murray building services limited

4

murray building services limited Company Information

Share MURRAY BUILDING SERVICES LIMITED
Live 
MatureSmallDeclining

Company Number

03837444

Registered Address

unit 3 sentinel court, wilkinson way, blackburn, lancashire, BB1 2EH

Industry

Plumbing, heat and air-conditioning installation

 

Telephone

01254667046

Next Accounts Due

April 2025

Group Structure

View All

Directors

Andrew Murray24 Years

Simon Turner18 Years

Shareholders

andrew murray (investments) limited 79.6%

simon turner 20.4%

murray building services limited Estimated Valuation

£2m

Pomanda estimates the enterprise value of MURRAY BUILDING SERVICES LIMITED at £2m based on a Turnover of £4.4m and 0.45x industry multiple (adjusted for size and gross margin).

murray building services limited Estimated Valuation

£558.2k

Pomanda estimates the enterprise value of MURRAY BUILDING SERVICES LIMITED at £558.2k based on an EBITDA of £115.5k and a 4.83x industry multiple (adjusted for size and gross margin).

murray building services limited Estimated Valuation

£1.5m

Pomanda estimates the enterprise value of MURRAY BUILDING SERVICES LIMITED at £1.5m based on Net Assets of £432.4k and 3.45x industry multiple (adjusted for liquidity).

Valuation Calculator
This valuation is estimated based on financial data from July 2023 

Murray Building Services 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.

View Sample

Murray Building Services Limited Overview

Murray Building Services Limited is a live company located in blackburn, BB1 2EH with a Companies House number of 03837444. It operates in the plumbing, heat and air-conditioning installation sector, SIC Code 43220. Founded in September 1999, it's largest shareholder is andrew murray (investments) limited with a 79.6% stake. Murray Building Services Limited is a mature, small sized company, Pomanda has estimated its turnover at £4.4m with declining growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Murray Building Services Limited Health Check

Pomanda's financial health check has awarded Murray Building Services Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

5 Strong

positive_score

3 Regular

positive_score

4 Weak

size

Size

annual sales of £4.4m, make it larger than the average company (£299k)

£4.4m - Murray Building Services Limited

£299k - Industry AVG

growth

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.9%)

-2% - Murray Building Services Limited

5.9% - Industry AVG

production

Production

with a gross margin of 27.8%, this company has a comparable cost of product (27.8%)

27.8% - Murray Building Services Limited

27.8% - Industry AVG

profitability

Profitability

an operating margin of 1.9% make it less profitable than the average company (6.5%)

1.9% - Murray Building Services Limited

6.5% - Industry AVG

employees

Employees

with 30 employees, this is above the industry average (3)

30 - Murray Building Services Limited

3 - Industry AVG

paystructure

Pay Structure

on an average salary of £32.8k, the company has an equivalent pay structure (£32.8k)

£32.8k - Murray Building Services Limited

£32.8k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £146.9k, this is more efficient (£106.9k)

£146.9k - Murray Building Services Limited

£106.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 15 days, this is earlier than average (54 days)

15 days - Murray Building Services Limited

54 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 94 days, this is slower than average (48 days)

94 days - Murray Building Services Limited

48 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 84 days, this is more than average (10 days)

84 days - Murray Building Services Limited

10 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 19 weeks, this is average cash available to meet short term requirements (19 weeks)

19 weeks - Murray Building Services Limited

19 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 76%, this is a higher level of debt than the average (64.2%)

76% - Murray Building Services Limited

64.2% - Industry AVG

murray building services limited Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for murray building services limited. Get real-time insights into murray building services 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

Murray Building Services Limited Competitor Analysis

BETA
competitor_analysis_table_img

Perform a competitor analysis for murray building services limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

murray building services limited Ownership

MURRAY BUILDING SERVICES LIMITED group structure

Murray Building Services Limited has no subsidiary companies.

