murphybuchanan limited
murphybuchanan limited Company Information
Company Number
06673030
Website
-Registered Address
19 templar place, hampton, middlesex, TW12 2NE
Industry
Media representation
Telephone
-
Next Accounts Due
October 2024
Group Structure
View All
Directors
Julian Elford3 Years
Shareholders
elizabeth robin buchanan elford 100%
murphybuchanan limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHYBUCHANAN LIMITED at £97 based on a Turnover of £244 and 0.4x industry multiple (adjusted for size and gross margin).
murphybuchanan limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHYBUCHANAN LIMITED at £0 based on an EBITDA of £0 and a 2.61x industry multiple (adjusted for size and gross margin).
murphybuchanan limited Estimated Valuation
Pomanda estimates the enterprise value of MURPHYBUCHANAN LIMITED at £150 based on Net Assets of £67 and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Murphybuchanan Limited Overview
Murphybuchanan Limited is a dissolved company that was located in middlesex, TW12 2NE with a Companies House number of 06673030. It operated in the media representation services sector, SIC Code 73120. Founded in August 2008, it's largest shareholder was elizabeth robin buchanan elford with a 100% stake. The last turnover for Murphybuchanan Limited was estimated at £245.
Upgrade for unlimited company reports & a free credit check
Murphybuchanan Limited Health Check
Pomanda's financial health check has awarded Murphybuchanan Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 6 areas for improvement. Company Health Check FAQs
0 Strong
1 Regular
6 Weak
Size
annual sales of £245, make it smaller than the average company (£2.4m)
- Murphybuchanan Limited
£2.4m - Industry AVG
Growth
3 year (CAGR) sales growth of -82%, show it is growing at a slower rate (7.8%)
- Murphybuchanan Limited
7.8% - Industry AVG
Production
with a gross margin of 29.3%, this company has a higher cost of product (48.7%)
- Murphybuchanan Limited
48.7% - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- Murphybuchanan Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (19)
- Murphybuchanan Limited
19 - Industry AVG
Pay Structure
on an average salary of £52.3k, the company has an equivalent pay structure (£52.3k)
- Murphybuchanan Limited
£52.3k - Industry AVG
Efficiency
resulting in sales per employee of £245, this is less efficient (£125.3k)
- Murphybuchanan Limited
£125.3k - Industry AVG
Debtor Days
it gets paid by customers after 98 days, this is later than average (66 days)
- Murphybuchanan Limited
66 days - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- Murphybuchanan Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Murphybuchanan Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Murphybuchanan Limited
- - Industry AVG
Debt Level
There is insufficient data available for this Key Performance Indicator!
- - Murphybuchanan Limited
- - Industry AVG
MURPHYBUCHANAN LIMITED financials
Murphybuchanan Limited's latest turnover from August 2020 is estimated at £245 and the company has net assets of £67. According to their latest financial statements, we estimate that Murphybuchanan Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 53,530 | 60,616 | 21,499 | 18,001 | ||||||||
| Other Income Or Grants | 0 | 0 | ||||||||||
| Cost Of Sales | 0 | 0 | ||||||||||
| Gross Profit | 21,499 | 18,001 | ||||||||||
| Admin Expenses | 14,825 | 13,024 | ||||||||||
| Operating Profit | 6,674 | 4,977 | ||||||||||
| Interest Payable | 0 | 0 | 0 | 0 | ||||||||
| Interest Receivable | 0 | 0 | 0 | 0 | ||||||||
| Pre-Tax Profit | 17,778 | 24,991 | 6,674 | 4,977 | ||||||||
| Tax | -3,625 | -4,858 | -1,335 | -1,144 | ||||||||
| Profit After Tax | 14,153 | 20,133 | 5,339 | 3,833 | ||||||||
| Dividends Paid | 0 | 0 | 6,000 | 3,000 | ||||||||
| Retained Profit | 14,153 | 20,133 | -661 | 833 | ||||||||
| Employee Costs | 27,750 | 27,750 | ||||||||||
| Number Of Employees | ||||||||||||
| EBITDA* | 7,469 | 5,447 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 1 | 1 | 1 | 1 | 351 | 700 | 1 | 1 | 325 | 655 | 469 | 939 |
| Intangible Assets | 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 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 1 | 1 | 1 | 1 | 351 | 700 | 1 | 1 | 325 | 655 | 469 | 939 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 66 | 66 | 727 | 12,077 | 0 | 2,000 | 6,000 | 4,750 | 2,000 | 2,000 | 500 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,120 | 0 |
