Sons (london) Limited

£8.8m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.3%)

1% - Murphy & Sons (london) Limited

4.3% - Industry AVG

production

Production

with a gross margin of 12.1%, this company has a higher cost of product (20.4%)

12.1% - Murphy & Sons (london) Limited

20.4% - Industry AVG

profitability

Profitability

an operating margin of 4.7% make it as profitable than the average company (5%)

4.7% - Murphy & Sons (london) Limited

5% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (38)

1 - Murphy & Sons (london) Limited

38 - Industry AVG

paystructure

Pay Structure

on an average salary of £44.6k, the company has an equivalent pay structure (£44.6k)

£44.6k - Murphy & Sons (london) Limited

£44.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £1.9m, this is more efficient (£197.9k)

£1.9m - Murphy & Sons (london) Limited

£197.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 175 days, this is later than average (57 days)

175 days - Murphy & Sons (london) Limited

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 49 days, this is slower than average (42 days)

49 days - Murphy & Sons (london) Limited

42 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Murphy & Sons (london) Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Murphy & Sons (london) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 15.9%, this is a lower level of debt than the average (63%)

15.9% - Murphy & Sons (london) Limited

63% - Industry AVG

murphy & sons (london) limited 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 murphy & sons (london) limited. Get real-time insights into murphy & sons (london) 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

Murphy & Sons (london) Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for murphy & sons (london) limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

murphy & sons (london) limited Ownership

MURPHY & SONS (LONDON) LIMITED group structure

Murphy & Sons (London) Limited has 1 subsidiary company.

Ultimate parent company

MURPHY & SONS (LONDON) LIMITED

02265111

1 subsidiary

MURPHY & SONS (LONDON) LIMITED Shareholders

mr patrick david murphy 80%
mrs christine murphy 20%

murphy & sons (london) limited directors

Murphy & Sons (London) Limited currently has 3 directors. The longest serving directors include Mr Patrick Murphy (Jun 1992) and Ms Christine Murphy (Jun 1992).

officercountryagestartendrole
Mr Patrick MurphyEngland78 years Jun 1992- Director
Ms Christine MurphyEngland65 years Jun 1992- Director
Ms Demelza Murphy LettEngland45 years Dec 2017- Director

MURPHY & SONS (LONDON) LIMITED financials

EXPORTms excel logo

Murphy & Sons (London) Limited's latest turnover from July 2022 is estimated at £1.9 million and the company has net assets of £2.3 million. According to their latest financial statements, Murphy & Sons (London) Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Turnover1,947,7811,950,4671,942,8171,882,5952,175,358541,514293,766372,043388,666319,100346,819505,927606,4000
Other Income Or Grants00000000000000
Cost Of Sales1,712,3021,730,5091,699,9991,649,3301,885,301466,232251,281323,498336,822276,262299,005430,279509,5500
Gross Profit235,479219,958242,817233,265290,05775,28242,48548,54551,84542,83847,81575,64896,8500
Admin Expenses144,228168,625114,736173,360186,077595,60217,499-121,164-71,283-96,219-71,998-40,700-49,659-2,498,733
Operating Profit91,25151,333128,08159,905103,980-520,32024,986169,709123,128139,057119,813116,348146,5092,498,733
Interest Payable00000000000000
Interest Receivable00001,4371,4402,7862,5161,9861,4121,2301,3001,373703
Pre-Tax Profit91,25151,333128,08159,905105,417-518,88027,773172,225125,114140,469121,043117,647147,8822,499,436
Tax-17,338-9,753-24,335-11,382-20,0290-5,554-34,445-26,274-32,308-29,050-30,588-41,407-699,842
Profit After Tax73,91341,580103,74648,52385,388-518,88022,218137,78098,840108,16191,99387,059106,4751,799,594
Dividends Paid00000000000000
Retained Profit73,91341,580103,74648,52385,388-518,88022,218137,78098,840108,16191,99387,059106,4751,799,594
Employee Costs44,60743,43743,48542,402297,82279,48339,24577,24374,44372,77571,594105,508103,0370
Number Of Employees11117212222330
EBITDA*91,25151,333128,08159,905103,980-520,32026,312171,075124,908141,426122,972118,448148,4762,501,356

