Musker Limited

POWER SEARCH PRICING

SOLUTIONS

musker limited Company Information

Company Number

04562236

Next Accounts

Dec 2025

Directors

Sylvia Musker

Alfred Musker

Shareholders

alfred james musker

sylvia mary musker

Group Structure

View All

Industry

Mixed farming

Registered Address

maes y llech uchaf, cwmystradllyn, porthmadog, gwynedd, LL51 9BQ

Website

www.musker-garrett.co.uk

musker limited Estimated Valuation

£214.4k

Pomanda estimates the enterprise value of MUSKER LIMITED at £214.4k based on Net Assets of £148.9k and 1.44x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Musker Limited is a live company located in porthmadog, LL51 9BQ with a Companies House number of 04562236. It operates in the raising of sheep and goats sector, SIC Code 01450. Founded in October 2002, it's largest shareholder is alfred james musker with a 50% stake. Musker Limited is a mature, micro sized company, Pomanda has estimated its turnover at £62.4k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Musker Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

2 Regular

6 Weak

Size

annual sales of £62.4k, make it smaller than the average company (£1.3m)

Growth

3 year (CAGR) sales growth of -18%, show it is growing at a slower rate (8.3%)

EXPORT

Musker Limited's latest turnover from March 2024 is estimated at £62.4 thousand and the company has net assets of £148.9 thousand. According to their latest financial statements, Musker Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	62,437	244,012	189,544	114,610	136,982	113,500	67,457	17,770	33,891	20,889	29,230	41,839	47,442	24,165	13,236
Other Income Or Grants
Cost Of Sales	52,827	209,691	153,791	93,934	112,786	93,439	55,684	14,748	28,588	17,978	28,128	35,958	41,138	20,078	9,677
Gross Profit	9,610	34,322	35,753	20,676	24,196	20,062	11,773	3,021	5,303	2,912	1,102	5,881	6,304	4,087	3,559
Admin Expenses	158,137	57,425	42,777	34,782	32,298	-30,758	26,426	5,454	6,265	25,620	-102,036	-28,242	-18,434	35,240	-29,433	-318,187
Operating Profit	-148,527	-23,103	-7,024	-14,106	-8,102	50,820	-14,653	-2,433	-962	-22,708	103,138	34,123	24,738	-31,153	32,992	318,187
Interest Payable
Interest Receivable								20	55	137	164	58	27	197	426	240
Pre-Tax Profit	-148,527	-23,103	-7,024	-14,106	-8,102	50,820	-14,653	-2,413	-907	-22,571	103,303	34,182	24,764	-30,956	33,418	318,426
Tax						-9,656					-21,694	-7,862	-5,943		-9,357	-89,159
Profit After Tax	-148,527	-23,103	-7,024	-14,106	-8,102	41,164	-14,653	-2,413	-907	-22,571	81,609	26,320	18,821	-30,956	24,061	229,267
Dividends Paid
Retained Profit	-148,527	-23,103	-7,024	-14,106	-8,102	41,164	-14,653	-2,413	-907	-22,571	81,609	26,320	18,821	-30,956	24,061	229,267
Employee Costs	64,299	57,788	57,172	55,204	56,381	53,476	52,261	25,591	23,742	24,389	24,272	24,231	22,948	21,986	22,495
Number Of Employees	2	2	2	2	2	2	2	1	1	1	1	1	1	1	1
EBITDA*	-148,527	-23,103	-7,024	-14,106	-8,102	50,820	-14,653	-2,433	-383	-21,010	105,112	36,362	25,006	-31,012	33,052	318,267

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	222,572	504,686	472,669	457,850	453,483	427,716	325,808	327,102	327,352	327,931	329,390	244,691	235,161	233,964	197,699	169,858
Intangible Assets										10,413	10,413	10,413	12,496
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	222,572	504,686	472,669	457,850	453,483	427,716	325,808	327,102	327,352	338,344	339,803	255,104	247,657	233,964	197,699	169,858
Stock & work in progress										2,426	1,414
Trade Debtors	3,388	8,319	3,803	1,888	6,742	3,043	4,805	2,854	3,043	1,891	140	7,436	6,989	3,342	1,815	4,004
Group Debtors
Misc Debtors	62	10,768	1,056	692	708
Cash									16,050	5,809	48,971	16,758	6,576	4,176	74,510	95,879
misc current assets						270							350
total current assets	3,450	19,087	4,859	2,580	7,450	3,313	4,805	2,854	19,093	10,126	50,525	24,194	13,915	7,518	76,325	99,883
total assets	226,022	523,773	477,528	460,430	460,933	431,029	330,613	329,956	346,445	348,470	390,328	279,298	261,572	241,482	274,024	269,741
Bank overdraft
Bank loan
Trade Creditors	75,763	216,923	155,828	131,751	118,093	79,842	22,035	6,725	20,799	21,917	41,204	11,783	20,377	19,108		40,472
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities															20,694
total current liabilities	75,763	216,923	155,828	131,751	118,093	79,842	22,035	6,725	20,799	21,917	41,204	11,783	20,377	19,108	20,694	40,472
loans
hp & lease commitments
Accruals and Deferred Income	1,379	9,443	1,190	1,145	1,200	1,445
other liabilities
provisions
total long term liabilities	1,379	9,443	1,190	1,145	1,200	1,445
total liabilities	77,142	226,366	157,018	132,896	119,293	81,287	22,035	6,725	20,799	21,917	41,204	11,783	20,377	19,108	20,694	40,472
net assets	148,880	297,407	320,510	327,534	341,640	349,742	308,578	323,231	325,646	326,553	349,124	267,515	241,195	222,374	253,330	229,269
total shareholders funds	148,880	297,407	320,510	327,534	341,640	349,742	308,578	323,231	325,646	326,553	349,124	267,515	241,195	222,374	253,330	229,269

