Camu Morrison Ltd

POWER SEARCH PRICING

SOLUTIONS

camu morrison ltd Company Information

Company Number

04585028

Next Accounts

Sep 2025

Directors

Gael Camu

Stephen Morrison

Shareholders

gael camu

stephen morrison

View All

Group Structure

View All

Industry

Architectural activities

Registered Address

12 carlton house terrace, london, SW1Y 5AH

Website

https://camu.co.uk

camu morrison ltd Estimated Valuation

£2m

Pomanda estimates the enterprise value of CAMU MORRISON LTD at £2m based on Net Assets of £613.2k and 3.21x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Camu Morrison Ltd is a live company located in london, SW1Y 5AH with a Companies House number of 04585028. It operates in the architectural activities sector, SIC Code 71111. Founded in November 2002, it's largest shareholder is gael camu with a 40% stake. Camu Morrison Ltd is a mature, micro sized company, Pomanda has estimated its turnover at £189k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Camu Morrison Ltd a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

3 Strong

1 Regular

7 Weak

Size

annual sales of £189k, make it smaller than the average company (£1.2m)

Growth

3 year (CAGR) sales growth of -38%, show it is growing at a slower rate (4.5%)

EXPORT

Camu Morrison Ltd's latest turnover from December 2023 is estimated at £189 thousand and the company has net assets of £613.2 thousand. According to their latest financial statements, Camu Morrison Ltd has 3 employees and maintains cash reserves of £239.7 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	188,973	237,131	537,636	807,342	195,321	591,769	456,443	267,947	151,726	330,760	39,267	318,733	1,484,760	1,548,972	1,336,429
Other Income Or Grants
Cost Of Sales	122,079	152,890	377,242	560,057	134,310	389,499	299,866	170,135	96,413	212,143	24,839	204,781	933,672	1,035,396	757,831
Gross Profit	66,894	84,241	160,394	247,285	61,011	202,270	156,578	97,812	55,313	118,617	14,429	113,952	551,088	513,576	578,598
Admin Expenses	270,868	176,197	190,023	124,378	112,861	-312,855	142,922	-110,875	-75,210	-52,990	61,238	104,861	647,619	354,329	340,787
Operating Profit	-203,974	-91,956	-29,629	122,907	-51,850	515,125	13,656	208,687	130,523	171,607	-46,809	9,091	-96,531	159,247	237,811
Interest Payable														1,375	9,274
Interest Receivable	22,790	21,711	2,979	1,185	6,414	5,559	1,804	439	331	397	309	1,252	1,267	25	21
Pre-Tax Profit	-181,184	-70,245	-26,650	124,091	-45,436	520,684	15,459	209,126	130,854	172,004	-46,500	10,342	-95,264	161,796	237,811
Tax				-23,577		-98,930	-2,937	-41,825	-26,171	-36,121		-2,482		-33,977	-49,940
Profit After Tax	-181,184	-70,245	-26,650	100,514	-45,436	421,754	12,522	167,301	104,683	135,883	-46,500	7,860	-95,264	127,819	187,871
Dividends Paid														65,000	105,000
Retained Profit	-181,184	-70,245	-26,650	100,514	-45,436	421,754	12,522	167,301	104,683	135,883	-46,500	7,860	-95,264	62,819	82,871
Employee Costs	154,357	144,751	137,641	137,906	140,565	235,148	218,547	141,197	90,408	137,204	45,398	130,874	617,763	263,208	256,325
Number Of Employees	3	3	3	3	3	5	5	3	2	3	1	3	14	15
EBITDA*	-203,974	-91,956	-29,629	122,907	-51,850	515,125	16,550	211,959	130,523	171,607	-46,809	9,091	-96,531	160,330	239,693

* 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	285,000	285,000	285,000	285,000	285,000	285,000	285,000	287,894	291,166	294,128	296,500	287,090		59,041	1,624
Intangible Assets
Investments & Other										100	100
Debtors (Due After 1 year)
Total Fixed Assets	285,000	285,000	285,000	285,000	285,000	285,000	285,000	287,894	291,166	294,228	296,600	287,090		59,041	1,624
Stock & work in progress
Trade Debtors	71,942		234,330	16,687	39,203	81,150	84,264	45,572	44,957	118,324	6,000	40,658	7,387		16,561
Group Debtors
Misc Debtors
Cash	239,740	628,448	612,158	1,770,937	598,347	1,111,949	370,326	351,127		132,326	26,554	97,165	403,478	103,287	186,109
misc current assets	48,684								100
total current assets	360,366	628,448	846,488	1,787,624	637,550	1,193,099	454,590	396,699	45,057	250,650	32,554	137,823	410,865	103,287	202,670
total assets	645,366	913,448	1,131,488	2,072,624	922,550	1,478,099	739,590	684,593	336,223	544,878	329,154	424,913	410,865	162,328	204,294
Bank overdraft
Bank loan
Trade Creditors	32,209	119,107	266,902	1,181,388	131,828	641,941	324,971	227,711	71,642	72,054	41,256	351,690	58,057	42,075	90,550
Group/Directors Accounts													260,000
other short term finances															2,024
hp & lease commitments
other current liabilities															54,286
total current liabilities	32,209	119,107	266,902	1,181,388	131,828	641,941	324,971	227,711	71,642	72,054	41,256	351,690	318,057	42,075	146,860
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities									30,000	189,388	220,760
provisions							215	55,000		86,500
total long term liabilities							215	55,000	30,000	275,888	220,760
total liabilities	32,209	119,107	266,902	1,181,388	131,828	641,941	325,186	282,711	101,642	347,942	262,016	351,690	318,057	42,075	146,860
net assets	613,157	794,341	864,586	891,236	790,722	836,158	414,404	401,882	234,581	196,936	67,138	73,223	92,808	120,253	57,434
total shareholders funds	613,157	794,341	864,586	891,236	790,722	836,158	414,404	401,882	234,581	196,936	67,138	73,223	92,808	120,253	57,434

