Thomas Merrifield Oxford Limited

POWER SEARCH PRICING

SOLUTIONS

thomas merrifield oxford limited Company Information

Company Number

03287659

Next Accounts

Sep 2025

Directors

Simon Merrifield

Daniel Onion

View All

Shareholders

e.d.j. thomas

simon merrifield

View All

Group Structure

View All

Industry

Real estate agencies

Registered Address

holyfield house, 1 walton well, road, walton street, oxford, OX2 6ED

Website

www.thomasmerrifield.co.uk

thomas merrifield oxford limited Estimated Valuation

£688k

Pomanda estimates the enterprise value of THOMAS MERRIFIELD OXFORD LIMITED at £688k based on a Turnover of £339.5k and 2.03x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Thomas Merrifield Oxford Limited is a live company located in oxford, OX2 6ED with a Companies House number of 03287659. It operates in the real estate agencies sector, SIC Code 68310. Founded in December 1996, it's largest shareholder is e.d.j. thomas with a 25% stake. Thomas Merrifield Oxford Limited is a mature, micro sized company, Pomanda has estimated its turnover at £339.5k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Thomas Merrifield Oxford Limited a 2 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

Health Rating2out of 5

2 Strong

2 Regular

7 Weak

Size

annual sales of £339.5k, make it smaller than the average company (£893k)

Growth

3 year (CAGR) sales growth of -4%, show it is growing at a slower rate (5.2%)

EXPORT

Thomas Merrifield Oxford Limited's latest turnover from December 2023 is estimated at £339.5 thousand and the company has net assets of £70.7 thousand. According to their latest financial statements, Thomas Merrifield Oxford Limited has 7 employees and maintains cash reserves of £156.8 thousand 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	339,466	573,403	520,138	389,425	381,526	441,914	294,405	315,437	353,988	3,156,917	330,324	125,389	569,792	508,251
Other Income Or Grants
Cost Of Sales	48,140	65,315	44,049	41,343	55,636	57,169	29,612	37,329	46,976	436,996	53,633	26,044	121,760	115,185
Gross Profit	291,326	508,089	476,089	348,083	325,890	384,745	264,792	278,108	307,012	2,719,921	276,691	99,345	448,032	393,066
Admin Expenses	303,610	567,182	450,571	346,937	338,604	347,049	407,097	281,212	123,733	2,718,627	278,602	100,320	443,840	398,465	-114,634
Operating Profit	-12,284	-59,093	25,518	1,146	-12,714	37,696	-142,305	-3,104	183,279	1,294	-1,911	-975	4,192	-5,399	114,634
Interest Payable									2,272	2,272		2,272	4,543	4,543	2,271
Interest Receivable	9,005	12,290	1,150	406	2,975	2,945	1,634	727	1,352	1,558	1,665	1,144	1,219	1,528	811
Pre-Tax Profit	-3,279	-46,803	26,668	1,552	-9,739	40,641	-140,671	-2,377	182,360	580	-246	-2,103	869	-8,414	113,174
Tax			-5,067	-295		-7,722			-36,472	-122			-226		-31,689
Profit After Tax	-3,279	-46,803	21,601	1,257	-9,739	32,919	-140,671	-2,377	145,888	458	-246	-2,103	643	-8,414	81,485
Dividends Paid
Retained Profit	-3,279	-46,803	21,601	1,257	-9,739	32,919	-140,671	-2,377	145,888	458	-246	-2,103	643	-8,414	81,485
Employee Costs	283,133	285,348	244,584	238,106	245,189	196,890	215,353	257,600	263,876	1,625,934	175,775	63,500	284,539	282,131
Number Of Employees	7	7	6	6	6	5	6	7	7	43	5	2	9	8
EBITDA*	-11,138	-58,101	26,265	1,642	-12,191	37,898	-142,063	-2,895	183,663	1,771	-1,308	2	5,284	-4,953	114,843

