mursley free range egg supplies limited
mursley free range egg supplies limited Company Information
Company Number
08697619
Next Accounts
May 2025
Shareholders
denisa rance
christopher john rance
Group Structure
View All
Industry
Wholesale of dairy products, eggs and edible oils and fats
Registered Address
artemis house 4a bramley road, mount farm, milton keynes, MK1 1PT
Website
-mursley free range egg supplies limited Estimated Valuation
Pomanda estimates the enterprise value of MURSLEY FREE RANGE EGG SUPPLIES LIMITED at £655.2k based on a Turnover of £2.9m and 0.23x industry multiple (adjusted for size and gross margin).
mursley free range egg supplies limited Estimated Valuation
Pomanda estimates the enterprise value of MURSLEY FREE RANGE EGG SUPPLIES LIMITED at £597.6k based on an EBITDA of £208k and a 2.87x industry multiple (adjusted for size and gross margin).
mursley free range egg supplies limited Estimated Valuation
Pomanda estimates the enterprise value of MURSLEY FREE RANGE EGG SUPPLIES LIMITED at £477.5k based on Net Assets of £231.7k and 2.06x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Mursley Free Range Egg Supplies Limited Overview
Mursley Free Range Egg Supplies Limited is a live company located in milton keynes, MK1 1PT with a Companies House number of 08697619. It operates in the wholesale of dairy products, eggs and edible oils and fats sector, SIC Code 46330. Founded in September 2013, it's largest shareholder is denisa rance with a 80% stake. Mursley Free Range Egg Supplies Limited is a established, small sized company, Pomanda has estimated its turnover at £2.9m with healthy growth in recent years.
Upgrade for unlimited company reports & a free credit check
Mursley Free Range Egg Supplies Limited Health Check
Pomanda's financial health check has awarded Mursley Free Range Egg Supplies Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs
5 Strong
3 Regular
4 Weak
Size
annual sales of £2.9m, make it smaller than the average company (£26.4m)
- Mursley Free Range Egg Supplies Limited
£26.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 15%, show it is growing at a faster rate (10.1%)
- Mursley Free Range Egg Supplies Limited
10.1% - Industry AVG
Production
with a gross margin of 13.1%, this company has a comparable cost of product (13.1%)
- Mursley Free Range Egg Supplies Limited
13.1% - Industry AVG
Profitability
an operating margin of 6.1% make it more profitable than the average company (2.3%)
- Mursley Free Range Egg Supplies Limited
2.3% - Industry AVG
Employees
with 22 employees, this is below the industry average (52)
22 - Mursley Free Range Egg Supplies Limited
52 - Industry AVG
Pay Structure
on an average salary of £37.8k, the company has an equivalent pay structure (£37.8k)
- Mursley Free Range Egg Supplies Limited
£37.8k - Industry AVG
Efficiency
resulting in sales per employee of £130.8k, this is less efficient (£640.9k)
- Mursley Free Range Egg Supplies Limited
£640.9k - Industry AVG
Debtor Days
it gets paid by customers after 2 days, this is earlier than average (41 days)
- Mursley Free Range Egg Supplies Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 4 days, this is quicker than average (31 days)
- Mursley Free Range Egg Supplies Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 15 days, this is less than average (24 days)
- Mursley Free Range Egg Supplies Limited
24 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 26 weeks, this is more cash available to meet short term requirements (6 weeks)
26 weeks - Mursley Free Range Egg Supplies Limited
6 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 64%, this is a similar level of debt than the average (67.4%)
64% - Mursley Free Range Egg Supplies Limited
67.4% - Industry AVG
MURSLEY FREE RANGE EGG SUPPLIES LIMITED financials
Mursley Free Range Egg Supplies Limited's latest turnover from August 2023 is estimated at £2.9 million and the company has net assets of £231.7 thousand. According to their latest financial statements, Mursley Free Range Egg Supplies Limited has 22 employees and maintains cash reserves of £188.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||||
| Other Income Or Grants | ||||||||||
| Cost Of Sales | ||||||||||
| Gross Profit | ||||||||||
| Admin Expenses | ||||||||||
| Operating Profit | ||||||||||
| Interest Payable | ||||||||||
| Interest Receivable | ||||||||||
| Pre-Tax Profit | ||||||||||
| Tax | ||||||||||
| Profit After Tax | ||||||||||
| Dividends Paid | ||||||||||
| Retained Profit | ||||||||||
| Employee Costs | ||||||||||
| Number Of Employees | 22 | 15 | 5 | 3 | 2 | 4 | 4 | 4 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 321,822 | 333,200 | 221,284 | 125,837 | 113,573 | 126,869 | 154,531 | 204,184 | 172,996 | 44,965 |
| Intangible Assets | ||||||||||
| Investments & Other | ||||||||||
| Debtors (Due After 1 year) | ||||||||||
| Total Fixed Assets | 321,822 | 333,200 | 221,284 | 125,837 | 113,573 | 126,869 | 154,531 | 204,184 | 172,996 | 44,965 |
| Stock & work in progress | 109,112 | 57,126 | 38,945 | 30,031 | 2,345 | 1,308 | ||||
| Trade Debtors | 22,599 | 40,961 | 185,594 | 102,041 | 66,583 | 67,271 | 23,975 | 24,403 | 25,024 | 17,801 |
| Group Debtors | ||||||||||