	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	-203,974	-91,956	-29,629	122,907	-51,850	515,125	13,656	208,687	130,523	171,607	-46,809	9,091	-96,531	159,247	237,811
Depreciation							2,894	3,272						1,083	1,882
Amortisation
Tax				-23,577		-98,930	-2,937	-41,825	-26,171	-36,121		-2,482		-33,977	-49,940
Stock
Debtors	71,942	-234,330	217,643	-22,516	-41,947	-3,114	38,692	615	-73,367	112,324	-34,658	33,271	7,387	-16,561	16,561
Creditors	-86,898	-147,795	-914,486	1,049,560	-510,113	316,970	97,260	156,069	-412	30,798	-310,434	293,633	15,982	-48,475	90,550
Accruals and Deferred Income														-54,286	54,286
Deferred Taxes & Provisions						-215	-54,785	55,000	-86,500	86,500
Cash flow from operations	-362,814	-5,421	-1,161,758	1,171,406	-520,016	736,064	17,396	380,588	90,807	140,460	-322,585	266,971	-87,936	40,153	318,028
Investing Activities
capital expenditure									2,962	2,372	-9,410	-287,090	59,041	-58,500	-3,506
Change in Investments									-100		100
cash flow from investments									3,062	2,372	-9,510	-287,090	59,041	-58,500	-3,506
Financing Activities
Bank loans
Group/Directors Accounts												-260,000	260,000
Other Short Term Loans														-2,024	2,024
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities								-30,000	-159,388	-31,372	220,760
share issue									-67,038	-6,085	40,415	-27,445	67,819		-25,437
interest	22,790	21,711	2,979	1,185	6,414	5,559	1,804	439	331	397	309	1,252	1,267	-1,350	-9,253
cash flow from financing	22,790	21,711	2,979	1,185	6,414	5,559	1,804	-29,561	-226,095	-37,060	261,484	-286,193	329,086	-3,374	-32,666
cash and cash equivalents
cash	-388,708	16,290	-1,158,779	1,172,590	-513,602	741,623	19,199	351,127	-132,326	105,772	-70,611	-306,313	300,191	-82,822	186,109
overdraft
change in cash	-388,708	16,290	-1,158,779	1,172,590	-513,602	741,623	19,199	351,127	-132,326	105,772	-70,611	-306,313	300,191	-82,822	186,109

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for camu morrison ltd. Get real-time insights into camu morrison ltd'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 camu morrison ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other micro companies, companies in SW1Y area or any other competitors across 12 key performance metrics.

CAMU MORRISON LTD group structure

Camu Morrison Ltd has no subsidiary companies.

Ultimate parent company

CAMU MORRISON LTD

04585028

CAMU MORRISON LTD Shareholders

gael camu	40%
stephen morrison	40%
sarah morrison	20%

Camu Morrison Ltd currently has 2 directors. The longest serving directors include Mrs Gael Camu (Nov 2002) and Mr Stephen Morrison (Nov 2002).

officer	country	age	start	end	role
Mrs Gael Camu	England	59 years	Nov 2002	-	Director
Mr Stephen Morrison		62 years	Nov 2002	-	Director

P&L

December 2023

turnover

189k

-20%

operating profit

-204k

gross margin

35.4%

-0.36%

turnover

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

Balance Sheet

December 2023

net assets

613.2k

-0.23%

total assets

645.4k

-0.29%

cash

239.7k

-0.62%

net assets

Total assets minus all liabilities

Similar Companies

gia london ltd

msb property development limited

steffian bradley limited

23 architecture limited

2.5

adjaye/associates limited

company number

04585028

Type

Private limited with Share Capital

industry

71111 - Architectural activities

incorporation date

November 2002

ultimate parent company

None

previous names

camu associates ltd (July 2010)

camu design limited (May 2005)

address

12 carlton house terrace, london, SW1Y 5AH

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 3 charges/mortgages relating to camu morrison ltd. Currently there are 2 open charges and 1 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 CAMU MORRISON LTD. This can take several minutes, an email will notify you when this has completed.

camu morrison ltd Company Information

camu morrison ltd Estimated Valuation

camu morrison ltd Estimated Valuation

camu morrison ltd Estimated Valuation

Camu Morrison Ltd Overview

Camu Morrison Ltd Health Check

CAMU MORRISON LTD financials

camu morrison ltd Credit Report and Business Information

Camu Morrison Ltd Competitor Analysis

camu morrison ltd Ownership

camu morrison ltd directors

camu morrison ltd company details

camu morrison ltd Charges & Mortgages

camu morrison ltd Capital Raised & Share Issues BETA

camu morrison ltd Companies House Filings - See Documents