m j purbrick limited
m j purbrick limited Company Information
Group Structure
View All
Industry
Electrical installation
Registered Address
83 ducie street, manchester, M1 2JQ
Website
-m j purbrick limited Estimated Valuation
Pomanda estimates the enterprise value of M J PURBRICK LIMITED at £38.6k based on a Turnover of £66k and 0.58x industry multiple (adjusted for size and gross margin).
m j purbrick limited Estimated Valuation
Pomanda estimates the enterprise value of M J PURBRICK LIMITED at £76k based on an EBITDA of £12.3k and a 6.2x industry multiple (adjusted for size and gross margin).
m j purbrick limited Estimated Valuation
Pomanda estimates the enterprise value of M J PURBRICK LIMITED at £0 based on Net Assets of £-4k and 2.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M J Purbrick Limited Overview
M J Purbrick Limited is a live company located in manchester, M1 2JQ with a Companies House number of 05793654. It operates in the electrical installation sector, SIC Code 43210. Founded in April 2006, it's largest shareholder is jamie thomason with a 100% stake. M J Purbrick Limited is a established, micro sized company, Pomanda has estimated its turnover at £66k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
M J Purbrick Limited Health Check
Pomanda's financial health check has awarded M J Purbrick 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
2 Strong
2 Regular
6 Weak
Size
annual sales of £66k, make it smaller than the average company (£1.5m)
£66k - M J Purbrick Limited
£1.5m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (4.6%)
- M J Purbrick Limited
4.6% - Industry AVG
Production
with a gross margin of 51.7%, this company has a lower cost of product (25.7%)
51.7% - M J Purbrick Limited
25.7% - Industry AVG
Profitability
an operating margin of 11.1% make it more profitable than the average company (6.6%)
11.1% - M J Purbrick Limited
6.6% - Industry AVG
Employees
with 1 employees, this is below the industry average (17)
1 - M J Purbrick Limited
17 - Industry AVG
Pay Structure
on an average salary of £40.4k, the company has an equivalent pay structure (£40.4k)
- M J Purbrick Limited
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £66k, this is less efficient (£127k)
£66k - M J Purbrick Limited
£127k - Industry AVG
Debtor Days
it gets paid by customers after 73 days, this is near the average (62 days)
73 days - M J Purbrick Limited
62 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - M J Purbrick Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - M J Purbrick Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 16 weeks, this is less cash available to meet short term requirements (25 weeks)
16 weeks - M J Purbrick Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 108.6%, this is a higher level of debt than the average (62.5%)
108.6% - M J Purbrick Limited
62.5% - Industry AVG
M J PURBRICK LIMITED financials
M J Purbrick Limited's latest turnover from April 2022 is £66 thousand and the company has net assets of -£4 thousand. According to their latest financial statements, M J Purbrick Limited has 1 employee and maintains cash reserves of £5.6 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 66,036 | 84,529 | 37,667 | 27,442 | |||||||||
| Other Income Or Grants | |||||||||||||
| Cost Of Sales | 31,880 | 18,963 | 14,617 | ||||||||||
| Gross Profit | 34,156 | 65,566 | 23,050 | 27,442 | |||||||||