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Tangible Assets1,783,7731,784,2101,784,7941,785,5711,789,7311,792,1541,785,1131,786,4391,780,3451,782,1251,784,4941,781,3031,780,9031,782,870
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets1,783,7731,784,2101,784,7941,785,5711,789,7311,792,1541,785,1131,786,4391,780,3451,782,1251,784,4941,781,3031,780,9031,782,870
Stock & work in progress0000023,39023,39023,39023,39023,39023,39023,39023,39023,390
Trade Debtors934,0951,050,058959,343901,025794,766111,3131,79330,35310,23310,25711,0338,59234,58222,385
Group Debtors00000000000000
Misc Debtors00000000000000
Cash00000574,717577,244537,215469,331325,062239,813252,199267,632281,370
misc current assets00000000000000
total current assets934,0951,050,058959,343901,025794,766709,420602,427590,958502,954358,709274,236284,181325,604327,145
total assets2,717,8682,834,2682,744,1372,686,5962,584,4972,501,5742,387,5402,377,3972,283,2992,140,8342,058,7302,065,4842,106,5072,110,015
Bank overdraft00000000000000
Bank loan00000000000000
Trade Creditors 231,478221,791173,240219,445165,869168,334149,328161,403205,085161,460187,517286,264304,551673,545
Group/Directors Accounts00000000000000
other short term finances00000000000000
hp & lease commitments00000000000000
other current liabilities00000000000000
total current liabilities231,478221,791173,240219,445165,869168,334149,328161,403205,085161,460187,517286,264304,551673,545
loans00000000000000
hp & lease commitments00000000000000
Accruals and Deferred Income00000000000000
other liabilities200,000400,000400,000400,000400,000400,000400,000400,000400,000400,000400,000400,000509,795250,784
provisions00000000000000
total long term liabilities200,000400,000400,000400,000400,000400,000400,000400,000400,000400,000400,000400,000509,795250,784
total liabilities431,478621,791573,240619,445565,869568,334549,328561,403605,085561,460587,517686,264814,346924,329
net assets2,286,3902,212,4772,170,8972,067,1512,018,6281,933,2401,838,2121,815,9941,678,2141,579,3741,471,2131,379,2201,292,1611,185,686
total shareholders funds2,286,3902,212,4772,170,8972,067,1512,018,6281,933,2401,838,2121,815,9941,678,2141,579,3741,471,2131,379,2201,292,1611,185,686
Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Jul 2014Jul 2013Jul 2012Jul 2011Jul 2010Jul 2009
Operating Activities
Operating Profit91,25151,333128,08159,905103,980-520,32024,986169,709123,128139,057119,813116,348146,5092,498,733
Depreciation0000001,3261,3661,7802,3693,1592,1001,9672,623
Amortisation00000000000000
Tax-17,338-9,753-24,335-11,382-20,0290-5,554-34,445-26,274-32,308-29,050-30,588-41,407-699,842
Stock0000-23,3900000000023,390
Debtors-115,96390,71558,318106,259683,453109,520-28,56020,120-24-7762,441-25,99012,19722,385
Creditors9,68748,551-46,20553,576-2,46519,006-12,075-43,68243,625-26,057-98,747-18,287-368,994673,545
Accruals and Deferred Income00000000000000
Deferred Taxes & Provisions00000000000000
Cash flow from operations199,563-584-777-4,160-578,577-610,83437,24372,828142,28383,837-7,26695,563-274,1222,429,284
Investing Activities
capital expenditure4375847774,1602,423-7,0410-7,46000-6,350-2,5000-1,785,493
Change in Investments00000000000000
cash flow from investments4375847774,1602,423-7,0410-7,46000-6,350-2,5000-1,785,493
Financing Activities
Bank loans00000000000000
Group/Directors Accounts00000000000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments00000000000000
other long term liabilities-200,0000000000000-109,795259,011250,784
share issue00000613,9080000000-613,908
interest00001,4371,4402,7862,5161,9861,4121,2301,3001,373703
cash flow from financing-200,0000001,437615,3482,7862,5161,9861,4121,230-108,495260,384-362,421
cash and cash equivalents
cash0000-574,717-2,52740,02967,884144,26985,249-12,386-15,433-13,738281,370
overdraft00000000000000
change in cash0000-574,717-2,52740,02967,884144,26985,249-12,386-15,433-13,738281,370

P&L

July 2022

turnover

1.9m

0%

operating profit

91.3k

0%

gross margin

12.1%

+7.2%

turnover

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

Balance Sheet

July 2022

net assets

2.3m

+0.03%

total assets

2.7m

-0.04%

cash

0

0%

net assets

Total assets minus all liabilities

murphy & sons (london) limited company details

company number

02265111

Type

Private limited with Share Capital

industry

42990 - Construction of other civil engineering projects n.e.c.

43999 - Specialised construction activities (other than scaffold erection) n.e.c.

incorporation date

June 1988

age

36

accounts

Micro-Entity Accounts

ultimate parent company

None

previous names

N/A

incorporated

UK

address

g204 weston house, allen house business centre, sawbridgeworth, herts, CM21 9FP

last accounts submitted

July 2022

murphy & sons (london) 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 4 charges/mortgages relating to murphy & sons (london) limited. Currently there are 4 open charges and 0 have been satisfied in the past.

charges

murphy & sons (london) limited Companies House Filings - See Documents

datedescriptionview/download