Ultimate parent company

1 parent

MURRAY BUILDING SERVICES LIMITED

03837444

MURRAY BUILDING SERVICES LIMITED Shareholders

andrew murray (investments) limited 79.6%
simon turner 20.4%

murray building services limited directors

Murray Building Services Limited currently has 2 directors. The longest serving directors include Mr Andrew Murray (Sep 1999) and Mr Simon Turner (Jan 2006).

officercountryagestartendrole
Mr Andrew Murray58 years Sep 1999- Director
Mr Simon Turner63 years Jan 2006- Director

MURRAY BUILDING SERVICES LIMITED financials

EXPORTms excel logo

Murray Building Services Limited's latest turnover from July 2023 is estimated at £4.4 million and the company has net assets of £432.4 thousand. According to their latest financial statements, Murray Building Services Limited has 30 employees and maintains cash reserves of £492.1 thousand as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jul 2023Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Turnover4,407,3395,699,0974,776,3454,692,0984,862,4594,163,0073,609,0835,735,9226,544,6295,080,6356,235,7986,542,1067,528,5074,829,903
Other Income Or Grants00000000000000
Cost Of Sales3,183,5863,990,1623,416,8823,270,4883,245,1592,783,5042,338,9893,681,5014,270,5503,248,1283,883,6094,115,7194,566,7742,837,657
Gross Profit1,223,7531,708,9351,359,4631,421,6101,617,3001,379,5021,270,0942,054,4212,274,0791,832,5062,352,1892,426,3872,961,7331,992,246
Admin Expenses1,141,6761,516,1051,313,5661,366,6051,526,0411,533,4361,264,3741,862,6082,246,6501,896,4972,277,9752,415,2922,952,4031,972,585
Operating Profit82,077192,83045,89755,00591,259-153,9345,720191,81327,429-63,99174,21411,0959,33019,661
Interest Payable20,8370000000000000
Interest Receivable24,2734,7316175751,413578408693211507829
Pre-Tax Profit85,512197,56046,51455,58092,672-153,3566,127192,50627,431-63,99074,21611,1459,40819,690
Tax-21,378-37,536-8,838-10,560-17,6080-1,164-38,501-5,4860-17,070-2,675-2,446-5,513
Profit After Tax64,134160,02437,67645,02075,064-153,3564,963154,00521,945-63,99057,1468,4706,96214,177
Dividends Paid00000000000000
Retained Profit64,134160,02437,67645,02075,064-153,3564,963154,00521,945-63,99057,1468,4706,96214,177
Employee Costs983,071810,415857,088857,291893,748827,171735,0951,732,3621,677,2521,327,0271,593,5711,772,0582,320,9821,473,539
Number Of Employees3026262627242348483846516946
EBITDA*115,512226,09567,51882,383116,417-129,66423,893213,33268,698-24,652109,81639,39428,65139,563

