Mrg, Ej, Jrm & Cc Scott Limited

POWER SEARCH PRICING

SOLUTIONS

mrg, ej, jrm & cc scott limited Company Information

Live

EstablishedMidHealthy

Company Number

05532274

Website

Registered Address

st. john's house, castle street, taunton, somerset, TA1 4AY

Industry

Support activities for animal production (other than farm animal boarding and care) n.e.c.

Raising of horses and other equines

View All

Telephone

Next Accounts Due

December 2024

Group Structure

View All

Directors

Jeremy Scott18 Years

Enid Scott18 Years

View All

Shareholders

enid jessie scott 50%

camilla claire scott 25%

View All

mrg, ej, jrm & cc scott limited Estimated Valuation

£1.3m

Pomanda estimates the enterprise value of MRG, EJ, JRM & CC SCOTT LIMITED at £1.3m based on a Turnover of £5.3m and 0.24x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Mrg, Ej, Jrm & Cc Scott Limited is a live company located in somerset, TA1 4AY with a Companies House number of 05532274. It operates in the raising of horses and other equines sector, SIC Code 01430. Founded in August 2005, it's largest shareholder is enid jessie scott with a 50% stake. Mrg, Ej, Jrm & Cc Scott Limited is a established, mid sized company, Pomanda has estimated its turnover at £5.3m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Mrg, Ej, Jrm & Cc Scott Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 1 areas for improvement. Company Health Check FAQs

Health Rating4out of 5

4 Strong

4 Regular

1 Weak

Size

annual sales of £5.3m, make it larger than the average company (£907.5k)

Growth

3 year (CAGR) sales growth of 9%, show it is growing at a faster rate (2.5%)

EXPORT

Mrg, Ej, Jrm & Cc Scott Limited's latest turnover from March 2023 is estimated at £5.3 million and the company has net assets of £656.4 thousand. According to their latest financial statements, we estimate that Mrg, Ej, Jrm & Cc Scott Limited has 59 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Mar 2023	Mar 2022	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	5,264,473	5,388,675	6,579,885	4,049,155	3,110,061	1,567,059	666,060	310,580	426,145	701,462	567,011	359,575	483,219	70,876
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	3,875,218	3,911,596	4,481,276	2,626,455	2,044,524	1,006,507	428,701	212,892	319,367	446,991	362,730	218,281	260,258	36,278
Gross Profit	1,389,255	1,477,079	2,098,609	1,422,700	1,065,538	560,552	237,358	97,689	106,778	254,471	204,281	141,294	222,961	34,598
Admin Expenses	1,311,006	1,376,694	1,907,868	1,311,870	941,692	461,342	204,185	178,139	154,858	237,006	121,495	158,588	107,300	-29,333
Operating Profit	78,249	100,385	190,741	110,830	123,846	99,210	33,173	-80,450	-48,080	17,465	82,786	-17,294	115,661	63,931
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Profit	78,249	100,385	190,741	110,830	123,846	99,210	33,173	-80,450	-48,080	17,465	82,786	-17,294	115,661	63,931
Tax	-14,867	-19,073	-36,241	-21,058	-23,531	-18,850	-6,634	0	0	-4,017	-19,869	0	-32,385	-17,901
Profit After Tax	63,382	81,312	154,500	89,772	100,315	80,360	26,538	-80,450	-48,080	13,448	62,917	-17,294	83,276	46,030
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	63,382	81,312	154,500	89,772	100,315	80,360	26,538	-80,450	-48,080	13,448	62,917	-17,294	83,276	46,030
Employee Costs	1,651,442	1,653,515	2,338,869	1,533,930	1,134,851	493,641	214,191	97,596	127,692	232,284	173,609	120,178	167,602	22,735
Number Of Employees	59	62	85	56	43	19	8	4	5	9	7	5	7	1
EBITDA*	80,398	102,534	192,890	115,865	134,770	112,775	48,792	-55,226	-22,856	50,884	111,278	-4,352	127,984	66,425

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Mar 2023	Mar 2022	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	12,886	15,035	17,184	19,433	24,468	35,392	48,957	64,676	89,900	115,699	117,475	65,963	74,780	42,776
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	12,886	15,035	17,184	19,433	24,468	35,392	48,957	64,676	89,900	115,699	117,475	65,963	74,780	42,776
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0	0	2,000	0
Trade Debtors	666,134	604,842	538,317	366,510	275,560	162,721	60,667	25,595	79,570	111,229	92,577	68,421	95,171	11,681
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	666,134	604,842	538,317	366,510	275,560	162,721	60,667	25,595	79,570	111,229	92,577	68,421	97,171	11,681
total assets	679,020	619,877	555,501	385,943	300,028	198,113	109,624	90,271	169,470	226,928	210,052	134,384	171,951	54,457
Bank overdraft	0	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	0	0	0	0	0	0	0	0	16,808	21,456	18,103	16,084	34,662	7,616
Group/Directors Accounts	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	22,594	26,833	43,769	28,692	32,001	28,733	18,203	22,674	0	0	0	0	0	0
total current liabilities	22,594	26,833	43,769	28,692	32,001	28,733	18,203	22,674	16,808	21,456	18,103	16,084	34,662	7,616
loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	19	567	2,235	4,636	7,350	11,965	16,695	16,620	5,888	7,583	411
total long term liabilities	0	0	0	19	567	2,235	4,636	7,350	11,965	16,695	16,620	5,888	7,583	411
total liabilities	22,594	26,833	43,769	28,711	32,568	30,968	22,839	30,024	28,773	38,151	34,723	21,972	42,245	8,027
net assets	656,426	593,044	511,732	357,232	267,460	167,145	86,785	60,247	140,697	188,777	175,329	112,412	129,706	46,430
total shareholders funds	656,426	593,044	511,732	357,232	267,460	167,145	86,785	60,247	140,697	188,777	175,329	112,412	129,706	46,430

