Pomanda estimates the enterprise value of MJB SCAFFOLDERS LIMITED at £161.9k based on a Turnover of £349.1k and 0.46x industry multiple (adjusted for size and gross margin).
mjb scaffolders limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MJB SCAFFOLDERS LIMITED at £0 based on an EBITDA of £-268.8k and a 3.67x industry multiple (adjusted for size and gross margin).
mjb scaffolders limitedEstimated Valuation
£1.6m
Pomanda estimates the enterprise value of MJB SCAFFOLDERS LIMITED at £1.6m based on Net Assets of £1.1m and 1.41x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mjb Scaffolders LimitedOverview
Mjb Scaffolders Limited is a live company located in norwich, NR2 1AD with a Companies House number of 04650915. It operates in the development of building projects sector, SIC Code 41100. Founded in January 2003, it's largest shareholder is
mr melvin byrne
with a 50% stake. Mjb Scaffolders Limited is a mature,
micro sized company, Pomanda has estimated its turnover at
£349.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Mjb Scaffolders Limited a 3 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 Rating3out of 5
2 Strong
3 Regular
6 Weak
Size
annual sales of £349.1k, make it smaller than the average company (£2m)
£349.1k - Mjb Scaffolders Limited
£2m - Industry AVG
Growth
3 year (CAGR) sales growth of -30%, show it is growing at a slower rate (1.2%)
-30% - Mjb Scaffolders Limited
1.2% - Industry AVG
Production
with a gross margin of 24.5%, this company has a comparable cost of product (24.5%)
24.5% - Mjb Scaffolders Limited
24.5% - Industry AVG
Profitability
an operating margin of -85.9% make it less profitable than the average company (8.8%)
-85.9% - Mjb Scaffolders Limited
8.8% - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
3 - Mjb Scaffolders Limited
6 - Industry AVG
Pay Structure
on an average salary of £43.3k, the company has an equivalent pay structure (£43.3k)
£43.3k - Mjb Scaffolders Limited
£43.3k - Industry AVG
Efficiency
resulting in sales per employee of £116.4k, this is less efficient (£249.9k)
£116.4k - Mjb Scaffolders Limited
£249.9k - Industry AVG
Debtor Days
it gets paid by customers after 34 days, this is near the average (32 days)
34 days - Mjb Scaffolders Limited
32 days - Industry AVG
Creditor Days
its suppliers are paid after 6 days, this is quicker than average (32 days)
6 days - Mjb Scaffolders Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Mjb Scaffolders Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 902 weeks, this is more cash available to meet short term requirements (14 weeks)
902 weeks - Mjb Scaffolders Limited
14 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 2.7%, this is a lower level of debt than the average (76.3%)
2.7% - Mjb Scaffolders Limited
76.3% - Industry AVG
MJB SCAFFOLDERS LIMITED financials
EXPORT
Mjb Scaffolders Limited's latest turnover from March 2021 is estimated at £349.1 thousand and the company has net assets of £1.1 million. According to their latest financial statements, Mjb Scaffolders Limited has 3 employees and maintains cash reserves of £542 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
349,146
1,536,598
815,980
1,006,430
690,304
894,052
1,627,772
1,217,199
1,172,552
1,249,792
1,230,554
1,877,521
Other Income Or Grants
Cost Of Sales
263,794
1,122,617
585,919
708,726
477,835
622,102
1,142,315
853,501
822,610
881,001
874,202
1,336,795
Gross Profit
85,352
413,981
230,061
297,703
212,469
271,951
485,457
363,698
349,942
368,791
356,353
540,726
Admin Expenses
385,079
33,140
3,803
17,870
161,914
96,021
346,013
322,442
359,454
236,350
271,403
199,540
Operating Profit
-299,727
380,841
226,258
279,833
50,555
175,930
139,444
41,256
-9,512
132,441
84,950
341,186
Interest Payable
443
1,327
937
969
969
Interest Receivable
821
1,004
6,012
2,790
1,095
2,072
1,553
1,125
1,121
1,167
833
283
Pre-Tax Profit
-298,906
381,844
232,270
282,180
50,323
177,065
140,997
42,381
-8,391
133,608
84,814
340,500
Tax
-72,550
-44,131
-53,614
-10,064
-35,413
-29,609
-9,748
-34,738
-23,748
-95,340
Profit After Tax
-298,906
309,294
188,139
228,566
40,258
141,652
111,388
32,633
-8,391
98,870
61,066
245,160
Dividends Paid
Retained Profit
-298,906
309,294
188,139
228,566
40,258
141,652
111,388
32,633
-8,391
98,870
61,066
245,160
Employee Costs
129,956
260,529
255,375
337,340
206,653
200,847
230,492
183,943
178,435
209,539
203,902
303,429
Number Of Employees
3
6
6
8
5
5
6
5
5
6
6
9
EBITDA*
-268,823
407,534
287,256
291,831
82,031
201,417
173,466
75,861
28,518
157,710
112,757
374,021
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
265,990
255,473
256,681
265,527
284,443
291,174
316,992
318,995
326,267
291,272
298,269
310,483
Intangible Assets
20,000
30,000
40,000
50,000
60,000
70,000
80,000
90,000
100,000
110,000
120,000
130,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
285,990
285,473
296,681
315,527
344,443
361,174
396,992
408,995
426,267
401,272
