m.s.w (uk) limited Company Information
Company Number
02431149
Next Accounts
Sep 2025
Shareholders
msw (holdings) ltd
Group Structure
View All
Industry
Specialised construction activities (other than scaffold erection) n.e.c.
Registered Address
acton grove, long eaton, nottinghamshire, NG10 1FY
Website
www.mswukltd.comm.s.w (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of M.S.W (UK) LIMITED at £7.6m based on a Turnover of £13.8m and 0.55x industry multiple (adjusted for size and gross margin).
m.s.w (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of M.S.W (UK) LIMITED at £10m based on an EBITDA of £2m and a 5.14x industry multiple (adjusted for size and gross margin).
m.s.w (uk) limited Estimated Valuation
Pomanda estimates the enterprise value of M.S.W (UK) LIMITED at £35.5m based on Net Assets of £16.1m and 2.21x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M.s.w (uk) Limited Overview
M.s.w (uk) Limited is a live company located in nottinghamshire, NG10 1FY with a Companies House number of 02431149. It operates in the other specialised construction activities n.e.c. sector, SIC Code 43999. Founded in October 1989, it's largest shareholder is msw (holdings) ltd with a 100% stake. M.s.w (uk) Limited is a mature, mid sized company, Pomanda has estimated its turnover at £13.8m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
M.s.w (uk) Limited Health Check
Pomanda's financial health check has awarded M.S.W (Uk) 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


8 Strong

3 Regular

1 Weak

Size
annual sales of £13.8m, make it larger than the average company (£8.5m)
£13.8m - M.s.w (uk) Limited
£8.5m - Industry AVG

Growth
3 year (CAGR) sales growth of 12%, show it is growing at a faster rate (9.3%)
12% - M.s.w (uk) Limited
9.3% - Industry AVG

Production
with a gross margin of 26%, this company has a comparable cost of product (24.5%)
26% - M.s.w (uk) Limited
24.5% - Industry AVG

Profitability
an operating margin of 13.9% make it more profitable than the average company (6%)
13.9% - M.s.w (uk) Limited
6% - Industry AVG

Employees
with 17 employees, this is below the industry average (36)
17 - M.s.w (uk) Limited
36 - Industry AVG

Pay Structure
on an average salary of £53.7k, the company has an equivalent pay structure (£49.7k)
£53.7k - M.s.w (uk) Limited
£49.7k - Industry AVG

Efficiency
resulting in sales per employee of £812.5k, this is more efficient (£202.5k)
£812.5k - M.s.w (uk) Limited
£202.5k - Industry AVG

Debtor Days
it gets paid by customers after 55 days, this is near the average (56 days)
55 days - M.s.w (uk) Limited
56 days - Industry AVG

Creditor Days
its suppliers are paid after 42 days, this is slower than average (37 days)
42 days - M.s.w (uk) Limited
37 days - Industry AVG

Stock Days
it holds stock equivalent to 4 days, this is less than average (17 days)
4 days - M.s.w (uk) Limited
17 days - Industry AVG

Cash Balance
has cash to cover current liabilities for 37 weeks, this is more cash available to meet short term requirements (20 weeks)
37 weeks - M.s.w (uk) Limited
20 weeks - Industry AVG

Debt Level
it has a ratio of liabilities to total assets of 11.2%, this is a lower level of debt than the average (60.9%)
11.2% - M.s.w (uk) Limited
60.9% - Industry AVG
M.S.W (UK) LIMITED financials