| Cash | 0 | 0 | 0 | 0 | 16,254 | 10,672 | 9,695 | 11,870 | 2,928 | 2,156 | 3,928 | 4,925 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 66 | 66 | 727 | 12,077 | 16,254 | 12,672 | 15,695 | 16,620 | 4,928 | 4,156 | 6,548 | 4,925 |
| total assets | 67 | 67 | 728 | 12,078 | 16,605 | 13,372 | 15,696 | 16,621 | 5,253 | 4,811 | 7,017 | 5,864 |
| Bank overdraft | 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 |
| Trade Creditors | 0 | 0 | 661 | 9,394 | 0 | 0 | 0 | 11,959 | 0 | 0 | 0 | 4,995 |
| Group/Directors Accounts | 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 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 11,485 | 9,880 | 12,986 | 0 | 4,361 | 3,796 | 5,315 | 0 |
| total current liabilities | 0 | 0 | 661 | 9,394 | 11,485 | 9,880 | 12,986 | 11,959 | 4,361 | 3,796 | 5,315 | 4,995 |
| loans | 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 |
| Accruals and Deferred Income | 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 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 0 | 0 | 661 | 9,394 | 11,485 | 9,880 | 12,986 | 11,959 | 4,361 | 3,796 | 5,315 | 4,995 |
| net assets | 67 | 67 | 67 | 2,684 | 5,120 | 3,492 | 2,710 | 4,662 | 892 | 1,015 | 1,702 | 869 |
| total shareholders funds | 67 | 67 | 67 | 2,684 | 5,120 | 3,492 | 2,710 | 4,662 | 892 | 1,015 | 1,702 | 869 |
| Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | Aug 2013 | Aug 2012 | Aug 2011 | Aug 2010 | Aug 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Operating Profit | 6,674 | 4,977 | ||||||||||
| Depreciation | 0 | 0 | 0 | 349 | 349 | 0 | 324 | 330 | 795 | 470 | 470 | |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | -3,625 | -4,858 | -1,335 | -1,144 | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 0 | -661 | -11,350 | 12,077 | -2,000 | -4,000 | 1,250 | 2,750 | 0 | -620 | 2,620 | 0 |
| Creditors | 0 | -661 | -8,733 | 9,394 | 0 | 0 | -11,959 | 11,959 | 0 | 0 | -4,995 | 4,995 |
| Accruals and Deferred Income | 0 | 0 | 0 | -11,485 | 1,605 | -3,106 | 12,986 | -4,361 | 565 | -1,519 | 5,315 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 5,235 | 2,003 | ||||||||||
| Investing Activities | ||||||||||||
| capital expenditure | ||||||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||||||
| Financing Activities | ||||||||||||
| Bank loans | 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 |
| Other Short Term Loans | 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 |
| Hire Purchase and Lease Commitments | 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 |
| share issue | ||||||||||||
| interest | 0 | 0 | 0 | 0 | ||||||||
| cash flow from financing | -12,525 | -19,351 | -26 | 0 | ||||||||
| cash and cash equivalents | ||||||||||||
| cash | 0 | 0 | 0 | -16,254 | 5,582 | 977 | -2,175 | 8,942 | 772 | -1,772 | -997 | 4,925 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | -16,254 | 5,582 | 977 | -2,175 | 8,942 | 772 | -1,772 | -997 | 4,925 |
murphybuchanan limited Credit Report and Business Information
Murphybuchanan Limited Competitor Analysis
Perform a competitor analysis for murphybuchanan limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other undefined companies, companies in TW12 area or any other competitors across 12 key performance metrics.
murphybuchanan limited Ownership
MURPHYBUCHANAN LIMITED group structure
Murphybuchanan Limited has no subsidiary companies.
Ultimate parent company
MURPHYBUCHANAN LIMITED
06673030
murphybuchanan limited directors
Murphybuchanan Limited currently has 1 director, Mr Julian Elford serving since May 2021.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Julian Elford | 73 years | May 2021 | - | Director |
P&L
August 2020turnover
245
-14%
operating profit
0
0%
gross margin
29.3%
+15.35%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2020net assets
67
0%
total assets
67
0%
cash
0
0%
net assets
Total assets minus all liabilities
murphybuchanan limited company details
company number
06673030
Type
Private limited with Share Capital
industry
73120 - Media representation
incorporation date
August 2008
age
16
incorporated
UK
ultimate parent company
accounts
Dormant
last accounts submitted
August 2020
previous names
rule-britannia limited (November 2008)
accountant
-
auditor
-
address
19 templar place, hampton, middlesex, TW12 2NE
Bank
-
Legal Advisor
-
murphybuchanan 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 murphybuchanan limited.
murphybuchanan limited Companies House Filings - See Documents
| date | description | view/download |
|---|