| Misc Debtors | 100 | 405 | 20,842 | 809 | ||||||
| Cash | 188,941 | 128,445 | 11,115 | 25,744 | 18,588 | 8,461 | ||||
| misc current assets | 777 | |||||||||
| total current assets | 320,752 | 226,937 | 185,594 | 122,883 | 67,392 | 68,048 | 74,035 | 80,178 | 45,957 | 27,570 |
| total assets | 642,574 | 560,137 | 406,878 | 248,720 | 180,965 | 194,917 | 228,566 | 284,362 | 218,953 | 72,535 |
| Bank overdraft | ||||||||||
| Bank loan | ||||||||||
| Trade Creditors | 32,747 | 94,098 | 400,790 | 415,665 | 346,029 | 344,704 | 255,718 | 162,361 | 163,482 | 109,223 |
| Group/Directors Accounts | ||||||||||
| other short term finances | ||||||||||
| hp & lease commitments | ||||||||||
| other current liabilities | 343,684 | 326,397 | ||||||||
| total current liabilities | 376,431 | 420,495 | 400,790 | 415,665 | 346,029 | 344,704 | 255,718 | 162,361 | 163,482 | 109,223 |
| loans | 34,482 | 42,981 | ||||||||
| hp & lease commitments | ||||||||||
| Accruals and Deferred Income | ||||||||||
| other liabilities | 50,000 | 3,194 | 6,087 | 3,740 | 8,228 | |||||
| provisions | ||||||||||
| total long term liabilities | 34,482 | 42,981 | 50,000 | 3,194 | 6,087 | 3,740 | 8,228 | |||
| total liabilities | 410,913 | 463,476 | 450,790 | 418,859 | 352,116 | 344,704 | 259,458 | 170,589 | 163,482 | 109,223 |
| net assets | 231,661 | 96,661 | -43,912 | -170,139 | -171,151 | -149,787 | -30,892 | 113,773 | 55,471 | -36,688 |
| total shareholders funds | 231,661 | 96,661 | -43,912 | -170,139 | -171,151 | -149,787 | -30,892 | 113,773 | 55,471 | -36,688 |
| Aug 2023 | Aug 2022 | Aug 2021 | Aug 2020 | Aug 2019 | Aug 2018 | Aug 2017 | Aug 2016 | Aug 2015 | Aug 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Operating Profit | ||||||||||
| Depreciation | 32,000 | 81,195 | 67,299 | 38,471 | 4,012 | |||||
| Amortisation | ||||||||||
| Tax | ||||||||||
| Stock | 51,986 | 57,126 | -38,945 | 8,914 | 27,686 | 1,037 | 1,308 | |||
| Debtors | -18,667 | -144,228 | 62,711 | 55,491 | 121 | 43,296 | -428 | -621 | 7,223 | 17,801 |
| Creditors | -61,351 | -306,692 | -14,875 | 69,636 | 1,325 | 88,986 | 93,357 | -1,121 | 54,259 | 109,223 |
| Accruals and Deferred Income | 17,287 | 326,397 | ||||||||
| Deferred Taxes & Provisions | ||||||||||
| Cash flow from operations | ||||||||||
| Investing Activities | ||||||||||
| capital expenditure | ||||||||||
| Change in Investments | ||||||||||
| cash flow from investments | ||||||||||
| Financing Activities | ||||||||||
| Bank loans | ||||||||||
| Group/Directors Accounts | ||||||||||
| Other Short Term Loans | ||||||||||
| Long term loans | -8,499 | 42,981 | ||||||||
| Hire Purchase and Lease Commitments | ||||||||||
| other long term liabilities | -50,000 | 46,806 | -2,893 | 6,087 | -3,740 | -4,488 | 8,228 | |||
| share issue | ||||||||||
| interest | ||||||||||
| cash flow from financing | ||||||||||
| cash and cash equivalents | ||||||||||
| cash | 60,496 | 128,445 | -11,115 | -14,629 | 7,156 | 10,127 | 8,461 | |||
| overdraft | ||||||||||
| change in cash | 60,496 | 128,445 | -11,115 | -14,629 | 7,156 | 10,127 | 8,461 |
mursley free range egg supplies limited Credit Report and Business Information
Mursley Free Range Egg Supplies Limited Competitor Analysis
Perform a competitor analysis for mursley free range egg supplies limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other small companies, companies in MK1 area or any other competitors across 12 key performance metrics.
mursley free range egg supplies limited Ownership
MURSLEY FREE RANGE EGG SUPPLIES LIMITED group structure
Mursley Free Range Egg Supplies Limited has no subsidiary companies.
Ultimate parent company
MURSLEY FREE RANGE EGG SUPPLIES LIMITED
08697619
mursley free range egg supplies limited directors
Mursley Free Range Egg Supplies Limited currently has 2 directors. The longest serving directors include Mr Christopher Rance (Sep 2013) and Mrs Denisa Rance (Sep 2013).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Christopher Rance | England | 64 years | Sep 2013 | - | Director |
| Mrs Denisa Rance | England | 42 years | Sep 2013 | - | Director |
P&L
August 2023turnover
2.9m
+45%
operating profit
176k
0%
gross margin
13.1%
+0.57%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
August 2023net assets
231.7k
+1.4%
total assets
642.6k
+0.15%
cash
188.9k
+0.47%
net assets
Total assets minus all liabilities
mursley free range egg supplies limited company details
company number
08697619
Type
Private limited with Share Capital
industry
46330 - Wholesale of dairy products, eggs and edible oils and fats
incorporation date
September 2013
age
12
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
August 2023
previous names
N/A
accountant
-
auditor
-
address
artemis house 4a bramley road, mount farm, milton keynes, MK1 1PT
Bank
-
Legal Advisor
-
mursley free range egg supplies 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 mursley free range egg supplies limited.
mursley free range egg supplies 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 MURSLEY FREE RANGE EGG SUPPLIES LIMITED. This can take several minutes, an email will notify you when this has completed.
mursley free range egg supplies limited Companies House Filings - See Documents
| date | description | view/download |
|---|
