Pomanda estimates the enterprise value of OISIN MURPHY RACING LIMITED at £247.7k based on a Turnover of £624.9k and 0.4x industry multiple (adjusted for size and gross margin).
oisin murphy racing limitedEstimated Valuation
£246.2k
Pomanda estimates the enterprise value of OISIN MURPHY RACING LIMITED at £246.2k based on an EBITDA of £143.6k and a 1.71x industry multiple (adjusted for size and gross margin).
oisin murphy racing limitedEstimated Valuation
£1.7m
Pomanda estimates the enterprise value of OISIN MURPHY RACING LIMITED at £1.7m based on Net Assets of £884.6k and 1.89x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Oisin Murphy Racing LimitedOverview
Oisin Murphy Racing Limited is a live company located in abingdon, OX13 5HR with a Companies House number of 09555548. It operates in the activities of racehorse owners sector, SIC Code 93191. Founded in April 2015, it's largest shareholder is
oisin domhnaill murphy
with a 100% stake. Oisin Murphy Racing Limited is a established,
small sized company, Pomanda has estimated its turnover at
£624.9k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Oisin Murphy Racing Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 9 measures and has 0 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
9 Strong
3 Regular
0 Weak
Size
annual sales of £624.9k, make it larger than the average company (£435.8k)
£624.9k - Oisin Murphy Racing Limited
£435.8k - Industry AVG
Growth
3 year (CAGR) sales growth of 89%, show it is growing at a faster rate (-0.8%)
89% - Oisin Murphy Racing Limited
-0.8% - Industry AVG
Production
with a gross margin of -5.2%, this company has a comparable cost of product (-5.2%)
-5.2% - Oisin Murphy Racing Limited
-5.2% - Industry AVG
Profitability
an operating margin of 22.4% make it more profitable than the average company (-5.2%)
22.4% - Oisin Murphy Racing Limited
-5.2% - Industry AVG
Employees
with 1 employees, this is similar to the industry average (1)
1 - Oisin Murphy Racing Limited
1 - Industry AVG
Pay Structure
on an average salary of £5.3k, the company has an equivalent pay structure (£5.3k)
£5.3k - Oisin Murphy Racing Limited
£5.3k - Industry AVG
Efficiency
resulting in sales per employee of £624.9k, this is more efficient (£435.8k)
£624.9k - Oisin Murphy Racing Limited
£435.8k - Industry AVG
Debtor Days
it gets paid by customers after 16 days, this is earlier than average (42 days)
16 days - Oisin Murphy Racing Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 5 days, this is slower than average (3 days)
5 days - Oisin Murphy Racing Limited
3 days - Industry AVG
Stock Days
it holds stock equivalent to 42 days, this is less than average (325 days)
42 days - Oisin Murphy Racing Limited
325 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 69 weeks, this is more cash available to meet short term requirements (32 weeks)
69 weeks - Oisin Murphy Racing Limited
32 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 12.1%, this is a lower level of debt than the average (183.5%)
12.1% - Oisin Murphy Racing Limited
183.5% - Industry AVG
OISIN MURPHY RACING LIMITED financials
EXPORT
Oisin Murphy Racing Limited's latest turnover from March 2024 is estimated at £624.9 thousand and the company has net assets of £884.6 thousand. According to their latest financial statements, Oisin Murphy Racing Limited has 1 employee and maintains cash reserves of £164.5 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Turnover
624,923
519,097
111,282
92,281
152,839
2,003,952
150,069
206,144
Other Income Or Grants
Cost Of Sales
657,690
613,307
294,325
35,994
149,225
4,303,909
213,659
136,165
Gross Profit
-32,768
-94,211
-183,043
56,287
3,614
-2,299,957
-63,590
69,979
Admin Expenses
-172,930
50,831
118,851
664,575
-1,295,957
-3,053,825
-209,278
11,597
Operating Profit
140,162
-145,042
-301,894
-608,288
1,299,571
753,868
145,688
58,382
Interest Payable
Interest Receivable
5,510
1,348
296
120
90
393
338
38
Pre-Tax Profit
145,672
-143,694
-301,598
-608,168
1,299,660
754,260
146,026
58,420
Tax
