gowran house 56 broad street, chipping sodbury, bristol, BS37 6AG
Website
-
morrish & wilson ltdEstimated Valuation
£409.6k
Pomanda estimates the enterprise value of MORRISH & WILSON LTD at £409.6k based on a Turnover of £835.3k and 0.49x industry multiple (adjusted for size and gross margin).
morrish & wilson ltdEstimated Valuation
£369.3k
Pomanda estimates the enterprise value of MORRISH & WILSON LTD at £369.3k based on an EBITDA of £98.7k and a 3.74x industry multiple (adjusted for size and gross margin).
morrish & wilson ltdEstimated Valuation
£53.2k
Pomanda estimates the enterprise value of MORRISH & WILSON LTD at £53.2k based on Net Assets of £38.4k and 1.39x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Morrish & Wilson LtdOverview
Morrish & Wilson Ltd is a live company located in bristol, BS37 6AG with a Companies House number of 13132764. It operates in the development of building projects sector, SIC Code 41100. Founded in January 2021, it's largest shareholder is
jonathan david wilson
with a 50% stake. Morrish & Wilson Ltd is a startup,
small sized company, Pomanda has estimated its turnover at
£835.3k with
unknown
growth in recent years.
Pomanda's financial health check has awarded Morrish & Wilson Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
2 Strong
3 Regular
3 Weak
Size
annual sales of £835.3k, make it smaller than the average company (£2.3m)
£835.3k - Morrish & Wilson Ltd
£2.3m - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- - Morrish & Wilson Ltd
- - Industry AVG
Production
with a gross margin of 26.2%, this company has a comparable cost of product (26.2%)
26.2% - Morrish & Wilson Ltd
26.2% - Industry AVG
Profitability
an operating margin of 11.8% make it more profitable than the average company (7.5%)
11.8% - Morrish & Wilson Ltd
7.5% - Industry AVG
Employees
with 3 employees, this is below the industry average (6)
3 - Morrish & Wilson Ltd
6 - Industry AVG
Pay Structure
on an average salary of £48.3k, the company has an equivalent pay structure (£48.3k)
£48.3k - Morrish & Wilson Ltd
£48.3k - Industry AVG
Efficiency
resulting in sales per employee of £278.4k, this is equally as efficient (£278.4k)
£278.4k - Morrish & Wilson Ltd
£278.4k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Morrish & Wilson Ltd
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Morrish & Wilson Ltd
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Morrish & Wilson Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 262 weeks, this is more cash available to meet short term requirements (11 weeks)
262 weeks - Morrish & Wilson Ltd
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 94.3%, this is a higher level of debt than the average (73.8%)
94.3% - Morrish & Wilson Ltd
73.8% - Industry AVG
MORRISH & WILSON LTD financials
EXPORT
Morrish & Wilson Ltd's latest turnover from March 2024 is estimated at £835.3 thousand and the company has net assets of £38.4 thousand. According to their latest financial statements, Morrish & Wilson Ltd has 3 employees and maintains cash reserves of £25.7 thousand as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Jan 2022
Turnover
835,333
813,549
Other Income Or Grants
Cost Of Sales
616,188
603,081
Gross Profit
219,145
210,467
Admin Expenses
120,398
156,706
Operating Profit
98,747
53,761
Interest Payable
71,713
33,109
Interest Receivable
1,214
439
Pre-Tax Profit
28,248
21,091
Tax
-7,062
-4,007
Profit After Tax
21,186
17,084
Dividends Paid
Retained Profit
21,186
17,084
Employee Costs
144,828
137,840
Number Of Employees
3
3
EBITDA*
98,747
53,761
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Jan 2022
Tangible Assets
646,650
646,650
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
646,650
646,650
Stock & work in progress
Trade Debtors
Group Debtors
Misc Debtors
Cash
25,676
20,576
100
misc current assets
total current assets
25,676
20,576
100
total assets
672,326
667,226
100
Bank overdraft
Bank loan
Trade Creditors
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
5,087
4,007
total current liabilities
5,087
4,007
loans
628,869
646,035
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
628,869
646,035
total liabilities
633,956
650,042
net assets
38,370
17,184
100
total shareholders funds
38,370
17,184
100
Mar 2024
Mar 2023
Jan 2022
Operating Activities
Operating Profit
98,747
53,761
Depreciation
Amortisation
Tax
-7,062
-4,007
Stock
Debtors
Creditors
Accruals and Deferred Income
1,080
4,007
Deferred Taxes & Provisions
Cash flow from operations
92,765
53,761
Investing Activities
capital expenditure
-646,650
Change in Investments
cash flow from investments
-646,650
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
-17,166
646,035
Hire Purchase and Lease Commitments
other long term liabilities
share issue
100
interest
-70,499
-32,670
cash flow from financing
-87,665
613,365
100
cash and cash equivalents
cash
5,100
20,476
100
overdraft
change in cash
5,100
20,476
100
morrish & wilson ltd 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 morrish & wilson ltd. Get real-time insights into morrish & wilson ltd's credit score, group structure and payment trends.
Perform a competitor analysis for morrish & wilson ltd by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in BS37 area or any other competitors across 12 key performance metrics.
morrish & wilson ltd Ownership
MORRISH & WILSON LTD group structure
Morrish & Wilson Ltd has no subsidiary companies.
Ultimate parent company
MORRISH & WILSON LTD
13132764
MORRISH & WILSON LTD Shareholders
The largest shareholders in Morrish & Wilson Ltd include Jonathan David Wilson and Alan Ronald Morrish.
jonathan david wilson
50%
alan ronald morrish
25%
nicola louise morrish
25%
morrish & wilson ltd directors
Morrish & Wilson Ltd currently has 3 directors.
The longest serving directors include
Mr Jonathan Wilson (Jan 2021) and
Mr Alan Morrish (Jan 2021).
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024
net assets
38.4k
+1.23%
total assets
672.3k
+0.01%
cash
25.7k
+0.25%
net assets
Total assets minus all liabilities
Similar Companies
Similar companies unavailable for this selection
morrish & wilson ltd company details
company number
13132764
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
January 2021
age
4
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
gowran house 56 broad street, chipping sodbury, bristol, BS37 6AG
Bank
-
Legal Advisor
-
morrish & wilson ltd 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 found 2 charges/mortgages relating to morrish & wilson ltd. Currently there are 2 open charges and 0 have been satisfied in the past.
morrish & wilson ltd 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 MORRISH & WILSON LTD. This can take several minutes, an email will notify you when this has completed.
morrish & wilson ltdCompanies House Filings - See Documents