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	-148,527	-23,103	-7,024	-14,106	-8,102	50,820	-14,653	-2,433	-962	-22,708	103,138	34,123	24,738	-31,153	32,992	318,187
Depreciation									579	1,698	1,974	2,239	268	141	60	80
Amortisation
Tax						-9,656					-21,694	-7,862	-5,943		-9,357	-89,159
Stock									-2,426	1,012	1,414
Debtors	-15,637	14,228	2,279	-4,870	4,407	-1,762	1,951	-189	1,152	1,751	-7,296	447	3,647	1,527	-2,189	4,004
Creditors	-141,160	61,095	24,077	13,658	38,251	57,807	15,310	-14,074	-1,118	-19,287	29,421	-8,594	1,269	19,108	-40,472	40,472
Accruals and Deferred Income	-8,064	8,253	45	-55	-245	1,445								-20,694	20,694
Deferred Taxes & Provisions
Cash flow from operations	-282,114	32,017	14,819	4,367	25,497	102,178	-1,294	-16,318	-227	-43,060	118,721	19,459	16,685	-34,125	6,106	265,576
Investing Activities
capital expenditure	282,114	-32,017	-14,819	-4,367	-25,767	-101,908	1,294	250	10,413	-239	-86,673	-9,686	-13,961	-36,406	-27,901	-169,938
Change in Investments
cash flow from investments	282,114	-32,017	-14,819	-4,367	-25,767	-101,908	1,294	250	10,413	-239	-86,673	-9,686	-13,961	-36,406	-27,901	-169,938
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue								-2								2
interest								20	55	137	164	58	27	197	426	240
cash flow from financing								18	55	137	164	58	27	197	426	242
cash and cash equivalents
cash								-16,050	10,241	-43,162	32,213	10,182	2,400	-70,334	-21,369	95,879
overdraft
change in cash								-16,050	10,241	-43,162	32,213	10,182	2,400	-70,334	-21,369	95,879

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for musker limited. Get real-time insights into musker 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 musker limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in LL51 area or any other competitors across 12 key performance metrics.

MUSKER LIMITED group structure

Musker Limited has no subsidiary companies.

Ultimate parent company

MUSKER LIMITED

04562236

MUSKER LIMITED Shareholders

alfred james musker	50%
sylvia mary musker	50%

Musker Limited currently has 2 directors. The longest serving directors include Ms Sylvia Musker (Oct 2002) and Mr Alfred Musker (Oct 2002).

officer	country	age	start	end	role
Ms Sylvia Musker		70 years	Oct 2002	-	Director
Mr Alfred Musker		71 years	Oct 2002	-	Director

P&L

March 2024

turnover

62.4k

-74%

operating profit

-148.5k

gross margin

15.4%

+9.43%

turnover

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

Balance Sheet

March 2024

net assets

148.9k

-0.5%

total assets

226k

-0.57%

cash

net assets

Total assets minus all liabilities

Similar Companies

g.& g.w.green limited

1.5

strathbogie farms ltd

1.5

chirmorrie enterprises ltd.

b mckenna & sons ltd

4.5

virago limited

1.5

company number

04562236

Type

Private limited with Share Capital

industry

01500 - Mixed farming

01450 - Raising of sheep and goats

incorporation date

October 2002

ultimate parent company

None

previous names

N/A

address

maes y llech uchaf, cwmystradllyn, porthmadog, gwynedd, LL51 9BQ

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

musker limited Company Information

musker limited Estimated Valuation

musker limited Estimated Valuation

musker limited Estimated Valuation

Musker Limited Overview

Musker Limited Health Check

MUSKER LIMITED financials

musker limited Credit Report and Business Information

Musker Limited Competitor Analysis

musker limited Ownership

musker limited directors

musker limited company details

musker limited Charges & Mortgages

musker limited Capital Raised & Share Issues BETA

musker limited Companies House Filings - See Documents