-36,418
-246,935
-143,309
-27,745
-11,684
Profit After Tax
109,254
-143,694
-301,598
-608,168
1,052,725
610,951
118,281
46,736
Dividends Paid
Retained Profit
109,254
-143,694
-301,598
-608,168
1,052,725
610,951
118,281
46,736
Employee Costs
5,322
5,878
8,888
5,689
3,470
3,180
4,458
4,439
Number Of Employees
1
1
1
1
1
1
1
1
EBITDA*
143,559
-142,234
-299,086
-608,288
1,299,571
753,868
145,688
58,382
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Tangible Assets
16,534
8,216
11,025
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
16,534
8,216
11,025
Stock & work in progress
76,763
82,593
135,593
136,888
155,068
68,324
Trade Debtors
27,696
1,800
34,200
900
919,572
43,461
51,251
Group Debtors
Misc Debtors
721,383
687,115
879,795
1,065,704
1,777,302
4,690
1,327
100
Cash
164,456
45,438
17,989
61,053
179,587
104,767
30,470
misc current assets
total current assets
990,298
815,146
1,035,177
1,297,845
2,112,857
919,572
221,242
83,048
100
total assets
1,006,832
823,362
1,046,202
1,297,845
2,112,857
919,572
221,242
83,048
100
Bank overdraft
Bank loan
Trade Creditors
10,326
8,598
6,611
8,339
63,789
143,604
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
111,919
39,431
120,564
68,881
220,275
56,125
36,212
total current liabilities
122,245
48,029
127,175
77,220
284,064
143,604
56,125
36,212
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities
122,245
48,029
127,175
77,220
284,064
143,604
56,125
36,212
net assets
884,587
775,333
919,027
1,220,625
1,828,793
775,968
165,117
46,836
100
total shareholders funds
884,587
775,333
919,027
1,220,625
1,828,793
775,968
165,117
46,836
100
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Operating Activities
Operating Profit
140,162
-145,042
-301,894
-608,288
1,299,571
753,868
145,688
58,382
Depreciation
3,397
2,808
2,808
Amortisation
Tax
-36,418
-246,935
-143,309
-27,745
-11,684
Stock
-5,830
-53,000
-1,295
-18,180
155,068
-68,324
68,324
Debtors
61,964
-194,480
-218,309
-678,298
858,630
871,421
-4,427
52,478
100
Creditors
1,728
1,987
-1,728
-55,450
-79,815
143,604
Accruals and Deferred Income
72,488
-81,133
51,683
-151,394
220,275
-56,125
19,913
36,212
Deferred Taxes & Provisions
Cash flow from operations
125,223
26,100
-29,527
-118,654
179,398
-105,059
73,959
30,432
-100
Investing Activities
capital expenditure
-11,715
1
-13,833
Change in Investments
cash flow from investments
-11,715
1
-13,833
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
-100
100
interest
5,510
1,348
296
120
90
393
338
38
cash flow from financing
5,510
1,348
296
120
190
293
338
38
100
cash and cash equivalents
cash
119,018
27,449
-43,064
-118,534
179,587
-104,767
74,297
30,470
overdraft
change in cash
119,018
27,449
-43,064
-118,534
179,587
-104,767
74,297
30,470
oisin murphy racing 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 oisin murphy racing limited. Get real-time insights into oisin murphy racing limited's credit score, group structure and payment trends.
Perform a competitor analysis for oisin murphy racing limited by selecting its closest rivals, whether from the ARTS, ENTERTAINMENT AND RECREATION sector, other small companies, companies in OX13 area or any other competitors across 12 key performance metrics.
oisin murphy racing limited Ownership
OISIN MURPHY RACING LIMITED group structure
Oisin Murphy Racing Limited has no subsidiary companies.
Ultimate parent company
OISIN MURPHY RACING LIMITED
09555548
OISIN MURPHY RACING LIMITED Shareholders
The sole shareholder of Oisin Murphy Racing Limited is Oisin Domhnaill Murphy.
oisin domhnaill murphy
100%
oisin murphy racing limited directors
Oisin Murphy Racing Limited currently has 1 director, Mr Oisin Murphy serving since Apr 2015.
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 oisin murphy racing limited.
oisin murphy racing 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 OISIN MURPHY RACING LIMITED. This can take several minutes, an email will notify you when this has completed.
oisin murphy racing limitedCompanies House Filings - See Documents
