Murray Downs (uk) Ltd

POWER SEARCH PRICING

SOLUTIONS

murray downs (uk) ltd Company Information

Live

EstablishedSmallDeclining

Company Number

08309329

Website

murraydownsresort.com.au

Registered Address

4 - 6 canfield place suite a, london, NW6 3BT

Industry

Temporary employment agency activities

Telephone

Next Accounts Due

January 2026

Group Structure

View All

Directors

Joanna Froiland-Dodd11 Years

Benjamin Dodd8 Years

Shareholders

froiland dodd holdings limited 81.8%

joanna froiland-dodd 9.1%

View All

murray downs (uk) ltd Estimated Valuation

£86.8k

Pomanda estimates the enterprise value of MURRAY DOWNS (UK) LTD at £86.8k based on a Turnover of £670k and 0.13x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Murray Downs (uk) Ltd is a live company located in london, NW6 3BT with a Companies House number of 08309329. It operates in the temporary employment agency activities sector, SIC Code 78200. Founded in November 2012, it's largest shareholder is froiland dodd holdings limited with a 81.8% stake. Murray Downs (uk) Ltd is a established, small sized company, Pomanda has estimated its turnover at £670k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Murray Downs (Uk) Ltd 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 £670k, make it smaller than the average company (£17.1m)

Growth

3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (7.9%)

EXPORT

Murray Downs (Uk) Ltd's latest turnover from April 2024 is estimated at £670 thousand and the company has net assets of -£68.4 thousand. According to their latest financial statements, Murray Downs (Uk) Ltd has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Turnover	669,998	715,625	693,250	726,091	481,823	435,683	296,853	301,299	191,219	286,110	59,946
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	594,086	634,641	623,696	658,640	431,172	388,538	263,661	267,794	169,828	253,236	52,734
Gross Profit	75,912	80,985	69,554	67,451	50,652	47,144	33,192	33,506	21,391	32,874	7,213
Admin Expenses	148,266	78,598	69,173	68,584	54,736	13,908	80,613	34,486	-11,125	30,837	6,317
Operating Profit	-72,354	2,387	381	-1,133	-4,084	33,236	-47,421	-980	32,516	2,037	896
Interest Payable	0	0	0	0	0	0	0	0	0	0	0
Interest Receivable	0	0	0	0	0	0	0	56	154	42	0
Pre-Tax Profit	-72,354	2,387	381	-1,133	-4,084	33,236	-47,421	-924	32,670	2,079	896
Tax	0	-597	-72	0	0	-6,315	0	0	-6,534	-416	-188
Profit After Tax	-72,354	1,790	309	-1,133	-4,084	26,921	-47,421	-924	26,136	1,663	708
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	-72,354	1,790	309	-1,133	-4,084	26,921	-47,421	-924	26,136	1,663	708
Employee Costs	103,205	98,913	138,150	83,986	82,251	77,785	77,691	38,618	38,326	37,772	37,669
Number Of Employees	2	2	3	2	2	2	2	1	1	1	1
EBITDA*	-72,354	2,387	381	-1,133	-4,084	33,236	-47,421	-980	33,717	2,450	1,121

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Tangible Assets	6,959	13,247	14,336	13,696	9,775	17,439	14,957	3,631	2,964	1,016	673
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	1,724	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
Total Fixed Assets	6,959	14,971	14,336	13,696	9,775	17,439	14,957	3,631	2,964	1,016	673
Stock & work in progress	0	0	0	0	0	0	0	0	0	0	0
Trade Debtors	68,219	115,269	105,215	94,088	64,004	53,222	0	49,173	13,813	28,402	11,919
Group Debtors	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	1,376	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	0	44,956	16,506	124
misc current assets	0	0	0	0	0	0	0	0	0	0	0
total current assets	68,219	115,269	105,215	95,464	64,004	53,222	0	49,173	58,769	44,908	12,043
total assets	75,178	130,240	119,551	109,160	73,779	70,661	14,957	52,804	61,733	45,924	12,716
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	115,342	103,775	79,459	101,307	64,413	62,208	26,776	23,857	33,224	43,552	0
Group/Directors Accounts	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
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	6,997	0	0	0	0
total current liabilities	115,342	103,775	79,459	101,307	64,413	62,208	33,773	23,857	33,224	43,552	0
loans	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
Accruals and Deferred Income	7,624	0	5,417	5,987	6,367	1,370	1,022	1,364	0	0	0
other liabilities	20,601	22,500	32,500	0	0	0	0	0	0	0	12,007
provisions	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	28,225	22,500	37,917	5,987	6,367	1,370	1,022	1,364	0	0	12,007
total liabilities	143,567	126,275	117,376	107,294	70,780	63,578	34,795	25,221	33,224	43,552	12,007
net assets	-68,389	3,965	2,175	1,866	2,999	7,083	-19,838	27,583	28,509	2,372	709
total shareholders funds	-68,389	3,965	2,175	1,866	2,999	7,083	-19,838	27,583	28,509	2,372	709

