Thomas Merrifield Abingdon Limited

POWER SEARCH PRICING

SOLUTIONS

thomas merrifield abingdon limited Company Information

Company Number

03409630

Next Accounts

Sep 2025

Directors

Simon Merrifield

Edward Thomas

View All

Shareholders

s. merrifield

e. thomas

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 abingdon limited Estimated Valuation

£1m

Pomanda estimates the enterprise value of THOMAS MERRIFIELD ABINGDON LIMITED at £1m based on a Turnover of £509.7k and 2.04x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Thomas Merrifield Abingdon Limited is a live company located in oxford, OX2 6ED with a Companies House number of 03409630. It operates in the real estate agencies sector, SIC Code 68310. Founded in July 1997, it's largest shareholder is s. merrifield with a 38% stake. Thomas Merrifield Abingdon Limited is a mature, small sized company, Pomanda has estimated its turnover at £509.7k 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 Abingdon 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 £509.7k, make it smaller than the average company (£893k)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.2%)

EXPORT

Thomas Merrifield Abingdon Limited's latest turnover from December 2023 is estimated at £509.7 thousand and the company has net assets of £20.8 thousand. According to their latest financial statements, Thomas Merrifield Abingdon Limited has 10 employees and maintains cash reserves of £162.9 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	509,708	752,012	542,421	548,275	909,081	777,793	741,275	1,039,917	1,309,928	299,951	955,290	760,493	565,583	511,006
Other Income Or Grants
Cost Of Sales	72,282	85,659	45,936	58,207	132,567	100,620	74,560	123,064	173,835	41,521	155,105	157,958	120,861	115,809
Gross Profit	437,425	666,353	496,485	490,069	776,514	677,173	666,714	916,853	1,136,093	258,430	800,185	602,535	444,722	395,197
Admin Expenses	446,695	674,941	494,056	471,915	779,766	684,834	691,819	900,183	1,145,222	260,617	803,811	600,938	445,154	413,210	-70,973
Operating Profit	-9,270	-8,588	2,429	18,154	-3,252	-7,661	-25,105	16,670	-9,129	-2,187	-3,626	1,597	-432	-18,013	70,973
Interest Payable
Interest Receivable	8,806	7,201	430	88	463	640	1,324	753	1,006	906	1,026	958	850	1,283	744
Pre-Tax Profit	-464	-1,387	2,859	18,242	-2,789	-7,021	-23,781	17,423	-8,123	-1,281	-2,600	2,555	418	-16,730	71,717
Tax			-543	-3,466				-3,484				-613	-109		-20,081
Profit After Tax	-464	-1,387	2,316	14,776	-2,789	-7,021	-23,781	13,938	-8,123	-1,281	-2,600	1,942	309	-16,730	51,636
Dividends Paid
Retained Profit	-464	-1,387	2,316	14,776	-2,789	-7,021	-23,781	13,938	-8,123	-1,281	-2,600	1,942	309	-16,730	51,636
Employee Costs	404,476	326,112	326,112	317,475	326,919	354,402	358,922	404,800	678,538	151,250	492,171	412,752	284,539	282,131
Number Of Employees	10	8	8	8	8	9	10	11	18	4	14	13	9	8
EBITDA*	-8,214	-7,502	2,652	18,417	-2,943	-6,602	-23,982	17,987	-7,494	-362	-1,247	3,179	606	-18,013	73,033

* 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	2,710	3,766	1,275	1,498	1,761	2,070	3,129	4,252	4,736	4,703	6,528	7,139	5,220	6,258	7,216
Intangible Assets
Investments & Other
Debtors (Due After 1 year)						285			129	323		1,178	1,178		55
Total Fixed Assets	2,710	3,766	1,275	1,498	1,761	2,355	3,129	4,252	4,865	5,026	6,528	8,317	6,398	6,258	7,271
Stock & work in progress
Trade Debtors	20,977	79,019	49,215	53,489	110,452	91,546	80,869	118,603	104,900	23,737	82,958	61,506	48,616	39,782	61,275
Group Debtors
Misc Debtors	6,489	5,417	6,734	3,200	1,972	21,204	7,447	4,930	3,542			2,695
Cash	162,857	172,623	238,847	104,986	71,539	51,885	118,887	410,876	191,332	211,261	151,279	259,305	123,994	215,847	297,414
misc current assets
total current assets	190,323	257,059	294,796	161,675	183,963	164,635	207,203	534,409	299,774	234,998	234,237	323,506	172,610	255,629	358,689
total assets	193,033	260,825	296,071	163,173	185,724	166,990	210,332	538,661	304,639	240,024	240,765	331,823	179,008	261,887	365,960
Bank overdraft
Bank loan
Trade Creditors	4,323	64,455	5,909	15,180	39,294	14,989	1,848	2,581	3,314	205,967	205,119	293,524	143,122	225,957	313,239
Group/Directors Accounts						104,152
other short term finances
hp & lease commitments
other current liabilities	167,192	174,350	267,228	127,333	140,496	39,067	192,479	496,213	275,337
total current liabilities	171,515	238,805	273,137	142,513	179,790	158,208	194,327	498,794	278,651	205,967	205,119	293,524	143,122	225,957	313,239
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions	677	715	242	284	334	393	595	676	735	681	989	1,042	571	924	985
total long term liabilities	677	715	242	284	334	393	595	676	735	681	989	1,042	571	924	985
total liabilities	172,192	239,520	273,379	142,797	180,124	158,601	194,922	499,470	279,386	206,648	206,108	294,566	143,693	226,881	314,224
net assets	20,841	21,305	22,692	20,376	5,600	8,389	15,410	39,191	25,253	33,376	34,657	37,257	35,315	35,006	51,736
total shareholders funds	20,841	21,305	22,692	20,376	5,600	8,389	15,410	39,191	25,253	33,376	34,657	37,257	35,315	35,006	51,736

