harrison murray limited
harrison murray limited Company Information
Company Number
03190376
Next Accounts
Dec 2024
Industry
Real estate agencies
Directors
Shareholders
nottingham property services ltd
Group Structure
View All
Contact
Registered Address
nottingham house 3, fulforth street, nottingham, nottinghamshire, NG1 3DL
Website
www.harrisonmurray.co.ukharrison murray limited Estimated Valuation
Pomanda estimates the enterprise value of HARRISON MURRAY LIMITED at £240.9k based on a Turnover of £310k and 0.78x industry multiple (adjusted for size and gross margin).
harrison murray limited Estimated Valuation
Pomanda estimates the enterprise value of HARRISON MURRAY LIMITED at £0 based on an EBITDA of £-427k and a 2.96x industry multiple (adjusted for size and gross margin).
harrison murray limited Estimated Valuation
Pomanda estimates the enterprise value of HARRISON MURRAY LIMITED at £0 based on Net Assets of £-279k and 1.81x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Harrison Murray Limited Overview
Harrison Murray Limited is a dissolved company that was located in nottingham, NG1 3DL with a Companies House number of 03190376. It operated in the real estate agencies sector, SIC Code 68310. Founded in April 1996, it's largest shareholder was nottingham property services ltd with a 100% stake. The last turnover for Harrison Murray Limited was estimated at £310k.
Upgrade for unlimited company reports & a free credit check
Harrison Murray Limited Health Check
Pomanda's financial health check has awarded Harrison Murray Limited a 1 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 8 areas for improvement. Company Health Check FAQs
1 Strong
1 Regular
8 Weak
Size
annual sales of £310k, make it smaller than the average company (£1.7m)
£310k - Harrison Murray Limited
£1.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -50%, show it is growing at a slower rate (0.6%)
-50% - Harrison Murray Limited
0.6% - Industry AVG
Production
with a gross margin of -11%, this company has a higher cost of product (87.8%)
-11% - Harrison Murray Limited
87.8% - Industry AVG
Profitability
an operating margin of -151.6% make it less profitable than the average company (8.8%)
-151.6% - Harrison Murray Limited
8.8% - Industry AVG
Employees
with 5 employees, this is below the industry average (28)
- Harrison Murray Limited
28 - Industry AVG
Pay Structure
on an average salary of £38.1k, the company has an equivalent pay structure (£38.1k)
- Harrison Murray Limited
£38.1k - Industry AVG
Efficiency
resulting in sales per employee of £62k, this is less efficient (£73.1k)
- Harrison Murray Limited
£73.1k - Industry AVG
Debtor Days
it gets paid by customers after 3 days, this is earlier than average (26 days)
3 days - Harrison Murray Limited
26 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Harrison Murray Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Harrison Murray Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 17 weeks, this is less cash available to meet short term requirements (24 weeks)
17 weeks - Harrison Murray Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 161.1%, this is a higher level of debt than the average (66.7%)
161.1% - Harrison Murray Limited
66.7% - Industry AVG
HARRISON MURRAY LIMITED financials
Harrison Murray Limited's latest turnover from December 2020 is £310 thousand and the company has net assets of -£279 thousand. According to their latest financial statements, we estimate that Harrison Murray Limited has 5 employees and maintains cash reserves of £89 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Jan 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 310,000 | 725,000 | 1,356,000 | 2,494,000 | 3,321,791 | 3,999,794 | 4,894,242 | 4,951,416 | 2,809,306 | 5,087,613 | ||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Cost Of Sales | 344,000 | 609,000 | 927,000 | 2,094,000 | 2,374,647 | 2,592,153 | 2,924,222 | 2,573,913 | 1,611,680 | |||
| Gross Profit | -34,000 | 116,000 | 429,000 | 400,000 | 947,144 | 1,407,641 | 1,970,020 | 2,377,503 | 1,197,626 | |||
| Admin Expenses | 436,000 | 758,000 | 978,000 | 1,305,000 | 1,504,295 | 1,415,783 | 1,792,234 | 2,130,940 | 1,147,512 | |||