M.S.W (Uk) Limited's latest turnover from December 2023 is £13.8 million and the company has net assets of £16.1 million. According to their latest financial statements, M.S.W (Uk) Limited has 17 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | 13,812,139 | 14,525,432 | 12,877,029 | 9,760,669 | 18,922,832 | 11,433,258,000 | 16,138,000 | 16,993,000 | 12,776,000 | 12,470,000 | 9,641,000 | 8,616,000 | 10,745,000 | 13,873,000 | 15,113,000 |
Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost Of Sales | 10,215,765 | 11,043,297 | 9,942,937 | 7,401,742 | 14,577,330 | 8,606,727,000 | 12,004,000 | 12,663,000 | 9,441,000 | 9,648,000 | 7,681,000 | 6,966,000 | 8,802,000 | 11,510,000 | 12,227,000 |
Gross Profit | 3,596,374 | 3,482,135 | 2,934,092 | 2,358,927 | 4,345,502 | 2,826,531,000 | 4,134,000 | 4,330,000 | 3,335,000 | 2,822,000 | 1,960,000 | 1,650,000 | 1,943,000 | 2,363,000 | 2,886,000 |
Admin Expenses | 1,679,827 | 1,523,578 | 1,422,166 | 1,257,747 | 1,959,348 | 1,681,129,000 | 2,304,000 | 2,201,000 | 1,856,000 | 1,583,000 | 1,462,000 | 1,307,000 | 1,577,000 | 1,809,000 | 2,056,000 |
Operating Profit | 1,916,547 | 1,958,557 | 1,511,926 | 1,101,180 | 2,386,154 | 1,145,402,000 | 1,830,000 | 2,129,000 | 1,479,000 | 1,239,000 | 498,000 | 343,000 | 366,000 | 554,000 | 830,000 |
Interest Payable | 2,466 | 4,512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Receivable | 0 | 0 | 0 | 0 | 1,621 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 2,000 | 4,000 | 0 | 1,000 |
Pre-Tax Profit | 1,914,081 | 1,954,045 | 1,511,926 | 1,101,180 | 2,387,775 | 1,145,402,000 | 1,830,000 | 2,129,000 | 1,479,000 | 1,240,000 | 499,000 | 345,000 | 370,000 | 554,000 | 831,000 |
Tax | -451,104 | -368,863 | -291,498 | -208,408 | -456,123 | -223,966,000 | -362,000 | -440,000 | -293,000 | -240,000 | -90,000 | -28,000 | -106,000 | -200,000 | -247,000 |
Profit After Tax | 1,462,977 | 1,585,182 | 1,220,428 | 892,772 | 1,931,652 | 921,436,000 | 1,468,000 | 1,689,000 | 1,186,000 | 1,000,000 | 409,000 | 317,000 | 264,000 | 354,000 | 584,000 |
Dividends Paid | 0 | 0 | 4,445,062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Profit | 1,462,977 | 1,585,182 | -3,224,634 | 892,772 | 1,931,652 | 921,436,000 | 1,468,000 | 1,689,000 | 1,186,000 | 1,000,000 | 409,000 | 317,000 | 264,000 | 354,000 | 584,000 |
Employee Costs | 912,750 | 888,285 | 815,649 | 903,757 | 1,165,768 | 833,036,000 | 976,000 | 988,000 | 820,000 | 730,000 | 685,000 | 639,000 | 765,000 | 782,000 | 1,100,000 |
Number Of Employees | 17 | 19 | 19 | 22 | 27 | 30 | 29 | 29 | 28 | 25 | 27 | 25 | 30 | 36 | 42 |
EBITDA* | 1,951,840 | 1,995,370 | 1,539,797 | 1,130,576 | 2,453,105 | 1,219,360,000 | 1,937,000 | 2,201,000 | 1,510,000 | 1,261,000 | 532,000 | 391,000 | 415,000 | 627,000 | 924,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 71,550 | 109,601 | 64,117 | 65,743 | 61,578 | 92,517,000 | 166,000 | 223,000 | 74,000 | 54,000 | 47,000 | 52,000 | 89,000 | 99,000 | 118,000 |
Intangible Assets | 0 | 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 | 71,550 | 109,601 | 64,117 | 65,743 | 61,578 | 92,517,000 | 166,000 | 223,000 | 74,000 | 54,000 | 47,000 | 52,000 | 89,000 | 99,000 | 118,000 |
Stock & work in progress | 139,358 | 153,397 | 170,507 | 177,495 | 132,945 | 101,655,000 | 55,000 | 110,000 | 87,000 | 68,000 | 87,000 | 44,000 | 85,000 | 119,000 | 162,000 |
Trade Debtors | 2,106,838 | 2,076,986 | 1,987,014 | 1,438,614 | 2,702,429 | 2,194,493,000 | 3,257,000 | 2,917,000 | 1,940,000 | 2,613,000 | 2,211,000 | 1,855,000 | 2,219,000 | 3,022,000 | 2,386,000 |
Group Debtors | 14,201,381 | 13,467,675 | 12,476,307 | 15,230,764 | 13,569,727 | 11,997,684,000 | 10,699,000 | 8,700,000 | 7,697,000 | 2,066,000 | 1,804,000 | 980,000 | 185,000 | 0 | 0 |
Misc Debtors | 139,143 | 173,812 | 171,566 | 55,694 | 52,719 | 40,856,000 | 165,000 | 121,000 | 201,000 | 171,000 | 171,000 | 100,000 | 84,000 | 186,000 | 172,000 |
Cash | 1,465,270 | 631,787 | 318,364 | 1,327,243 | 1,144,322 | 600,774,000 | 800,000 | 1,434,000 | 1,681,000 | 5,271,000 | 4,627,000 | 5,041,000 | 5,394,000 | 5,471,000 | 5,022,000 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 18,051,990 | 16,503,657 | 15,123,758 | 18,229,810 | 17,602,142 | 14,935,462,000 | 14,976,000 | 13,282,000 | 11,606,000 | 10,189,000 | 8,900,000 | 8,020,000 | 7,967,000 | 8,798,000 | 7,742,000 |
total assets | 18,123,540 | 16,613,258 | 15,187,875 | 18,295,553 | 17,663,720 | 15,027,979,000 | 15,142,000 | 13,505,000 | 11,680,000 | 10,243,000 | 8,947,000 | 8,072,000 | 8,056,000 | 8,897,000 | 7,860,000 |