* 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	3,185	898	848	895	1,391	526	728	275,636	275,845	266,229	241,706	227,309	217,867	216,134	215,629
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	3,185	898	848	895	1,391	526	728	275,636	275,845	266,229	241,706	227,309	217,867	216,134	215,629
Stock & work in progress
Trade Debtors	11,250	53,603	59,673	35,672	28,244	52,769	18,219	12,498	15,480	264,468	25,665	8,050	48,210	38,816	56,345
Group Debtors
Misc Debtors	22,961	45,784	6,001	5,108	879	2,210	9,315	15,959	389
Cash	156,785	186,273	516,027	403,909	407,751	385,646	399,605	253,935	327,327	213,545	409,559	256,409	201,138	286,643	324,460
misc current assets
total current assets	190,996	285,660	581,701	444,689	436,874	440,625	427,139	282,392	343,196	478,013	435,224	264,459	249,348	325,459	380,805
total assets	194,181	286,558	582,549	445,584	438,265	441,151	427,867	558,028	619,041	744,242	676,930	491,768	467,215	541,593	596,434
Bank overdraft										69,896
Bank loan
Trade Creditors	1,411	1,559	5,307	1,498	24,878	11,624	2,029	3,842	9,909	432,384	390,432	219,901	203,141	278,404	324,980
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities	122,051	210,830	456,280	344,716	315,180	321,745	351,075	302,666	355,193
total current liabilities	123,462	212,389	461,587	346,214	340,058	333,369	353,104	306,508	365,102	502,280	390,432	219,901	203,141	278,404	324,980
loans													69,894	69,885	69,887
hp & lease commitments
Accruals and Deferred Income
other liabilities											69,899	69,901
provisions		171	161	170	264	100		36,086	36,128	246	341	462	573	340	189
total long term liabilities		171	161	170	264	100		36,086	36,128	246	70,240	70,363	70,467	70,225	70,076
total liabilities	123,462	212,560	461,748	346,384	340,322	333,469	353,104	342,594	401,230	502,526	460,672	290,264	273,608	348,629	395,056
net assets	70,719	73,998	120,801	99,200	97,943	107,682	74,763	215,434	217,811	241,716	216,258	201,504	193,607	192,964	201,378
total shareholders funds	70,719	73,998	120,801	99,200	97,943	107,682	74,763	215,434	217,811	241,716	216,258	201,504	193,607	192,964	201,378

	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	-12,284	-59,093	25,518	1,146	-12,714	37,696	-142,305	-3,104	183,279	1,294	-1,911	-975	4,192	-5,399	114,634
Depreciation	1,146	992	747	496	523	202	242	209	384	477	603	977	1,092	446	209
Amortisation
Tax			-5,067	-295		-7,722			-36,472	-122			-226		-31,689
Stock
Debtors	-65,176	33,713	24,894	11,657	-25,856	27,445	-923	12,588	-248,599	238,803	17,615	-40,160	9,394	-17,529	56,345
Creditors	-148	-3,748	3,809	-23,380	13,254	9,595	-1,813	-6,067	-422,475	41,952	170,531	16,760	-75,263	-46,576	324,980
Accruals and Deferred Income	-88,779	-245,450	111,564	29,536	-6,565	-29,330	48,409	-52,527	355,193
Deferred Taxes & Provisions	-171	10	-9	-94	164	100	-36,086	-42	35,882	-95	-121	-111	233	151	189
Cash flow from operations	-35,060	-341,002	111,668	-4,248	20,518	-16,904	-130,630	-74,119	364,390	-195,297	151,487	56,811	-79,366	-33,849	351,978
Investing Activities
capital expenditure	-3,433	-1,042	-700		-1,388		274,666		-10,000	-25,000	-15,000	-10,419	-2,825	-951	-215,838
Change in Investments
cash flow from investments	-3,433	-1,042	-700		-1,388		274,666		-10,000	-25,000	-15,000	-10,419	-2,825	-951	-215,838
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans												-69,894	9	-2	69,887
Hire Purchase and Lease Commitments
other long term liabilities										-69,899	-2	69,901
share issue									-169,793	25,000	15,000	10,000			119,893
interest	9,005	12,290	1,150	406	2,975	2,945	1,634	727	-920	-714	1,665	-1,128	-3,324	-3,015	-1,460
cash flow from financing	9,005	12,290	1,150	406	2,975	2,945	1,634	727	-170,713	-45,613	16,663	8,879	-3,315	-3,017	188,320
cash and cash equivalents
cash	-29,488	-329,754	112,118	-3,842	22,105	-13,959	145,670	-73,392	113,782	-196,014	153,150	55,271	-85,505	-37,817	324,460
overdraft									-69,896	69,896
change in cash	-29,488	-329,754	112,118	-3,842	22,105	-13,959	145,670	-73,392	183,678	-265,910	153,150	55,271	-85,505	-37,817	324,460

