Pomanda estimates the enterprise value of MURAS BAKER JONES LIMITED at £3.3m based on a Turnover of £3.8m and 0.85x industry multiple (adjusted for size and gross margin).
muras baker jones limitedEstimated Valuation
£2.6m
Pomanda estimates the enterprise value of MURAS BAKER JONES LIMITED at £2.6m based on an EBITDA of £507.2k and a 5.13x industry multiple (adjusted for size and gross margin).
muras baker jones limitedEstimated Valuation
£5.2m
Pomanda estimates the enterprise value of MURAS BAKER JONES LIMITED at £5.2m based on Net Assets of £1.7m and 3.03x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Muras Baker Jones LimitedOverview
Muras Baker Jones Limited is a live company located in wolverhampton, WV1 4EG with a Companies House number of 09055904. It operates in the accounting and auditing activities sector, SIC Code 69201. Founded in May 2014, it's largest shareholder is
muras baker jones holdings
with a 100% stake. Muras Baker Jones Limited is a established,
small sized company, Pomanda has estimated its turnover at
£3.8m with
high
growth in recent years.
Pomanda's financial health check has awarded Muras Baker Jones Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4.5out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £3.8m, make it larger than the average company (£202.9k)
£3.8m - Muras Baker Jones Limited
£202.9k - Industry AVG
Growth
3 year (CAGR) sales growth of 21%, show it is growing at a faster rate (9.1%)
21% - Muras Baker Jones Limited
9.1% - Industry AVG
Production
with a gross margin of 50.1%, this company has a higher cost of product (93.7%)
50.1% - Muras Baker Jones Limited
93.7% - Industry AVG
Profitability
an operating margin of 7.8% make it as profitable than the average company (7.9%)
7.8% - Muras Baker Jones Limited
7.9% - Industry AVG
Employees
with 30 employees, this is above the industry average (3)
30 - Muras Baker Jones Limited
3 - Industry AVG
Pay Structure
on an average salary of £38.3k, the company has an equivalent pay structure (£38.3k)
£38.3k - Muras Baker Jones Limited
£38.3k - Industry AVG
Efficiency
resulting in sales per employee of £127.7k, this is more efficient (£81k)
£127.7k - Muras Baker Jones Limited
£81k - Industry AVG
Debtor Days
it gets paid by customers after 153 days, this is later than average (73 days)
153 days - Muras Baker Jones Limited
73 days - Industry AVG
Creditor Days
its suppliers are paid after 255 days, this is slower than average (22 days)
255 days - Muras Baker Jones Limited
22 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Muras Baker Jones Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (31 weeks)
1 weeks - Muras Baker Jones Limited
31 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 47.2%, this is a similar level of debt than the average (52.1%)
47.2% - Muras Baker Jones Limited
52.1% - Industry AVG
MURAS BAKER JONES LIMITED financials
EXPORT
Muras Baker Jones Limited's latest turnover from June 2024 is estimated at £3.8 million and the company has net assets of £1.7 million. According to their latest financial statements, we estimate that Muras Baker Jones Limited has 30 employees and maintains cash reserves of £34.9 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Turnover
3,830,001
3,104,829
2,456,553
2,140,637
2,361,324
2,315,170
2,221,753
2,798,856
3,475,152
4,187,627
Other Income Or Grants
Cost Of Sales
1,909,669
1,520,651
1,209,447
984,207
1,047,939
992,972
909,199
1,034,023
1,597,758
1,924,927
Gross Profit
1,920,332
1,584,178
1,247,106
1,156,430
1,313,384
1,322,198
1,312,553
1,764,833
1,877,394
2,262,700
Admin Expenses
1,622,186
1,383,310
1,209,324
1,014,534
1,180,481
1,180,363
1,132,376
1,426,005
1,440,293
1,982,030
Operating Profit
298,146
200,868
37,782
141,896
132,903
141,835
180,177
338,828
437,101
280,670
Interest Payable
12,800
23,999
10,688
Interest Receivable
1,842
3,183
1,149
95
100
625
252
109
155
32
Pre-Tax Profit
299,988
204,051
38,931
141,990
133,004
142,460
180,430
326,137
413,256
270,015
Tax
-74,997
-51,013
-7,397
-26,978
-25,271
-27,067
-34,282
-61,966
-82,651
-54,003
Profit After Tax
224,991
153,038
31,534
115,012
107,733
115,393
146,148
264,171
330,605
216,012
Dividends Paid
Retained Profit
224,991
153,038
31,534
115,012
107,733
115,393
146,148
264,171
330,605
216,012
Employee Costs
1,149,570
1,805,001
1,713,057
1,471,964
1,432,142
1,609,511
1,463,707
1,314,493
995,921
826,135
Number Of Employees
30
51
50
48
48
47
47
47
37
31
EBITDA*
507,167
351,460
209,823
289,685
269,174
286,401
324,002
533,037
629,961
462,662
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Tangible Assets
13,959
17,701
17,784
24,033
22,595
15,375
31,240
40,483
49,449
47,969
Intangible Assets
1,575,000
1,375,001
1,525,095
1,687,737
1,750,000
1,875,000
2,000,000
2,125,000
2,302,500