Bank overdraft | 0 | 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 | 0 |
Trade Creditors | 1,191,680 | 1,287,490 | 1,405,483 | 979,985 | 1,384,541 | 644,350,000 | 1,492,000 | 1,257,000 | 1,037,000 | 1,040,000 | 1,037,000 | 616,000 | 917,000 | 1,400,000 | 948,000 |
Group/Directors Accounts | 53,549 | 53,549 | 53,549 | 0 | 0 | 156,555,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222,000 | 0 |
other short term finances | 0 | 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 | 7,000 |
other current liabilities | 792,083 | 248,968 | 290,774 | 652,865 | 509,248 | 388,795,000 | 717,000 | 778,000 | 884,000 | 630,000 | 337,000 | 292,000 | 292,000 | 692,000 | 676,000 |
total current liabilities | 2,037,312 | 1,590,007 | 1,749,806 | 1,632,850 | 1,893,789 | 1,189,700,000 | 2,209,000 | 2,035,000 | 1,921,000 | 1,670,000 | 1,374,000 | 908,000 | 1,209,000 | 2,314,000 | 1,631,000 |
loans | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 17,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 17,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 2,037,312 | 1,590,007 | 1,749,806 | 1,632,850 | 1,893,789 | 1,189,700,000 | 2,226,000 | 2,057,000 | 1,921,000 | 1,670,000 | 1,374,000 | 908,000 | 1,209,000 | 2,314,000 | 1,631,000 |
net assets | 16,086,228 | 15,023,251 | 13,438,069 | 16,662,703 | 15,769,931 | 13,838,279,000 | 12,916,000 | 11,448,000 | 9,759,000 | 8,573,000 | 7,573,000 | 7,164,000 | 6,847,000 | 6,583,000 | 6,229,000 |
total shareholders funds | 16,086,228 | 15,023,251 | 13,438,069 | 16,662,703 | 15,769,931 | 13,838,279,000 | 12,916,000 | 11,448,000 | 9,759,000 | 8,573,000 | 7,573,000 | 7,164,000 | 6,847,000 | 6,583,000 | 6,229,000 |
Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | 1,916,547 | 1,958,557 | 1,511,926 | 1,101,180 | 2,386,154 | 1,145,402,000 | 1,830,000 | 2,129,000 | 1,479,000 | 1,239,000 | 498,000 | 343,000 | 366,000 | 554,000 | 830,000 |
Depreciation | 35,293 | 36,813 | 27,871 | 29,396 | 66,951 | 73,958,000 | 107,000 | 72,000 | 31,000 | 22,000 | 34,000 | 48,000 | 49,000 | 73,000 | 94,000 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | -451,104 | -368,863 | -291,498 | -208,408 | -456,123 | -223,966,000 | -362,000 | -440,000 | -293,000 | -240,000 | -90,000 | -28,000 | -106,000 | -200,000 | -247,000 |
Stock | -14,039 | -17,110 | -6,988 | 44,550 | -101,522,055 | 101,545,000 | -55,000 | 23,000 | 19,000 | -19,000 | 43,000 | -41,000 | -34,000 | -43,000 | 162,000 |
Debtors | 728,889 | 1,083,586 | -2,090,185 | 400,197 | -14,216,708,125 | 14,221,295,000 | 2,383,000 | 1,900,000 | 4,988,000 | 664,000 | 1,251,000 | 447,000 | -720,000 | 650,000 | 2,558,000 |
Creditors | -95,810 | -117,993 | 425,498 | -404,556 | -642,965,459 | 643,093,000 | 235,000 | 220,000 | -3,000 | 3,000 | 421,000 | -301,000 | -483,000 | 452,000 | 948,000 |
Accruals and Deferred Income | 543,115 | -41,806 | -362,091 | 143,617 | -388,285,752 | 388,017,000 | -61,000 | -106,000 | 254,000 | 293,000 | 45,000 | 0 | -400,000 | 16,000 | 676,000 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | -22,000 | -5,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | 1,233,191 | 400,232 | 3,408,879 | 216,482 | 13,288,975,951 | -12,296,358,000 | -584,000 | -26,000 | -3,539,000 | 672,000 | -386,000 | -344,000 | 180,000 | 288,000 | -419,000 |
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | 0 | 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 | 0 |
Group/Directors Accounts | 0 | 0 | 53,549 | 0 | -156,555,000 | 156,555,000 | 0 | 0 | 0 | 0 | 0 | 0 | -222,000 | 222,000 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,000 | 7,000 |
other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||||
interest | -2,466 | -4,512 | 0 | 0 | 1,621 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 2,000 | 4,000 | 0 | 1,000 |
cash flow from financing | -402,466 | -4,512 | 53,549 | 0 | -13,980,994,100 | 13,061,950,000 | 0 | 0 | 0 | 1,000 | 1,000 | 2,000 | -218,000 | 215,000 | 5,653,000 |
cash and cash equivalents | |||||||||||||||
cash | 833,483 | 313,423 | -1,008,879 | 182,921 | -599,629,678 | 599,340,000 | -634,000 | -247,000 | -3,590,000 | 644,000 | -414,000 | -353,000 | -77,000 | 449,000 | 5,022,000 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 833,483 | 313,423 | -1,008,879 | 182,921 | -599,629,678 | 599,340,000 | -634,000 | -247,000 | -3,590,000 | 644,000 | -414,000 | -353,000 | -77,000 | 449,000 | 5,022,000 |
m.s.w (uk) limited Credit Report and Business Information
M.s.w (uk) Limited Competitor Analysis