| Operating Profit | -470,000 | -642,000 | -549,000 | -905,000 | -557,151 | -8,142 | 177,786 | 246,563 | 50,114 | 426,093 | ||
| Interest Payable | 9,000 | 14,000 | 0 | 0 | 0 | 0 | 5,262 | 2,431 | 2,193 | 4,969 | ||
| Interest Receivable | 0 | 0 | 0 | 0 | 1,071 | 1,643 | 1,490 | 771 | 299 | 395 | ||
| Pre-Tax Profit | -349,000 | -756,000 | -549,000 | -905,000 | -556,080 | -6,499 | 174,014 | 213,614 | 48,220 | 421,519 | ||
| Tax | 28,000 | 136,000 | 102,000 | 169,000 | 109,532 | -9,368 | -17,319 | -63,037 | -11,855 | -118,291 | ||
| Profit After Tax | -321,000 | -620,000 | -447,000 | -736,000 | -446,548 | -15,867 | 156,695 | 150,577 | 36,365 | 303,228 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,000 | ||
| Retained Profit | -321,000 | -620,000 | -447,000 | -736,000 | -446,548 | -15,867 | 156,695 | 150,577 | 36,365 | 273,228 | ||
| Employee Costs | 0 | 2,021,000 | 2,304,769 | 2,538,930 | 2,785,844 | 2,568,896 | 1,617,291 | 2,625,200 | ||||
| Number Of Employees | 83 | 122 | 127 | 133 | 138 | 138 | ||||||
| EBITDA* | -427,000 | -606,000 | -512,000 | -861,000 | -508,277 | 31,012 | 222,139 | 290,588 | 85,330 | 482,208 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Jan 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 188,000 | 1,006,000 | 86,000 | 113,000 | 156,056 | 186,196 | 120,847 | 610,141 | 627,662 | 1,085,622 | 1,084,060 | 1,130,449 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 188,000 | 1,006,000 | 86,000 | 113,000 | 156,056 | 186,196 | 120,847 | 610,141 | 627,662 | 1,085,622 | 1,084,060 | 1,130,449 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,000 | 0 | 0 |
| Trade Debtors | 3,000 | 28,000 | 67,000 | 148,000 | 193,561 | 295,048 | 355,400 | 422,941 | 275,372 | 504,880 | 625,632 | 628,545 |
| Group Debtors | 143,000 | 85,000 | 607,000 | 1,060,000 | 1,047,095 | 1,000,862 | 761,674 | 49,089 | 0 | 0 | 0 | 0 |
| Misc Debtors | 34,000 | 73,000 | 0 | 109,000 | 121,423 | 125,921 | 161,061 | 141,197 | 272,307 | 233,629 | 0 | 0 |
| Cash | 89,000 | 176,000 | 124,000 | 54,000 | 413,442 | 373,248 | 480,114 | 975,133 | 532,303 | 480,928 | 163,814 | 316,004 |
| misc current assets | 0 | 0 | 12,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 269,000 | 362,000 | 810,000 | 1,371,000 | 1,775,521 | 1,795,079 | 1,758,249 | 1,588,360 | 1,079,982 | 1,240,437 | 789,446 | 944,549 |
| total assets | 457,000 | 1,368,000 | 896,000 | 1,484,000 | 1,931,577 | 1,981,275 | 1,879,096 | 2,198,501 | 1,707,644 | 2,326,059 | 1,873,506 | 2,074,998 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,372 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,872 | 0 | 0 | 0 |
| Trade Creditors | 0 | 0 | 0 | 0 | 6,614 | 8,183 | 24,751 | 100,517 | 90,262 | 97,508 | 525,579 | 701,867 |
| Group/Directors Accounts | 130,000 | 120,000 | 0 | 967,000 | 699,998 | 351,695 | 112,424 | 399,356 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 128,000 | 174,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,898 | 0 | 0 |
| other current liabilities | 0 | 22,000 | 45,000 | 120,000 | 158,153 | 282,412 | 332,069 | 376,988 | 390,493 | 588,111 | 0 | 0 |
| total current liabilities | 258,000 | 316,000 | 45,000 | 1,087,000 | 864,765 | 642,290 | 469,244 | 876,861 | 510,627 | 720,889 | 525,579 | 701,867 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148,177 | 166,242 | 72,720 | 0 |
| hp & lease commitments | 348,000 | 871,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,813 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123,630 | 224,810 |
| provisions | 130,000 | 139,000 | 189,000 | 251,000 | 184,375 | 10,000 | 65,000 | 133,483 | 11,260 | 14,280 | 10,970 | 21,200 |
| total long term liabilities | 478,000 | 1,010,000 | 189,000 | 251,000 | 184,375 | 10,000 | 65,000 | 133,483 | 159,437 | 191,335 | 207,320 | 246,010 |
| total liabilities | 736,000 | 1,326,000 | 234,000 | 1,338,000 | 1,049,140 | 652,290 | 534,244 | 1,010,344 | 670,064 | 912,224 | 732,899 | 947,877 |
| net assets | -279,000 | 42,000 | 662,000 | 146,000 | 882,437 | 1,328,985 | 1,344,852 | 1,188,157 | 1,037,580 | 1,413,835 | 1,140,607 | 1,127,121 |
| total shareholders funds | -279,000 | 42,000 | 662,000 | 146,000 | 882,437 | 1,328,985 | 1,344,852 | 1,188,157 | 1,037,580 | 1,413,835 | 1,140,607 | 1,127,121 |
| Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Jan 2013 | Jun 2012 | Jun 2011 | Jun 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | -470,000 | -642,000 | -549,000 | -905,000 | -557,151 | -8,142 | 177,786 | 246,563 | 50,114 | 426,093 | ||
| Depreciation | 43,000 | 36,000 | 37,000 | 44,000 | 48,874 | 39,154 | 44,353 | 44,025 | 35,216 | 56,115 | 60,427 | 134,883 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | 28,000 | 136,000 | 102,000 | 169,000 | 109,532 | -9,368 | -17,319 | -63,037 | -11,855 | -118,291 | ||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,000 | -21,000 | 21,000 | 0 | 0 |
| Debtors | -6,000 | -488,000 | -643,000 | -45,079 | -59,752 | 143,696 | 664,908 | -125,282 | -190,830 | 112,877 | -2,913 | 628,545 |
| Creditors | 0 | 0 | 0 | -6,614 | -1,569 | -16,568 | -75,766 | 3,009 | -7,246 | -428,071 | -176,288 | 701,867 |
| Accruals and Deferred Income | -22,000 | -23,000 | -75,000 | -38,153 | -124,259 | -49,657 | -44,919 | -211,123 | -197,618 | 588,111 | 0 | 0 |
| Deferred Taxes & Provisions | -9,000 | -50,000 | -62,000 | 66,625 | 174,375 | -55,000 | -68,483 | 119,203 | -3,020 | 3,310 | -10,230 | 21,200 |
| Cash flow from operations | -424,000 | -55,000 | 96,000 | -625,063 | -290,446 | -243,277 | -649,256 | 284,922 | 77,421 | 393,390 | ||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 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 | 29,872 | 0 | 0 | 0 |
| Group/Directors Accounts | 10,000 | 120,000 | -967,000 | 267,002 | 348,303 | 239,271 | -286,932 | 399,356 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -166,242 | -18,065 | 93,522 | 72,720 | 0 |
| Hire Purchase and Lease Commitments | -569,000 | 1,045,000 | 0 | 0 | 0 | 0 | 0 | -16,711 | -16,711 | 16,711 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123,630 | -101,180 | 224,810 |
| share issue | ||||||||||||
| interest | -9,000 | -14,000 | 0 | 0 | 1,071 | 1,643 | -3,772 | -1,660 | -1,894 | -4,574 | ||
| cash flow from financing | -568,000 | 1,151,000 | -4,000 | 266,565 | 349,374 | 240,914 | -290,704 | -161,512 | -419,418 | -17,971 | ||
| cash and cash equivalents | ||||||||||||
| cash | -87,000 | 52,000 | 70,000 | -359,442 | 40,194 | -106,866 | -495,019 | 494,205 | 51,375 | 317,114 | -152,190 | 316,004 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29,372 | -29,372 | 29,372 | 0 | 0 |
| change in cash | -87,000 | 52,000 | 70,000 | -359,442 | 40,194 | -106,866 | -495,019 | 523,577 | 80,747 | 287,742 | -152,190 | 316,004 |
harrison murray limited Credit Report and Business Information
Harrison Murray Limited Competitor Analysis
Perform a competitor analysis for harrison murray limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other undefined companies, companies in NG1 area or any other competitors across 12 key performance metrics.
harrison murray limited Ownership
HARRISON MURRAY LIMITED group structure
Harrison Murray Limited has no subsidiary companies.
Ultimate parent company
NOTTINGHAM BUILDING SOCIETY
#0017554
2 parents
HARRISON MURRAY LIMITED
03190376
harrison murray limited directors
Harrison Murray Limited currently has 1 director, Mrs Susan Hayes serving since Apr 2022.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Susan Hayes | England | 57 years | Apr 2022 | - | Director |
P&L
December 2020turnover
310k
-57%
operating profit
-470k
-27%
gross margin
-10.9%
-168.55%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2020net assets
-279k
-7.64%
total assets
457k
-0.67%
cash
89k
-0.49%
net assets
Total assets minus all liabilities
harrison murray limited company details
company number
03190376
Type
Private limited with Share Capital
industry
68310 - Real estate agencies
incorporation date
April 1996
age
28
incorporated
UK
ultimate parent company
accounts
Full Accounts
last accounts submitted
December 2020
previous names
N/A
accountant
-
auditor
ERNST & YOUNG LLP
address
nottingham house 3, fulforth street, nottingham, nottinghamshire, NG1 3DL
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
harrison murray 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 harrison murray limited. Currently there are 0 open charges and 8 have been satisfied in the past.
harrison murray limited Companies House Filings - See Documents
| date | description | view/download |
|---|
