murray building services limited Company Information
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
Shareholders
andrew murray (investments) limited 79.6%
simon turner 20.4%
murray building services limited Estimated Valuation
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
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
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).
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.
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.
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
5 Strong
3 Regular
4 Weak
Size
annual sales of £4.4m, make it larger than the average company (£299k)
- Murray Building Services Limited
£299k - Industry AVG
Growth
3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (5.9%)
- Murray Building Services Limited
5.9% - Industry AVG
Production
with a gross margin of 27.8%, this company has a comparable cost of product (27.8%)
- Murray Building Services Limited
27.8% - Industry AVG
Profitability
an operating margin of 1.9% make it less profitable than the average company (6.5%)
- Murray Building Services Limited
6.5% - Industry AVG
Employees
with 30 employees, this is above the industry average (3)
30 - Murray Building Services Limited
3 - Industry AVG
Pay Structure
on an average salary of £32.8k, the company has an equivalent pay structure (£32.8k)
- Murray Building Services Limited
£32.8k - Industry AVG
Efficiency
resulting in sales per employee of £146.9k, this is more efficient (£106.9k)
- Murray Building Services Limited
£106.9k - Industry AVG
Debtor Days
it gets paid by customers after 15 days, this is earlier than average (54 days)
- Murray Building Services Limited
54 days - Industry AVG
Creditor Days
its suppliers are paid after 94 days, this is slower than average (48 days)
- Murray Building Services Limited
48 days - Industry AVG
Stock Days
it holds stock equivalent to 84 days, this is more than average (10 days)
- Murray Building Services Limited
10 days - Industry AVG
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
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
Murray Building Services Limited Competitor Analysis
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 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).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Andrew Murray | 58 years | Sep 1999 | - | Director | |
Mr Simon Turner | 63 years | Jan 2006 | - | Director |
MURRAY BUILDING SERVICES LIMITED financials
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 House, Pomanda Estimates
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | ||||||||||||||
Other Income Or Grants | ||||||||||||||
Cost Of Sales | ||||||||||||||
Gross Profit | ||||||||||||||
Admin Expenses | ||||||||||||||
Operating Profit | ||||||||||||||
Interest Payable | ||||||||||||||
Interest Receivable | ||||||||||||||
Pre-Tax Profit | ||||||||||||||
Tax | ||||||||||||||
Profit After Tax | ||||||||||||||
Dividends Paid | ||||||||||||||
Retained Profit | ||||||||||||||
Employee Costs | ||||||||||||||
Number Of Employees | 30 | 26 | 26 | 26 | 27 | 24 | 23 | |||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 117,736 | 110,418 | 103,694 | 92,334 | 106,937 | 74,357 | 92,993 | 58,946 | 82,314 | 128,754 | 103,357 | 100,580 | 76,874 | 54,282 |
Intangible Assets | 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 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 117,736 | 110,418 | 103,694 | 92,334 | 106,937 | 74,357 | 92,993 | 58,946 | 82,314 | 128,754 | 103,357 | 100,580 | 76,874 | 54,282 |
Stock & work in progress | 738,055 | 601,549 | 554,243 | 474,747 | 686,602 | 761,830 | 546,875 | 939,210 | 1,008,752 | 660,086 | 937,455 | 751,014 | 946,708 | 402,362 |
Trade Debtors | 183,324 | 374,997 | 280,524 | 148,303 | 268,269 | 45,786 | 192,055 | 148,298 | 262,965 | 292,213 | 330,713 | 518,817 | 484,792 | 489,958 |
Group Debtors | 193,740 | 335,810 | 121,589 | 132,599 | 183,641 | 212,649 | 193,543 | 162,202 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 79,621 | 85,003 | 59,798 | 45,030 | 112,997 | 48,801 | 48,385 | 74,982 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash | 492,115 | 478,795 | 278,095 | 955,378 | 194,818 | 181,858 | 49,291 | 276,778 | 563 | 173 | 297 | 275 | 19,576 | 11,589 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 1,686,855 | 1,876,154 | 1,294,249 | 1,756,057 | 1,446,327 | 1,250,924 | 1,030,149 | 1,601,470 | 1,272,280 | 952,472 | 1,268,465 | 1,270,106 | 1,451,076 | 903,909 |