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jul 2023Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Tangible Assets117,736110,418103,69492,334106,93774,35792,99358,94682,314128,754103,357100,58076,87454,282
Intangible Assets00000000000000
Investments & Other00000000000000
Debtors (Due After 1 year)00000000000000
Total Fixed Assets117,736110,418103,69492,334106,93774,35792,99358,94682,314128,754103,357100,58076,87454,282
Stock & work in progress738,055601,549554,243474,747686,602761,830546,875939,2101,008,752660,086937,455751,014946,708402,362
Trade Debtors183,324374,997280,524148,303268,26945,786192,055148,298262,965292,213330,713518,817484,792489,958
Group Debtors193,740335,810121,589132,599183,641212,649193,543162,202000000
Misc Debtors79,62185,00359,79845,030112,99748,80148,38574,982000000
Cash492,115478,795278,095955,378194,818181,85849,291276,77856317329727519,57611,589
misc current assets00000000000000
total current assets1,686,8551,876,1541,294,2491,756,0571,446,3271,250,9241,030,1491,601,4701,272,280952,4721,268,4651,270,1061,451,076903,909
total assets1,804,5911,986,5721,397,9431,848,3911,553,2641,325,2811,123,1421,660,4161,354,5941,081,2261,371,8221,370,6861,527,950958,191
Bank overdraft378,8630000000000000
Bank loan00000000000000
Trade Creditors 821,6711,433,7981,037,7361,347,1151,185,5671,116,752775,4691,303,9941,304,5761,027,6401,268,3181,329,6771,487,075926,061
Group/Directors Accounts02,2262,22602,3962,39600000000
other short term finances00000000000000
hp & lease commitments030,13025,615014,90218,47300000000
other current liabilities144,644133,91396,074304,017182,633135,336121,881155,299000000
total current liabilities1,345,1781,600,0671,161,6511,651,1321,385,4981,272,957897,3501,459,2931,304,5761,027,6401,268,3181,329,6771,487,075926,061
loans00000000000000
hp & lease commitments15,47413,23020,208032,933000000000
Accruals and Deferred Income00000000000000
other liabilities00018,0310018,47301,40522,62710,5346,10819,53514,559
provisions11,4984,9687,8018,6219,2461,8013,4402,2073,7027,9936,0145,09103,194
total long term liabilities26,97218,19828,00926,65242,1791,80121,9132,2075,10730,62016,54811,19919,53517,753
total liabilities1,372,1501,618,2651,189,6601,677,7841,427,6771,274,758919,2631,461,5001,309,6831,058,2601,284,8661,340,8761,506,610943,814
net assets432,441368,307208,283170,607125,58750,523203,879198,91644,91122,96686,95629,81021,34014,377
total shareholders funds432,441368,307208,283170,607125,58750,523203,879198,91644,91122,96686,95629,81021,34014,377
Jul 2023Jul 2022Jul 2021Jul 2020Jul 2019Jul 2018Jul 2017Jul 2016Jul 2015Apr 2014Apr 2013Apr 2012Apr 2011Apr 2010
Operating Activities
Operating Profit82,077192,83045,89755,00591,259-153,9345,720191,81327,429-63,99174,21411,0959,33019,661
Depreciation33,43533,26521,62127,37825,15824,27018,17321,51941,26939,33935,60228,29919,32119,902
Amortisation00000000000000
Tax-21,378-37,536-8,838-10,560-17,6080-1,164-38,501-5,4860-17,070-2,675-2,446-5,513
Stock136,50647,30679,496-211,855-75,228214,955-392,335-69,542348,666-277,369186,441-195,694544,346402,362
Debtors-339,125333,899135,979-238,975257,671-126,74748,501122,517-29,248-38,500-188,10434,025-5,166489,958
Creditors-612,127396,062-309,379161,54868,815341,283-528,525-582276,936-240,678-61,359-157,398561,014926,061
Accruals and Deferred Income10,73137,839-207,943121,38447,29713,455-33,418155,299000000
Deferred Taxes & Provisions6,530-2,833-820-6257,445-1,6391,233-1,495-4,2911,9799235,091-3,1943,194
Cash flow from operations-298,113238,422-674,937804,96039,923135,227-194,147275,07816,43952,51833,97346,08144,84570,985
Investing Activities
capital expenditure-40,753-39,989-32,981-12,775-57,738-5,634-52,2201,8495,171-64,736-38,379-52,005-41,913-74,184
Change in Investments00000000000000
cash flow from investments-40,753-39,989-32,981-12,775-57,738-5,634-52,2201,8495,171-64,736-38,379-52,005-41,913-74,184
Financing Activities
Bank loans00000000000000
Group/Directors Accounts-2,22602,226-2,39602,39600000000
Other Short Term Loans 00000000000000
Long term loans00000000000000
Hire Purchase and Lease Commitments-27,886-2,46345,823-47,83529,36218,47300000000
other long term liabilities00-18,03118,0310-18,47318,473-1,405-21,22212,0934,426-13,4274,97614,559
share issue0000000000001200
interest3,4364,7316175751,413578408693211507829
cash flow from financing-26,6762,26830,635-31,62530,7752,97418,881-712-21,22012,0944,427-13,3775,05514,788
cash and cash equivalents
cash13,320200,700-677,283760,56012,960132,567-227,487276,215390-12422-19,3017,98711,589
overdraft378,8630000000000000
change in cash-365,543200,700-677,283760,56012,960132,567-227,487276,215390-12422-19,3017,98711,589

P&L

July 2023

turnover

4.4m

-23%

operating profit

82.1k

0%

gross margin

27.8%

-7.4%

turnover

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

Balance Sheet

July 2023

net assets

432.4k

+0.17%

total assets

1.8m

-0.09%

cash

492.1k

+0.03%

net assets

Total assets minus all liabilities

murray building services limited company details

company number

03837444

Type

Private limited with Share Capital

industry

43220 - Plumbing, heat and air-conditioning installation

incorporation date

September 1999

age

25

accounts

Total Exemption Full

previous names

turner murray services limited (February 2000)

incorporated

UK

address

unit 3 sentinel court, wilkinson way, blackburn, lancashire, BB1 2EH

last accounts submitted

July 2023

murray building services 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 murray building services limited. Currently there are 1 open charges and 3 have been satisfied in the past.

charges

murray building services limited Companies House Filings - See Documents

datedescriptionview/download