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 limitedEstimated Valuation
£76.1k
Pomanda estimates the enterprise value of M J PURBRICK LIMITED at £76.1k based on an EBITDA of £12.3k and a 6.21x industry multiple (adjusted for size and gross margin).
m j purbrick limitedEstimated Valuation
£0
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 LimitedOverview
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.
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
Health Rating2out of 5
2 Strong
2 Regular
6 Weak
Size
annual sales of £66k, make it smaller than the average company (£1.4m)
£66k - M J Purbrick Limited
£1.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -11%, show it is growing at a slower rate (4.6%)
-11% - M J Purbrick Limited
4.6% - Industry AVG
Production
with a gross margin of 51.7%, this company has a lower cost of product (25.8%)
51.7% - M J Purbrick Limited
25.8% - 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)
£40.4k - M J Purbrick Limited
£40.4k - Industry AVG
Efficiency
resulting in sales per employee of £66k, this is less efficient (£127.4k)
£66k - M J Purbrick Limited
£127.4k - 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 (62.8%)
108.6% - M J Purbrick Limited
62.8% - Industry AVG
M J PURBRICK LIMITED financials
EXPORT
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
92,612
92,217
96,997
65,134
57,549
132,709
54,184
76,213
34,463
37,667
27,442
Other Income Or Grants
Cost Of Sales
31,880
18,963
69,001
67,497
69,470
46,713
40,826
92,954
37,789
51,660
22,936
14,617
Gross Profit
34,156
65,566
23,611
24,720
27,527
18,421
16,722
39,755
16,396
24,553
11,527
23,050
27,442
Admin Expenses
26,847
22,498
21,373
23,245
31,337
24,446
18,014
38,970
1,187
16,301
17,824
12,234
22,374
Operating Profit
7,309
43,068
2,238
1,475
-3,810
-6,025
-1,292
785
15,209
8,252
-6,297
10,816
5,068
Interest Payable
460
501
1,392
1,419
1,064
569
199
116
Interest Receivable
185
116
15
14
30
45
34
8
4
13
494
Pre-Tax Profit
7,034
42,683
846
57
-4,859
-6,580
-1,461
830
15,243
8,260
-6,293
10,829
5,446
Tax
-4,455
-9,016
-161
-11
-166
-3,201
-1,900
-1,598
-1,109
Profit After Tax
2,579
33,667
685
46
-4,859
-6,580
-1,461
664
12,042
6,360
-6,293
9,231
4,337
Dividends Paid
7,000
34,000
Retained Profit
-4,421
-333
685
46
-4,859
-6,580
-1,461
664
12,042
6,360
-6,293
9,231
4,337
Employee Costs
40,395
39,789
40,518
40,685
39,684
39,844
39,606
39,965
38,018
37,019
37,068
35,850
36,154
Number Of Employees
1
1
1
1
1
1
1
1
1
1
1
1
1
EBITDA*
12,260
46,531
3,593
3,131
-1,602
-3,082
2,632
6,018
19,275
9,946
-5,003
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
2,238
1,475
-3,810
-6,025
-1,292
785
15,209
8,252
-6,297
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
-161
-11
-166
-3,201
-1,900
-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
1,556
3,247
-11,831
-1,574
-7,665
-5,383
20,259
6,281
-334
9,580
9,558
Investing Activities
capital expenditure
-981
-18,791
-453
1
-8,732
-11,184
-2,893
-1,075
-4,300
-1,557
Change in Investments
cash flow from investments
-981
-18,791
-453
1
-8,732
-11,184
-2,893
-1,075
-4,300
-1,557
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
-9,341
-4,099
interest
-275
-385
-1,392
-1,419
-1,049
-555
-169
45
34
8
4
13
378
cash flow from financing
-4,846
14,799
13,566
-4,057
-2,486
-3,692
-168
9,623
34
-2,538
1,890
-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
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for m j purbrick limited. Get real-time insights into m j purbrick limited's credit score, group structure and payment trends.
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 Shareholders
The sole shareholder of M J Purbrick Limited is Jamie Thomason.
jamie thomason
100%
m j purbrick limited directors
M J Purbrick Limited currently has 1 director, Mr Jamie Thomason serving since Aug 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 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 limitedCompanies House Filings - See Documents