| Admin Expenses | 26,847 | 22,498 | 12,234 | 22,374 | |||||||||
| Operating Profit | 7,309 | 43,068 | 10,816 | 5,068 | |||||||||
| Interest Payable | 460 | 501 | 116 | ||||||||||
| Interest Receivable | 185 | 116 | 13 | 494 | |||||||||
| Pre-Tax Profit | 7,034 | 42,683 | 10,829 | 5,446 | |||||||||
| Tax | -4,455 | -9,016 | -1,598 | -1,109 | |||||||||
| Profit After Tax | 2,579 | 33,667 | 9,231 | 4,337 | |||||||||
| Dividends Paid | 7,000 | 34,000 | |||||||||||
| Retained Profit | -4,421 | -333 | 9,231 | 4,337 | |||||||||
| Employee Costs | |||||||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | ||||||||
| EBITDA* | 12,260 | 46,531 | 12,183 | 5,457 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 15,422 | 19,392 | 4,064 | 4,966 | 6,622 | 8,830 | 11,773 | 15,698 | 12,199 | 5,081 | 3,882 | 4,101 | 1,168 |
| Intangible Assets | |||||||||||||
| Investments & Other | |||||||||||||
| Debtors (Due After 1 year) | |||||||||||||
| Total Fixed Assets | 15,422 | 19,392 | 4,064 | 4,966 | 6,622 | 8,830 | 11,773 | 15,698 | 12,199 | 5,081 | 3,882 | 4,101 | 1,168 |
| Stock & work in progress | 468 | ||||||||||||
| Trade Debtors | 13,362 | 13,602 | 12,046 | 12,046 | 13,030 | 10,359 | 13,725 | 21,988 | 4,870 | 9,794 | 2,709 | 3,296 | |
| Group Debtors | |||||||||||||
| Misc Debtors | 12,549 | 14,787 | 33,526 | 34,670 | 22,893 | 14,818 | 12,385 | ||||||
| Cash | 5,570 | 8,562 | 219 | 83 | 5,825 | 5,135 | 6,840 | 11,332 | 2,223 | 1,034 | 439 | 4,280 | |
| misc current assets | 1 | 339 | 453 | ||||||||||
| total current assets | 31,481 | 36,951 | 45,791 | 46,716 | 36,006 | 31,002 | 31,246 | 28,828 | 16,202 | 12,017 | 4,550 | 4,188 | 4,280 |
| total assets | 46,903 | 56,343 | 49,855 | 51,682 | 42,628 | 39,832 | 43,019 | 44,526 | 28,401 | 17,098 | 8,432 | 8,289 | 5,448 |
| Bank overdraft | 3,697 | 1,892 | 6,934 | 21,384 | 20,658 | 12,083 | 6,128 | ||||||
| Bank loan | |||||||||||||
| Trade Creditors | 1,510 | 22,047 | 16,164 | 16,903 | 12,051 | 7,501 | |||||||
| Group/Directors Accounts | |||||||||||||
| other short term finances | 17,325 | ||||||||||||
| hp & lease commitments | 2,367 | 2,730 | 3,137 | 3,137 | |||||||||
| other current liabilities | 13,470 | 17,858 | 24,070 | 26,940 | 16,964 | 16,447 | 14,362 | 5,210 | |||||
| total current liabilities | 17,167 | 19,750 | 48,329 | 50,691 | 40,352 | 31,667 | 25,137 | 22,047 | 16,164 | 16,903 | 12,051 | 7,501 | 5,210 |
| loans | 27,938 | 32,509 | |||||||||||
| hp & lease commitments | 2,275 | 3,305 | 6,442 | ||||||||||
| Accruals and Deferred Income | |||||||||||||
| other liabilities | 9,578 | 2,546 | 660 | ||||||||||
| provisions | 5,820 | 3,685 | 794 | 944 | |||||||||
| total long term liabilities | 33,758 | 36,194 | 794 | 944 | 2,275 | 3,305 | 6,442 | 9,578 | 2,546 | 660 | |||
| total liabilities | 50,925 | 55,944 | 49,123 | 51,635 | 42,627 | 34,972 | 31,579 | 31,625 | 16,164 | 16,903 | 14,597 | 8,161 | 5,210 |
| net assets | -4,022 | 399 | 732 | 47 | 1 | 4,860 | 11,440 | 12,901 | 12,237 | 195 | -6,165 | 128 | 238 |
| total shareholders funds | -4,022 | 399 | 732 | 47 | 1 | 4,860 | 11,440 | 12,901 | 12,237 | 195 | -6,165 | 128 | 238 |
| Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | Apr 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Profit | 7,309 | 43,068 | 10,816 | 5,068 | |||||||||
| Depreciation | 4,951 | 3,463 | 1,355 | 1,656 | 2,208 | 2,943 | 3,924 | 5,233 | 4,066 | 1,694 | 1,294 | 1,367 | 389 |