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for thomas merrifield oxford limited. Get real-time insights into thomas merrifield oxford 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

Perform a competitor analysis for thomas merrifield oxford limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in OX2 area or any other competitors across 12 key performance metrics.

THOMAS MERRIFIELD OXFORD LIMITED group structure

Thomas Merrifield Oxford Limited has no subsidiary companies.

Ultimate parent company

THOMAS MERRIFIELD OXFORD LIMITED

03287659

THOMAS MERRIFIELD OXFORD LIMITED Shareholders

e.d.j. thomas	25%
simon merrifield	25%
philip turner	24%
daniel onion	13%
james merrifield	13%

Thomas Merrifield Oxford Limited currently has 5 directors. The longest serving directors include Mr Simon Merrifield (Dec 1996) and Mr Daniel Onion (Dec 1996).

officer	country	age	start	end	role
Mr Simon Merrifield		72 years	Dec 1996	-	Director
Mr Daniel Onion	United Kingdom	59 years	Dec 1996	-	Director
Mr Edward Thomas		83 years	Dec 1996	-	Director
Mr Philip Turner		63 years	May 1997	-	Director
Mr James Merrifield	England	44 years	Jan 2023	-	Director

P&L

December 2023

turnover

339.5k

-41%

operating profit

-12.3k

gross margin

85.9%

-3.15%

turnover

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

Balance Sheet

December 2023

net assets

70.7k

-0.04%

total assets

194.2k

-0.32%

cash

156.8k

-0.16%

net assets

Total assets minus all liabilities

Similar Companies

bluestone letting and management limited

douglas and simmons ltd

iscream oxford limited

taylor walsh property consultants limited

chown commercial limited

company number

03287659

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

December 1996

ultimate parent company

None

previous names

N/A

address

holyfield house, 1 walton well, road, walton street, oxford, OX2 6ED

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 2 charges/mortgages relating to thomas merrifield oxford limited. Currently there are 2 open charges and 0 have been satisfied in the past.

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 THOMAS MERRIFIELD OXFORD LIMITED. This can take several minutes, an email will notify you when this has completed.

thomas merrifield oxford limited Company Information

thomas merrifield oxford limited Estimated Valuation

thomas merrifield oxford limited Estimated Valuation

thomas merrifield oxford limited Estimated Valuation

Thomas Merrifield Oxford Limited Overview

Thomas Merrifield Oxford Limited Health Check

THOMAS MERRIFIELD OXFORD LIMITED financials

thomas merrifield oxford limited Credit Report and Business Information

Thomas Merrifield Oxford Limited Competitor Analysis

thomas merrifield oxford limited Ownership

thomas merrifield oxford limited directors

thomas merrifield oxford limited company details

thomas merrifield oxford limited Charges & Mortgages

thomas merrifield oxford limited Capital Raised & Share Issues BETA

thomas merrifield oxford limited Companies House Filings - See Documents