murray-smith consulting limited
murray-smith consulting limited Company Information
Group Structure
View All
Industry
Management consultancy activities (other than financial management)
+1Registered Address
119 adams drive, willesborough, ashford, kent, TN24 0FX
Website
-murray-smith consulting limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY-SMITH CONSULTING LIMITED at £5.6k based on a Turnover of £13k and 0.43x industry multiple (adjusted for size and gross margin).
murray-smith consulting limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY-SMITH CONSULTING LIMITED at £27.3k based on an EBITDA of £10.1k and a 2.71x industry multiple (adjusted for size and gross margin).
murray-smith consulting limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY-SMITH CONSULTING LIMITED at £132.9k based on Net Assets of £59k and 2.25x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Murray-smith Consulting Limited Overview
Murray-smith Consulting Limited is a live company located in ashford, TN24 0FX with a Companies House number of 09535055. It operates in the other holiday and other collective accommodation sector, SIC Code 55209. Founded in April 2015, it's largest shareholder is ivan murray-smith with a 100% stake. Murray-smith Consulting Limited is a established, micro sized company, Pomanda has estimated its turnover at £13k with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Murray-smith Consulting Limited Health Check
Pomanda's financial health check has awarded Murray-Smith Consulting Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 6 areas for improvement. Company Health Check FAQs
3 Strong
0 Regular
6 Weak
Size
annual sales of £13k, make it smaller than the average company (£334.3k)
£13k - Murray-smith Consulting Limited
£334.3k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Murray-smith Consulting Limited
- - Industry AVG
Production
with a gross margin of 35.1%, this company has a higher cost of product (64%)
35.1% - Murray-smith Consulting Limited
64% - Industry AVG
Profitability
an operating margin of 77.5% make it more profitable than the average company (7.7%)
77.5% - Murray-smith Consulting Limited
7.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (4)
- Murray-smith Consulting Limited
4 - Industry AVG
Pay Structure
on an average salary of £18, the company has a lower pay structure (£35.6k)
- Murray-smith Consulting Limited
£35.6k - Industry AVG
Efficiency
resulting in sales per employee of £13k, this is less efficient (£94.8k)
- Murray-smith Consulting Limited
£94.8k - Industry AVG
Debtor Days
it gets paid by customers after 1365 days, this is later than average (38 days)
1365 days - Murray-smith Consulting Limited
38 days - Industry AVG
Creditor Days
its suppliers are paid after 39 days, this is quicker than average (51 days)
39 days - Murray-smith Consulting Limited
51 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Murray-smith Consulting Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Murray-smith Consulting Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1.5%, this is a lower level of debt than the average (58%)
1.5% - Murray-smith Consulting Limited
58% - Industry AVG
MURRAY-SMITH CONSULTING LIMITED financials
Murray-Smith Consulting Limited's latest turnover from April 2024 is £13 thousand and the company has net assets of £59 thousand. According to their latest financial statements, we estimate that Murray-Smith Consulting Limited has 1 employee 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | 13,003 | 8,074 | 14,209 | ||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | 9,329 | -2,919 | -3,409 | 12,948 | |||||
| Tax | -1,772 | -1,575 | |||||||
| Profit After Tax | 7,557 | -2,919 | -3,409 | 11,373 | |||||
| Dividends Paid | |||||||||
| Retained Profit | 7,557 | -2,919 | -3,409 | 11,373 | |||||
| Employee Costs | 18 | 9,374 | |||||||
| Number Of Employees | 2 | 2 | |||||||
| EBITDA* |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 11,234 | 11,234 | 11,234 | 11,234 | 11,234 | 424 | 424 | 253 | |
| Intangible Assets | |||||||||
| Investments & Other | 10,995 | ||||||||
| Debtors (Due After 1 year) | |||||||||
| Total Fixed Assets | 11,234 | 11,234 | 11,234 | 11,234 | 11,234 | 11,419 | 424 | 253 | |
| Stock & work in progress | |||||||||
| Trade Debtors | 48,647 | 40,494 | 44,041 | 48,680 | 49,312 | 4,320 | 19 | 8,640 | 9,252 |
| Group Debtors | |||||||||