Perform a competitor analysis for m.s.w (uk) limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mid companies, companies in NG10 area or any other competitors across 12 key performance metrics.
m.s.w (uk) limited Ownership
M.S.W (UK) LIMITED group structure
M.S.W (Uk) Limited has no subsidiary companies.
Ultimate parent company
2 parents
M.S.W (UK) LIMITED
02431149
m.s.w (uk) limited directors
M.S.W (Uk) Limited currently has 4 directors. The longest serving directors include Mr Anton Grodon (Jan 1997) and Mr Alan Stokoe (Mar 2008).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Anton Grodon | 67 years | Jan 1997 | - | Director | |
Mr Alan Stokoe | 57 years | Mar 2008 | - | Director | |
Mrs Sara Barley | 45 years | Jul 2015 | - | Director | |
Mr Phillip Millward | England | 62 years | Oct 2023 | - | Director |
P&L
December 2023turnover
13.8m
-5%
operating profit
1.9m
-2%
gross margin
26.1%
+8.61%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
16.1m
+0.07%
total assets
18.1m
+0.09%
cash
1.5m
+1.32%
net assets
Total assets minus all liabilities
m.s.w (uk) limited company details
company number
02431149
Type
Private limited with Share Capital
industry
43999 - Specialised construction activities (other than scaffold erection) n.e.c.
incorporation date
October 1989
age
36
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2023
previous names
mobile stud welding (u.k.) limited (November 1997)
accountant
-
auditor
DJH MITTEN CLARKE AUDIT LIMITED
address
acton grove, long eaton, nottinghamshire, NG10 1FY
Bank
HSBC BANK PLC
Legal Advisor
-
m.s.w (uk) 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 8 charges/mortgages relating to m.s.w (uk) limited. Currently there are 2 open charges and 6 have been satisfied in the past.
m.s.w (uk) 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 M.S.W (UK) LIMITED. This can take several minutes, an email will notify you when this has completed.
m.s.w (uk) limited Companies House Filings - See Documents
date | description | view/download |
---|