418,269
440,483
Stock & work in progress
Trade Debtors
33,367
229,550
83,707
92,140
70,827
79,955
93,123
65,104
67,102
66,397
36,759
118,889
Group Debtors
Misc Debtors
27
27
2,146
21,779
Cash
542,033
1,099,760
907,479
695,802
420,242
455,426
373,244
248,129
201,813
246,779
219,874
113,249
misc current assets
319,559
615
total current assets
894,986
1,329,952
993,332
787,942
491,069
557,160
466,367
313,233
268,915
313,176
256,633
232,138
total assets
1,180,976
1,615,425
1,290,013
1,103,469
835,512
918,334
863,359
722,228
695,182
714,448
674,902
672,621
Bank overdraft
13,637
14,632
Bank loan
Trade Creditors
4,712
1,725
3,391
7,659
6,351
42,798
266,395
207,831
201,876
239,536
287,422
306,080
Group/Directors Accounts
other short term finances
hp & lease commitments
26,533
19,109
26,187
12,019
other current liabilities
133,285
109,058
121,811
62,684
144,958
total current liabilities
31,245
154,119
138,636
129,470
82,672
214,407
266,395
207,831
201,876
239,536
287,422
306,080
loans
14,198
29,814
hp & lease commitments
12,669
12,034
14,640
30,202
7,349
Accruals and Deferred Income
other liabilities
56,236
85,057
96,599
69,814
81,252
91,565
provisions
8,155
total long term liabilities
12,669
12,034
22,795
30,202
21,547
56,236
85,057
96,599
69,814
81,252
121,379
total liabilities
31,245
166,788
150,670
152,265
112,874
235,954
322,631
292,888
298,475
309,350
368,674
427,459
net assets
1,149,731
1,448,637
1,139,343
951,204
722,638
682,380
540,728
429,340
396,707
405,098
306,228
245,162
total shareholders funds
1,149,731
1,448,637
1,139,343
951,204
722,638
682,380
540,728
429,340
396,707
405,098
306,228
245,162
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
-299,727
380,841
226,258
279,833
50,555
175,930
139,444
41,256
-9,512
132,441
84,950
341,186
Depreciation
20,904
16,693
50,998
1,998
21,476
15,487
24,022
24,605
28,030
15,269
17,807
22,835
Amortisation
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
Tax
-72,550
-44,131
-53,614
-10,064
-35,413
-29,609
-9,748
-34,738
-23,748
-95,340
Stock
Debtors
-196,183
143,724
-6,287
21,313
-30,907
8,611
28,019
-1,998
705
29,638
-82,130
118,889
Creditors
2,987
-1,666
-4,268
1,308
-36,447
-223,597
58,564
5,955
-37,660
-47,886
-18,658
306,080
Accruals and Deferred Income
-133,285
24,227
-12,753
59,127
-82,274
144,958
Deferred Taxes & Provisions
-8,155
8,155
Cash flow from operations
-202,938
213,821
224,236
285,494
-15,847
78,754
174,402
74,066
-9,847
45,448
152,481
465,872
Investing Activities
capital expenditure
-31,421
-15,485
-42,152
16,918
-14,745
10,331
-22,019
-17,333
-63,025
-8,272
-5,593
-473,318
Change in Investments
cash flow from investments
-31,421
-15,485
-42,152
16,918
-14,745
10,331
-22,019
-17,333
-63,025
-8,272
-5,593
-473,318
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-14,198
14,198
-29,814
29,814
Hire Purchase and Lease Commitments
-5,245
-6,443
23,581
-15,562
10,834
19,368
other long term liabilities
-56,236
-28,821
-11,542
26,785
-11,438
-10,313
91,565
share issue
2
interest
821
1,004
6,012
2,347
-232
1,135
1,553
1,125
1,121
1,167
-136
-686
cash flow from financing
-4,424
-5,439
29,593
-13,215
-3,596
-21,535
-27,268
-10,417
27,906
-10,271
-40,263
120,695
cash and cash equivalents
cash
-557,727
192,281
211,677
275,560
-35,184
82,182
125,115
46,316
-44,966
26,905
106,625
113,249
overdraft
-13,637
-995
14,632
change in cash
-557,727
192,281
211,677
289,197
-34,189
67,550
125,115
46,316
-44,966
26,905
106,625
113,249
mjb scaffolders 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 mjb scaffolders limited. Get real-time insights into mjb scaffolders limited's credit score, group structure and payment trends.
Perform a competitor analysis for mjb scaffolders limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in NR2 area or any other competitors across 12 key performance metrics.
mjb scaffolders limited Ownership
MJB SCAFFOLDERS LIMITED group structure
Mjb Scaffolders Limited has no subsidiary companies.
Ultimate parent company
MJB SCAFFOLDERS LIMITED
04650915
MJB SCAFFOLDERS LIMITED Shareholders
The largest shareholders in Mjb Scaffolders Limited include Mr Melvin Byrne and Michael Byrne.
mr melvin byrne
50%
michael byrne
50%
mjb scaffolders limited directors
Mjb Scaffolders Limited currently has 2 directors.
The longest serving directors include
Mr Michael Byrne (Jan 2003) and
Mr Melvin Byrne (Apr 2004).
lawrence house, 5 st andrews hill, norwich, NR2 1AD
Bank
-
Legal Advisor
-
mjb scaffolders 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 1 charges/mortgages relating to mjb scaffolders limited. Currently there are 1 open charges and 0 have been satisfied in the past.
mjb scaffolders limited Capital Raised & Share Issues BETA
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 MJB SCAFFOLDERS LIMITED. This can take several minutes, an email will notify you when this has completed.
mjb scaffolders limitedCompanies House Filings - See Documents