| Misc Debtors | 3,282 | 2,551 | |||||||
| Cash | 38,231 | 68,407 | 36,541 | 9,010 | |||||
| misc current assets | |||||||||
| total current assets | 48,647 | 40,494 | 44,041 | 48,680 | 49,312 | 45,833 | 70,977 | 45,181 | 18,262 |
| total assets | 59,881 | 51,728 | 55,275 | 59,914 | 60,546 | 57,252 | 71,401 | 45,434 | 18,262 |
| Bank overdraft | |||||||||
| Bank loan | |||||||||
| Trade Creditors | 911 | 88 | 717 | 8,380 | 3,299 | 1,367 | 107 | 8,362 | |
| Group/Directors Accounts | 87 | ||||||||
| other short term finances | |||||||||
| hp & lease commitments | |||||||||
| other current liabilities | 707 | 10,291 | 13,950 | ||||||
| total current liabilities | 911 | 88 | 717 | 8,380 | 3,299 | 2,074 | 10,291 | 14,144 | 8,362 |
| loans | |||||||||
| hp & lease commitments | |||||||||
| Accruals and Deferred Income | |||||||||
| other liabilities | |||||||||
| provisions | |||||||||
| total long term liabilities | |||||||||
| total liabilities | 911 | 88 | 717 | 8,380 | 3,299 | 2,074 | 10,291 | 14,144 | 8,362 |
| net assets | 58,970 | 51,640 | 54,558 | 51,534 | 57,247 | 55,178 | 61,110 | 31,290 | 9,900 |
| total shareholders funds | 58,970 | 51,640 | 54,558 | 51,534 | 57,247 | 55,178 | 61,110 | 31,290 | 9,900 |
| Apr 2024 | Apr 2023 | Apr 2022 | Apr 2021 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 141 | ||||||||
| Amortisation | |||||||||
| Tax | -1,772 | -1,575 | |||||||
| Stock | |||||||||
| Debtors | 8,153 | -3,547 | -4,639 | -632 | 41,710 | 5,032 | -6,070 | -612 | 9,252 |
| Creditors | 823 | -629 | -7,663 | 5,081 | 1,932 | 1,367 | -107 | -8,255 | 8,362 |
| Accruals and Deferred Income | -707 | -9,584 | -3,659 | 13,950 | |||||
| Deferred Taxes & Provisions | |||||||||
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | -10,995 | 10,995 | |||||||
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | |||||||||
| Group/Directors Accounts | -87 | 87 | |||||||
| Other Short Term Loans | |||||||||
| Long term loans | |||||||||
| Hire Purchase and Lease Commitments | |||||||||
| other long term liabilities | |||||||||
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | -227 | 1 | -2,304 | -9,304 | |||||
| cash and cash equivalents | |||||||||
| cash | -38,231 | -30,176 | 31,866 | 27,531 | 9,010 | ||||
| overdraft | |||||||||
| change in cash | -38,231 | -30,176 | 31,866 | 27,531 | 9,010 |
murray-smith consulting limited Credit Report and Business Information
Murray-smith Consulting Limited Competitor Analysis
Perform a competitor analysis for murray-smith consulting limited by selecting its closest rivals, whether from the ACCOMMODATION AND FOOD SERVICE ACTIVITIES sector, other micro companies, companies in TN24 area or any other competitors across 12 key performance metrics.
murray-smith consulting limited Ownership
MURRAY-SMITH CONSULTING LIMITED group structure
Murray-Smith Consulting Limited has 1 subsidiary company.
Ultimate parent company
MURRAY-SMITH CONSULTING LIMITED
09535055
1 subsidiary
murray-smith consulting limited directors
Murray-Smith Consulting Limited currently has 1 director, Mr Ivan Murray-Smith serving since Mar 2021.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Ivan Murray-Smith | England | 38 years | Mar 2021 | - | Director |
P&L
April 2024turnover
13k
+61%
operating profit
10.1k
0%
gross margin
35.1%
+5.94%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
April 2024net assets
59k
+0.14%
total assets
59.9k
+0.16%
cash
0
0%
net assets
Total assets minus all liabilities
murray-smith consulting limited company details
company number
09535055
Type
Private limited with Share Capital
industry
70229 - Management consultancy activities (other than financial management)
55209 - Other holiday and other short-stay accommodation (not including holiday centres and villages or youth hostels) n.e.c.
incorporation date
April 2015
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
April 2024
previous names
N/A
accountant
-
auditor
-
address
119 adams drive, willesborough, ashford, kent, TN24 0FX
Bank
-
Legal Advisor
-
murray-smith consulting 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 murray-smith consulting limited.
murray-smith consulting 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 MURRAY-SMITH CONSULTING LIMITED. This can take several minutes, an email will notify you when this has completed.
murray-smith consulting limited Companies House Filings - See Documents
| date | description | view/download |
|---|
