murphy & sons (london) limited Company Information
Company Number
02265111
Website
www.murphygroup.comRegistered 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
Shareholders
mr patrick david murphy 80%
mrs christine murphy 20%
murphy & sons (london) limited Estimated Valuation
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
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
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).
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.
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.
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
3 Strong
2 Regular
5 Weak
Size
annual sales of £1.9m, make it smaller than the average company (£8.8m)
- Murphy & Sons (london) Limited
£8.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 1%, show it is growing at a slower rate (4.3%)
- Murphy & Sons (london) Limited
4.3% - Industry AVG
Production
with a gross margin of 12.1%, this company has a higher cost of product (20.4%)
- Murphy & Sons (london) Limited
20.4% - Industry AVG
Profitability
an operating margin of 4.7% make it as profitable than the average company (5%)
- Murphy & Sons (london) Limited
5% - Industry AVG
Employees
with 1 employees, this is below the industry average (38)
1 - Murphy & Sons (london) Limited
38 - Industry AVG
Pay Structure
on an average salary of £44.6k, the company has an equivalent pay structure (£44.6k)
- Murphy & Sons (london) Limited
£44.6k - Industry AVG
Efficiency
resulting in sales per employee of £1.9m, this is more efficient (£197.9k)
- Murphy & Sons (london) Limited
£197.9k - Industry AVG
Debtor Days
it gets paid by customers after 175 days, this is later than average (57 days)
- Murphy & Sons (london) Limited
57 days - Industry AVG
Creditor Days
its suppliers are paid after 49 days, this is slower than average (42 days)
- Murphy & Sons (london) Limited
42 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Murphy & Sons (london) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Murphy & Sons (london) Limited
- - Industry AVG
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
Murphy & Sons (london) Limited Competitor Analysis
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 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).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Patrick Murphy | England | 78 years | Jun 1992 | - | Director |
Ms Christine Murphy | England | 65 years | Jun 1992 | - | Director |
Ms Demelza Murphy Lett | England | 45 years | Dec 2017 | - | Director |
MURPHY & SONS (LONDON) LIMITED financials
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 House, Pomanda Estimates
Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 1 | 1 | 1 | 1 | ||||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 1,783,773 | 1,784,210 | 1,784,794 | 1,785,571 | 1,789,731 | 1,792,154 | 1,785,113 | 1,786,439 | 1,780,345 | 1,782,125 | 1,784,494 | 1,781,303 | 1,780,903 | 1,782,870 |
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 | 1,783,773 | 1,784,210 | 1,784,794 | 1,785,571 | 1,789,731 | 1,792,154 | 1,785,113 | 1,786,439 | 1,780,345 | 1,782,125 | 1,784,494 | 1,781,303 | 1,780,903 | 1,782,870 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 23,390 | 23,390 | 23,390 | 23,390 | 23,390 | 23,390 | 23,390 | 23,390 | 23,390 |
Trade Debtors | 934,095 | 1,050,058 | 959,343 | 901,025 | 794,766 | 111,313 | 1,793 | 30,353 | 10,233 | 10,257 | 11,033 | 8,592 | 34,582 | 22,385 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 0 | 0 | 0 | 0 | 0 | 574,717 | 577,244 | 537,215 | 469,331 | 325,062 | 239,813 | 252,199 | 267,632 | 281,370 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 934,095 | 1,050,058 | 959,343 | 901,025 | 794,766 | 709,420 | 602,427 | 590,958 | 502,954 | 358,709 | 274,236 | 284,181 | 325,604 | 327,145 |
total assets | 2,717,868 | 2,834,268 | 2,744,137 | 2,686,596 | 2,584,497 | 2,501,574 | 2,387,540 | 2,377,397 | 2,283,299 | 2,140,834 | 2,058,730 | 2,065,484 | 2,106,507 | 2,110,015 |
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 | 231,478 | 221,791 | 173,240 | 219,445 | 165,869 | 168,334 | 149,328 | 161,403 | 205,085 | 161,460 | 187,517 | 286,264 | 304,551 | 673,545 |
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 | 231,478 | 221,791 | 173,240 | 219,445 | 165,869 | 168,334 | 149,328 | 161,403 | 205,085 | 161,460 | 187,517 | 286,264 | 304,551 | 673,545 |
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 | 200,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 509,795 | 250,784 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 200,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 509,795 | 250,784 |
total liabilities | 431,478 | 621,791 | 573,240 | 619,445 | 565,869 | 568,334 | 549,328 | 561,403 | 605,085 | 561,460 | 587,517 | 686,264 | 814,346 | 924,329 |
net assets | 2,286,390 | 2,212,477 | 2,170,897 | 2,067,151 | 2,018,628 | 1,933,240 | 1,838,212 | 1,815,994 | 1,678,214 | 1,579,374 | 1,471,213 | 1,379,220 | 1,292,161 | 1,185,686 |
total shareholders funds | 2,286,390 | 2,212,477 | 2,170,897 | 2,067,151 | 2,018,628 | 1,933,240 | 1,838,212 | 1,815,994 | 1,678,214 | 1,579,374 | 1,471,213 | 1,379,220 | 1,292,161 | 1,185,686 |
Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Jul 2014 | Jul 2013 | Jul 2012 | Jul 2011 | Jul 2010 | Jul 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 1,326 | 1,366 | 1,780 | 2,369 | 3,159 | 2,100 | 1,967 | 2,623 | ||||||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Tax | ||||||||||||||
Stock | 0 | 0 | 0 | 0 | -23,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,390 |
Debtors | -115,963 | 90,715 | 58,318 | 106,259 | 683,453 | 109,520 | -28,560 | 20,120 | -24 | -776 | 2,441 | -25,990 | 12,197 | 22,385 |
Creditors | 9,687 | 48,551 | -46,205 | 53,576 | -2,465 | 19,006 | -12,075 | -43,682 | 43,625 | -26,057 | -98,747 | -18,287 | -368,994 | 673,545 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
cash flow from investments | ||||||||||||||
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 | -200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109,795 | 259,011 | 250,784 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 0 | 0 | 0 | 0 | -574,717 | -2,527 | 40,029 | 67,884 | 144,269 | 85,249 | -12,386 | -15,433 | -13,738 | 281,370 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 0 | 0 | 0 | 0 | -574,717 | -2,527 | 40,029 | 67,884 | 144,269 | 85,249 | -12,386 | -15,433 | -13,738 | 281,370 |
P&L
July 2022turnover
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 2022net 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
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.
murphy & sons (london) limited Companies House Filings - See Documents
date | description | view/download |
---|