total assets | 1,804,591 | 1,986,572 | 1,397,943 | 1,848,391 | 1,553,264 | 1,325,281 | 1,123,142 | 1,660,416 | 1,354,594 | 1,081,226 | 1,371,822 | 1,370,686 | 1,527,950 | 958,191 |
Bank overdraft | 378,863 | 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 |
Trade Creditors | 821,671 | 1,433,798 | 1,037,736 | 1,347,115 | 1,185,567 | 1,116,752 | 775,469 | 1,303,994 | 1,304,576 | 1,027,640 | 1,268,318 | 1,329,677 | 1,487,075 | 926,061 |
Group/Directors Accounts | 0 | 2,226 | 2,226 | 0 | 2,396 | 2,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 30,130 | 25,615 | 0 | 14,902 | 18,473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 144,644 | 133,913 | 96,074 | 304,017 | 182,633 | 135,336 | 121,881 | 155,299 | 0 | 0 | 0 | 0 | 0 | 0 |
total current liabilities | 1,345,178 | 1,600,067 | 1,161,651 | 1,651,132 | 1,385,498 | 1,272,957 | 897,350 | 1,459,293 | 1,304,576 | 1,027,640 | 1,268,318 | 1,329,677 | 1,487,075 | 926,061 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 15,474 | 13,230 | 20,208 | 0 | 32,933 | 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 |
other liabilities | 0 | 0 | 0 | 18,031 | 0 | 0 | 18,473 | 0 | 1,405 | 22,627 | 10,534 | 6,108 | 19,535 | 14,559 |
provisions | 11,498 | 4,968 | 7,801 | 8,621 | 9,246 | 1,801 | 3,440 | 2,207 | 3,702 | 7,993 | 6,014 | 5,091 | 0 | 3,194 |
total long term liabilities | 26,972 | 18,198 | 28,009 | 26,652 | 42,179 | 1,801 | 21,913 | 2,207 | 5,107 | 30,620 | 16,548 | 11,199 | 19,535 | 17,753 |
total liabilities | 1,372,150 | 1,618,265 | 1,189,660 | 1,677,784 | 1,427,677 | 1,274,758 | 919,263 | 1,461,500 | 1,309,683 | 1,058,260 | 1,284,866 | 1,340,876 | 1,506,610 | 943,814 |
net assets | 432,441 | 368,307 | 208,283 | 170,607 | 125,587 | 50,523 | 203,879 | 198,916 | 44,911 | 22,966 | 86,956 | 29,810 | 21,340 | 14,377 |
total shareholders funds | 432,441 | 368,307 | 208,283 | 170,607 | 125,587 | 50,523 | 203,879 | 198,916 | 44,911 | 22,966 | 86,956 | 29,810 | 21,340 | 14,377 |
Jul 2023 | Jul 2022 | Jul 2021 | Jul 2020 | Jul 2019 | Jul 2018 | Jul 2017 | Jul 2016 | Jul 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | ||||||||||||||
Operating Profit | ||||||||||||||
Depreciation | 33,435 | 33,265 | 21,621 | 27,378 | 25,158 | 24,270 | 18,173 | 21,519 | 41,269 | 39,339 | 35,602 | 28,299 | 19,321 | 19,902 |
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax | ||||||||||||||
Stock | 136,506 | 47,306 | 79,496 | -211,855 | -75,228 | 214,955 | -392,335 | -69,542 | 348,666 | -277,369 | 186,441 | -195,694 | 544,346 | 402,362 |
Debtors | -339,125 | 333,899 | 135,979 | -238,975 | 257,671 | -126,747 | 48,501 | 122,517 | -29,248 | -38,500 | -188,104 | 34,025 | -5,166 | 489,958 |
Creditors | -612,127 | 396,062 | -309,379 | 161,548 | 68,815 | 341,283 | -528,525 | -582 | 276,936 | -240,678 | -61,359 | -157,398 | 561,014 | 926,061 |
Accruals and Deferred Income | 10,731 | 37,839 | -207,943 | 121,384 | 47,297 | 13,455 | -33,418 | 155,299 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes & Provisions | 6,530 | -2,833 | -820 | -625 | 7,445 | -1,639 | 1,233 | -1,495 | -4,291 | 1,979 | 923 | 5,091 | -3,194 | 3,194 |
Cash flow from operations | ||||||||||||||
Investing Activities | ||||||||||||||
capital expenditure | ||||||||||||||
Change in Investments | 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 |
Group/Directors Accounts | -2,226 | 0 | 2,226 | -2,396 | 0 | 2,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 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 |
Hire Purchase and Lease Commitments | -27,886 | -2,463 | 45,823 | -47,835 | 29,362 | 18,473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | -18,031 | 18,031 | 0 | -18,473 | 18,473 | -1,405 | -21,222 | 12,093 | 4,426 | -13,427 | 4,976 | 14,559 |
share issue | ||||||||||||||
interest | ||||||||||||||
cash flow from financing | ||||||||||||||
cash and cash equivalents | ||||||||||||||
cash | 13,320 | 200,700 | -677,283 | 760,560 | 12,960 | 132,567 | -227,487 | 276,215 | 390 | -124 | 22 | -19,301 | 7,987 | 11,589 |
overdraft | 378,863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | -365,543 | 200,700 | -677,283 | 760,560 | 12,960 | 132,567 | -227,487 | 276,215 | 390 | -124 | 22 | -19,301 | 7,987 | 11,589 |
P&L
July 2023turnover
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 2023net 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
ultimate parent company
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.
murray building services limited Companies House Filings - See Documents
date | description | view/download |
---|