	Apr 2024	Apr 2023	Apr 2022	Apr 2021	Apr 2020	Apr 2019	Apr 2018	Apr 2017	Apr 2016	Apr 2015	Apr 2014
Operating Activities
Operating Profit	-72,354	2,387	381	-1,133	-4,084	33,236	-47,421	-980	32,516	2,037	896
Depreciation	0	0	0	0	0	0	0	0	1,201	413	225
Amortisation	0	0	0	0	0	0	0	0	0	0	0
Tax	0	-597	-72	0	0	-6,315	0	0	-6,534	-416	-188
Stock	0	0	0	0	0	0	0	0	0	0	0
Debtors	-47,050	10,054	9,751	31,460	10,782	53,222	-49,173	35,360	-14,589	16,483	11,919
Creditors	11,567	24,316	-21,848	36,894	2,205	35,432	2,919	-9,367	-10,328	43,552	0
Accruals and Deferred Income	7,624	-5,417	-570	-380	4,997	-6,649	6,655	1,364	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	-6,113	10,635	-31,860	3,921	-7,664	2,482	11,326	-44,343	31,444	29,103	-10,986
Investing Activities
capital expenditure	6,288	1,089	-640	-3,921	7,664	-2,482	-11,326	-667	-3,149	-756	-898
Change in Investments	-1,724	1,724	0	0	0	0	0	0	0	0	0
cash flow from investments	8,012	-635	-640	-3,921	7,664	-2,482	-11,326	-667	-3,149	-756	-898
Financing Activities
Bank loans	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
Other Short Term Loans	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
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	0	0
other long term liabilities	-1,899	-10,000	32,500	0	0	0	0	0	0	-12,007	12,007
share issue	0	0	0	0	0	0	0	-2	1	0	1
interest	0	0	0	0	0	0	0	56	154	42	0
cash flow from financing	-1,899	-10,000	32,500	0	0	0	0	54	155	-11,965	12,008
cash and cash equivalents
cash	0	0	0	0	0	0	0	-44,956	28,450	16,382	124
overdraft	0	0	0	0	0	0	0	0	0	0	0
change in cash	0	0	0	0	0	0	0	-44,956	28,450	16,382	124

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for murray downs (uk) ltd. Get real-time insights into murray downs (uk) ltd'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 murray downs (uk) ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in NW6 area or any other competitors across 12 key performance metrics.

MURRAY DOWNS (UK) LTD group structure

Murray Downs (Uk) Ltd has no subsidiary companies.

Ultimate parent company

MURRAY DOWNS (UK) LTD

08309329

MURRAY DOWNS (UK) LTD Shareholders

froiland dodd holdings limited	81.82%
joanna froiland-dodd	9.09%
benjamin dodd	9.09%

Murray Downs (Uk) Ltd currently has 2 directors. The longest serving directors include Ms Joanna Froiland-Dodd (Nov 2012) and Mr Benjamin Dodd (Dec 2015).

officer	country	age	start	end	role
Ms Joanna Froiland-Dodd	United Kingdom	47 years	Nov 2012	-	Director
Mr Benjamin Dodd	United Kingdom	53 years	Dec 2015	-	Director

P&L

April 2024

turnover

670k

-6%

operating profit

-72.4k

gross margin

11.4%

+0.12%

turnover

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

Balance Sheet

April 2024

net assets

-68.4k

-18.25%

total assets

75.2k

-0.42%

cash

net assets

Total assets minus all liabilities

Similar Companies

the lighthouse ventures limited

imperial recruitment agency limited

4.5

oldbury search & selection limited

4.5

rok consultants limited

zen personnel ltd

company number

08309329

Type

Private limited with Share Capital

industry

78200 - Temporary employment agency activities

incorporation date

November 2012

ultimate parent company

None

previous names

N/A

address

4 - 6 canfield place suite a, london, NW6 3BT

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 murray downs (uk) ltd.

murray downs (uk) ltd Company Information

murray downs (uk) ltd Estimated Valuation

murray downs (uk) ltd Estimated Valuation

murray downs (uk) ltd Estimated Valuation

Murray Downs (uk) Ltd Overview

Murray Downs (uk) Ltd Health Check

MURRAY DOWNS (UK) LTD financials

murray downs (uk) ltd Credit Report and Business Information

Murray Downs (uk) Ltd Competitor Analysis

murray downs (uk) ltd Ownership

murray downs (uk) ltd directors

murray downs (uk) ltd company details

murray downs (uk) ltd Charges & Mortgages

murray downs (uk) ltd Companies House Filings - See Documents