2,510,000
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
1,588,959
1,392,702
1,542,879
1,711,770
1,772,595
1,890,375
2,031,240
2,165,483
2,351,949
2,557,969
Stock & work in progress
Trade Debtors
1,608,861
1,552,929
1,227,442
1,130,659
997,219
1,067,870
1,101,561
1,220,971
1,215,480
1,184,306
Group Debtors
Misc Debtors
Cash
34,853
35,308
91,998
91,875
97,234
103,672
63,018
37,938
49,057
12,937
misc current assets
total current assets
1,643,714
1,588,237
1,319,440
1,222,534
1,094,453
1,171,542
1,164,579
1,258,909
1,264,537
1,197,243
total assets
3,232,673
2,980,939
2,862,319
2,934,304
2,867,048
3,061,917
3,195,819
3,424,392
3,616,486
3,755,212
Bank overdraft
359,089
262,763
Bank loan
Trade Creditors
1,337,036
1,405,310
1,093,578
767,140
1,037,486
1,047,227
1,046,543
1,053,604
808,631
664,593
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
total current liabilities
1,337,036
1,405,310
1,093,578
767,140
1,037,486
1,047,227
1,046,543
1,053,604
1,167,720
927,356
loans
50,497
66,092
hp & lease commitments
Accruals and Deferred Income
other liabilities
190,000
94,983
438,033
867,190
645,000
938,361
1,186,340
1,551,607
1,842,227
2,536,944
provisions
3,100
3,900
3,500
3,000
5,000
7,393
8,425
7,808
total long term liabilities
190,000
94,983
441,133
871,090
648,500
941,361
1,191,340
1,559,000
1,901,149
2,610,844
total liabilities
1,527,036
1,500,293
1,534,711
1,638,230
1,685,986
1,988,588
2,237,883
2,612,604
3,068,869
3,538,200
net assets
1,705,637
1,480,646
1,327,608
1,296,074
1,181,062
1,073,329
957,936
811,788
547,617
217,012
total shareholders funds
1,705,637
1,480,646
1,327,608
1,296,074
1,181,062
1,073,329
957,936
811,788
547,617
217,012
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Operating Activities
Operating Profit
298,146
200,868
37,782
141,896
132,903
141,835
180,177
338,828
437,101
280,670
Depreciation
9,021
8,262
9,399
10,241
11,271
19,566
18,825
16,709
15,360
11,992
Amortisation
200,000
142,330
162,642
137,548
125,000
125,000
125,000
177,500
177,500
170,000
Tax
-74,997
-51,013
-7,397
-26,978
-25,271
-27,067
-34,282
-61,966
-82,651
-54,003
Stock
Debtors
55,932
325,487
96,783
133,440
-70,651
-33,691
-119,410
5,491
31,174
1,184,306
Creditors
-68,274
311,732
326,438
-270,346
-9,741
684
-7,061
244,973
144,038
664,593
Accruals and Deferred Income
Deferred Taxes & Provisions
-3,100
-800
400
500
-2,000
-2,393
-1,032
617
7,808
Cash flow from operations
307,964
283,592
431,281
-140,679
305,313
291,709
399,676
709,521
660,791
-103,246
Investing Activities
capital expenditure
-405,278
-415
-3,150
-86,964
-18,491
-3,701
-9,582
-7,743
13,160
-2,739,961
Change in Investments
cash flow from investments
-405,278
-415
-3,150
-86,964
-18,491
-3,701
-9,582
-7,743
13,160
-2,739,961
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-50,497
-15,595
66,092
Hire Purchase and Lease Commitments
other long term liabilities
95,017
-343,050
-429,157
222,190
-293,361
-247,979
-365,267
-290,620
-694,717
2,536,944
share issue
1,000
interest
1,842
3,183
1,149
95
100
625
252
-12,691
-23,844
-10,656
cash flow from financing
96,859
-339,867
-428,008
222,285
-293,261
-247,354
-365,015
-353,808
-734,156
2,593,380
cash and cash equivalents
cash
-455
-56,690
123
-5,359
-6,438
40,654
25,080
-11,119
36,120
12,937
overdraft
-359,089
96,326
262,763
change in cash
-455
-56,690
123
-5,359
-6,438
40,654
25,080
347,970
-60,206
-249,826
muras baker jones 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 muras baker jones limited. Get real-time insights into muras baker jones limited's credit score, group structure and payment trends.
Perform a competitor analysis for muras baker jones limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other small companies, companies in WV1 area or any other competitors across 12 key performance metrics.
muras baker jones limited Ownership
MURAS BAKER JONES LIMITED group structure
Muras Baker Jones Limited has no subsidiary companies.
Ultimate parent company
MURAS BAKER JONES LIMITED
09055904
MURAS BAKER JONES LIMITED Shareholders
The sole shareholder of Muras Baker Jones Limited is Muras Baker Jones Holdings.
muras baker jones holdings
100%
muras baker jones limited directors
Muras Baker Jones Limited currently has 4 directors.
The longest serving directors include
Mr Trevor Brueton (May 2014) and
Mrs Jennifer Marks (May 2014).
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 found 2 charges/mortgages relating to muras baker jones limited. Currently there are 1 open charges and 1 have been satisfied in the past.
muras baker jones 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 MURAS BAKER JONES LIMITED. This can take several minutes, an email will notify you when this has completed.
muras baker jones limitedCompanies House Filings - See Documents