	Mar 2023	Mar 2022	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	78,249	100,385	190,741	110,830	123,846	99,210	33,173	-80,450	-48,080	17,465	82,786	-17,294	115,661	63,931
Depreciation	2,149	2,149	2,149	5,035	10,924	13,565	15,619	25,224	25,224	33,419	28,492	12,942	12,323	2,494
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-14,867	-19,073	-36,241	-21,058	-23,531	-18,850	-6,634	0	0	-4,017	-19,869	0	-32,385	-17,901
Stock	0	0	0	0	0	0	0	0	0	0	0	-2,000	2,000	0
Debtors	61,292	66,525	171,807	90,950	112,839	102,054	35,072	-53,975	-31,659	18,652	24,156	-26,750	83,490	11,681
Creditors	0	0	0	0	0	0	0	-16,808	-4,648	3,353	2,019	-18,578	27,046	7,616
Accruals and Deferred Income	-4,239	-16,936	15,077	-3,309	3,268	10,530	-4,471	22,674	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	-19	-548	-1,668	-2,401	-2,714	-4,615	-4,730	75	10,732	-1,695	7,172	411
Cash flow from operations	0	0	-100	0	0	0	-99	0	-575	31,643	80,004	4,125	44,327	44,870
Investing Activities
capital expenditure	0	0	100	0	0	0	100	0	575	-31,643	-80,004	-4,125	-44,327	-45,270
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	100	0	0	0	100	0	575	-31,643	-80,004	-4,125	-44,327	-45,270
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	0	0	0	0	0	400
interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from financing	0	0	0	0	0	0	0	0	0	0	0	0	0	400
cash and cash equivalents
cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for mrg, ej, jrm & cc scott limited. Get real-time insights into mrg, ej, jrm & cc scott 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 mrg, ej, jrm & cc scott limited by selecting its closest rivals and benchmarking them against 12 key performance metrics.

MRG, EJ, JRM & CC SCOTT LIMITED group structure

Mrg, Ej, Jrm & Cc Scott Limited has no subsidiary companies.

Ultimate parent company

MRG, EJ, JRM & CC SCOTT LIMITED

05532274

MRG, EJ, JRM & CC SCOTT LIMITED Shareholders

enid jessie scott	50%
camilla claire scott	25%
jeremy richard michael scott	25%

Mrg, Ej, Jrm & Cc Scott Limited currently has 3 directors. The longest serving directors include Mr Jeremy Scott (Aug 2005) and Ms Enid Scott (Aug 2005).

officer	country	age	start	end	role
Mr Jeremy Scott	United Kingdom	62 years	Aug 2005	-	Director
Ms Enid Scott		93 years	Aug 2005	-	Director
Ms Camilla Scott	United Kingdom	61 years	Aug 2005	-	Director

P&L

March 2023

turnover

5.3m

-2%

operating profit

78.2k

gross margin

26.4%

-3.73%

turnover

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

Balance Sheet

March 2023

net assets

656.4k

+0.11%

total assets

679k

+0.1%

cash

net assets

Total assets minus all liabilities

Similar Companies

Agree?

keonan stables limited

beckhampton stables limited

breeding vision limited

3.5

micklewright farms limited

coupe farms limited

company number

05532274

Type

Private limited with Share Capital

industry

01450 - Raising of sheep and goats

01629 - Support activities for animal production (other than farm animal boarding and care) n.e.c.

01430 - Raising of horses and other equines

incorporation date

August 2005

age

accounts

Total Exemption Full

ultimate parent company

None

previous names

N/A

incorporated

address

st. john's house, castle street, taunton, somerset, TA1 4AY

last accounts submitted

March 2023

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 mrg, ej, jrm & cc scott limited.

mrg, ej, jrm & cc scott limited Company Information

mrg, ej, jrm & cc scott limited Estimated Valuation

mrg, ej, jrm & cc scott limited Estimated Valuation

mrg, ej, jrm & cc scott limited Estimated Valuation

Mrg, Ej, Jrm & Cc Scott Limited Overview

Mrg, Ej, Jrm & Cc Scott Limited Health Check

MRG, EJ, JRM & CC SCOTT LIMITED financials

mrg, ej, jrm & cc scott limited Credit Report and Business Information

Mrg, Ej, Jrm & Cc Scott Limited Competitor Analysis

mrg, ej, jrm & cc scott limited Ownership

mrg, ej, jrm & cc scott limited directors

mrg, ej, jrm & cc scott limited company details

mrg, ej, jrm & cc scott limited Charges & Mortgages

mrg, ej, jrm & cc scott limited Companies House Filings - See Documents