	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	-9,270	-8,588	2,429	18,154	-3,252	-7,661	-25,105	16,670	-9,129	-2,187	-3,626	1,597	-432	-18,013	70,973
Depreciation	1,056	1,086	223	263	309	1,059	1,123	1,317	1,635	1,825	2,379	1,582	1,038		2,060
Amortisation
Tax			-543	-3,466				-3,484				-613	-109		-20,081
Stock
Debtors	-56,970	28,487	-740	-55,735	-611	24,719	-35,217	14,962	84,511	-58,898	17,579	15,585	10,012	-21,548	61,330
Creditors	-60,132	58,546	-9,271	-24,114	24,305	13,141	-733	-733	-202,653	848	-88,405	150,402	-82,835	-87,282	313,239
Accruals and Deferred Income	-7,158	-92,878	139,895	-13,163	101,429	-153,412	-303,734	220,876	275,337
Deferred Taxes & Provisions	-38	473	-42	-50	-59	-202	-81	-59	54	-308	-53	471	-353	-61	985
Cash flow from operations	-18,572	-69,848	133,431	33,359	123,343	-171,794	-293,313	219,625	-19,267	59,076	-107,284	137,854	-92,703	-83,808	305,846
Investing Activities
capital expenditure		-3,577						-833	-1,668		-1,768	-3,501		958	-9,276
Change in Investments
cash flow from investments		-3,577						-833	-1,668		-1,768	-3,501		958	-9,276
Financing Activities
Bank loans
Group/Directors Accounts					-104,152	104,152
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue															100
interest	8,806	7,201	430	88	463	640	1,324	753	1,006	906	1,026	958	850	1,283	744
cash flow from financing	8,806	7,201	430	88	-103,689	104,792	1,324	753	1,006	906	1,026	958	850	1,283	844
cash and cash equivalents
cash	-9,766	-66,224	133,861	33,447	19,654	-67,002	-291,989	219,544	-19,929	59,982	-108,026	135,311	-91,853	-81,567	297,414
overdraft
change in cash	-9,766	-66,224	133,861	33,447	19,654	-67,002	-291,989	219,544	-19,929	59,982	-108,026	135,311	-91,853	-81,567	297,414

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 abingdon limited. Get real-time insights into thomas merrifield abingdon 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 abingdon limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in OX2 area or any other competitors across 12 key performance metrics.

THOMAS MERRIFIELD ABINGDON LIMITED group structure

Thomas Merrifield Abingdon Limited has no subsidiary companies.

Ultimate parent company

THOMAS MERRIFIELD ABINGDON LIMITED

03409630

THOMAS MERRIFIELD ABINGDON LIMITED Shareholders

s. merrifield	38%
e. thomas	38%
e. thomas & s. merrifield	12%
a.p. hearn	12%

Thomas Merrifield Abingdon Limited currently has 5 directors. The longest serving directors include Mr Simon Merrifield (Jul 1997) and Mr Edward Thomas (Jul 1997).

officer	country	age	start	end	role
Mr Simon Merrifield		72 years	Jul 1997	-	Director
Mr Edward Thomas		83 years	Jul 1997	-	Director
Mr Daniel Onion	United Kingdom	59 years	Jul 1997	-	Director
Mr Andrew Hearn		64 years	Oct 1997	-	Director
Mr James Merrifield	England	44 years	Jan 2023	-	Director

P&L

December 2023

turnover

509.7k

-32%

operating profit

-9.3k

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

20.8k

-0.02%

total assets

193k

-0.26%

cash

162.9k

-0.06%

net assets

Total assets minus all liabilities

Similar Companies

abbey properties (eynsham) limited

sterling property group limited

leoace limited

3.5

campbell gordon limited

4.5

d & v property and investment limited

company number

03409630

Type

Private limited with Share Capital

industry

68310 - Real estate agencies

incorporation date

July 1997

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 did not find charges/mortgages relating to thomas merrifield abingdon limited.

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

thomas merrifield abingdon limited Company Information

thomas merrifield abingdon limited Estimated Valuation

thomas merrifield abingdon limited Estimated Valuation

thomas merrifield abingdon limited Estimated Valuation

Thomas Merrifield Abingdon Limited Overview

Thomas Merrifield Abingdon Limited Health Check

THOMAS MERRIFIELD ABINGDON LIMITED financials

thomas merrifield abingdon limited Credit Report and Business Information

Thomas Merrifield Abingdon Limited Competitor Analysis

thomas merrifield abingdon limited Ownership

thomas merrifield abingdon limited directors

thomas merrifield abingdon limited company details

thomas merrifield abingdon limited Charges & Mortgages

thomas merrifield abingdon limited Capital Raised & Share Issues BETA

thomas merrifield abingdon limited Companies House Filings - See Documents