| Amortisation | |||||||||||||
| Tax | -4,455 | -9,016 | -1,598 | -1,109 | |||||||||
| Stock | -468 | 468 | |||||||||||
| Debtors | -2,478 | -17,183 | -1,144 | 10,793 | 10,746 | -933 | 4,122 | 17,118 | -4,924 | 7,085 | -587 | 3,296 | |
| Creditors | -1,510 | -20,537 | 5,883 | -739 | 4,852 | 4,550 | 7,501 | ||||||
| Accruals and Deferred Income | -4,388 | -6,212 | -2,870 | 9,976 | 517 | 2,085 | 14,362 | -5,210 | 5,210 | ||||
| Deferred Taxes & Provisions | 2,135 | 2,891 | -150 | 944 | |||||||||
| Cash flow from operations | 8,030 | 51,377 | 9,580 | 9,558 | |||||||||
| Investing Activities | |||||||||||||
| capital expenditure | |||||||||||||
| Change in Investments | |||||||||||||
| cash flow from investments | |||||||||||||
| Financing Activities | |||||||||||||
| Bank loans | |||||||||||||
| Group/Directors Accounts | |||||||||||||
| Other Short Term Loans | -17,325 | 17,325 | |||||||||||
| Long term loans | -4,571 | 32,509 | |||||||||||
| Hire Purchase and Lease Commitments | -2,367 | -2,638 | -1,437 | -3,137 | 9,579 | ||||||||
| other long term liabilities | -9,578 | 9,578 | -2,546 | 1,886 | 660 | ||||||||
| share issue | |||||||||||||
| interest | -275 | -385 | 13 | 378 | |||||||||
| cash flow from financing | -4,846 | 14,799 | -8,668 | -3,721 | |||||||||
| cash and cash equivalents | |||||||||||||
| cash | -2,992 | 8,343 | 219 | -83 | -5,742 | 690 | -1,705 | -4,492 | 9,109 | 1,189 | 595 | -3,841 | 4,280 |
| overdraft | 1,805 | -5,042 | -14,450 | 726 | 8,575 | 5,955 | 6,128 | ||||||
| change in cash | -4,797 | 13,385 | 14,669 | -809 | -14,317 | -5,265 | -7,833 | -4,492 | 9,109 | 1,189 | 595 | -3,841 | 4,280 |
m j purbrick limited Credit Report and Business Information
M J Purbrick Limited Competitor Analysis
Perform a competitor analysis for m j purbrick limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other micro companies, companies in M 1 area or any other competitors across 12 key performance metrics.
m j purbrick limited Ownership
M J PURBRICK LIMITED group structure
M J Purbrick Limited has no subsidiary companies.
Ultimate parent company
M J PURBRICK LIMITED
05793654
m j purbrick limited directors
M J Purbrick Limited currently has 1 director, Mr Jamie Thomason serving since Aug 2023.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Jamie Thomason | 46 years | Aug 2023 | - | Director |
P&L
April 2022turnover
66k
-22%
operating profit
7.3k
-83%
gross margin
51.8%
-33.32%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2022net assets
-4k
-11.08%
total assets
46.9k
-0.17%
cash
5.6k
-0.35%
net assets
Total assets minus all liabilities
m j purbrick limited company details
company number
05793654
Type
Private limited with Share Capital
industry
43210 - Electrical installation
incorporation date
April 2006
age
19
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
April 2022
previous names
N/A
accountant
ACUITY ACCOUNTANTS LTD
auditor
-
address
83 ducie street, manchester, M1 2JQ
Bank
-
Legal Advisor
-
m j purbrick 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 did not find charges/mortgages relating to m j purbrick limited.
m j purbrick 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 M J PURBRICK LIMITED. This can take several minutes, an email will notify you when this has completed.
m j purbrick limited Companies House Filings - See Documents
| date | description | view/download |
|---|
