
Company Number
SC120552
Next Accounts
Dec 2025
Shareholders
wave holdings limited
Group Structure
View All
Industry
Construction of commercial buildings
Registered Address
c/o brodies llp capital square, 58 morrison street, edinburgh, EH3 8BP
Website
http://awgproperty.co.ukPomanda estimates the enterprise value of MORRISON INTERNATIONAL LIMITED at £0 based on a Turnover of £0 and 0.31x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MORRISON INTERNATIONAL LIMITED at £0 based on an EBITDA of £0 and a 3.06x industry multiple (adjusted for size and gross margin).
Pomanda estimates the enterprise value of MORRISON INTERNATIONAL LIMITED at £0 based on Net Assets of £-347.5k and 1.5x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Morrison International Limited is a live company located in edinburgh, EH3 8BP with a Companies House number of SC120552. It operates in the construction of commercial buildings sector, SIC Code 41201. Founded in October 1989, it's largest shareholder is wave holdings limited with a 100% stake. Morrison International Limited is a mature, unknown sized company, Pomanda has estimated its turnover at £0 with unknown growth in recent years.
There is insufficient data available to calculate a health check for Morrison International Limited. Company Health Check FAQs
0 Strong
0 Regular
2 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Morrison International Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (32)
- Morrison International Limited
- - Industry AVG
Pay Structure
There is insufficient data available for this Key Performance Indicator!
- Morrison International Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- Morrison International Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Morrison International Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 10948.1%, this is a higher level of debt than the average (67.7%)
- - Morrison International Limited
- - Industry AVG
Morrison International Limited's latest turnover from March 2024 is 0 and the company has net assets of -£347.5 thousand. According to their latest financial statements, we estimate that Morrison International Limited has 1 employee and maintains cash reserves of 0 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 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||||
Other Income Or Grants | |||||||||||||||
Cost Of Sales | -70,000 | ||||||||||||||
Gross Profit | 70,000 | ||||||||||||||
Admin Expenses | 237,000 | 6,000 | |||||||||||||
Operating Profit | -218,000 | -237,000 | -6,000 | 70,000 | |||||||||||
Interest Payable | 9,915 | 3,000 | 2,000 | 1,000 | 2,000 | ||||||||||
Interest Receivable | |||||||||||||||
Pre-Tax Profit | -9,915 | -3,000 | -2,000 | -1,000 | -2,000 | -218,000 | 50,000 | -237,000 | -6,000 | 70,000 | |||||
Tax | 18,000 | -10,000 | -3,000 | -16,000 | 3,000 | -13,000 | -20,000 | ||||||||
Profit After Tax | -9,915 | -3,000 | -2,000 | -1,000 | -2,000 | -200,000 | 40,000 | -3,000 | -16,000 | -234,000 | -19,000 | 50,000 | |||
Dividends Paid | |||||||||||||||
Retained Profit | -9,915 | -3,000 | -2,000 | -1,000 | -2,000 | -200,000 | 40,000 | -3,000 | -16,000 | -234,000 | -19,000 | 50,000 | |||
Employee Costs | |||||||||||||||
Number Of Employees | |||||||||||||||
EBITDA* | -218,000 | -237,000 | -6,000 | 70,000 |
* 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 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | |||||||||||||||
Intangible Assets | |||||||||||||||
Investments & Other | 5,000 | 5,000 | 5,000 | ||||||||||||
Debtors (Due After 1 year) | |||||||||||||||
Total Fixed Assets | 5,000 | 5,000 | 5,000 | ||||||||||||
Stock & work in progress | |||||||||||||||
Trade Debtors | |||||||||||||||
Group Debtors | 29,000 | 6,000 | 144,000 | 367,000 | 280,000 | ||||||||||
Misc Debtors | 3,203 | 257 | 3,000 | 4,000 | 22,000 | 41,000 | 6,000 | ||||||||
Cash | 2,000 | 2,000 | 12,000 | 14,000 | 13,000 | 96,000 | 35,000 | 60,000 | |||||||
misc current assets | 2,000 | ||||||||||||||
total current assets | 3,203 | 257 | 2,000 | 2,000 | 12,000 | 14,000 | 47,000 | 106,000 | 201,000 | 468,000 | 286,000 | ||||
total assets | 3,203 | 257 | 2,000 | 2,000 | 12,000 | 14,000 | 47,000 | 106,000 | 206,000 | 473,000 | 291,000 | ||||
Bank overdraft | 185,000 | 184,000 | 181,000 | 175,000 | 4,000 | ||||||||||
Bank loan | |||||||||||||||
Trade Creditors | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 66,000 | 66,000 | 125,000 | 240,000 | 276,000 | 65,000 |
Group/Directors Accounts | 149,716 | 149,716 | 150,000 | 149,000 | 151,000 | 152,000 | 20,000 | 20,000 | 20,000 | 19,000 | 19,000 | 18,000 | 18,000 | 17,000 | 36,000 |
other short term finances | 197,952 | 188,294 | |||||||||||||
hp & lease commitments | |||||||||||||||
other current liabilities | 3,000 | 21,000 | 21,000 | 31,000 | 11,000 | 28,000 | 29,000 | 30,000 | 13,000 | ||||||
total current liabilities | 350,668 | 341,010 | 338,000 | 336,000 | 335,000 | 333,000 | 44,000 | 44,000 | 54,000 | 96,000 | 113,000 | 172,000 | 288,000 | 306,000 | 105,000 |
loans | |||||||||||||||
hp & lease commitments | |||||||||||||||
Accruals and Deferred Income | |||||||||||||||
other liabilities | |||||||||||||||
provisions | 91,000 | 91,000 | 91,000 | 91,000 | 110,000 | 110,000 | 110,000 | 125,000 | 125,000 | ||||||
total long term liabilities | 91,000 | 91,000 | 91,000 | 91,000 | 110,000 | 110,000 | 110,000 | 125,000 | 125,000 | ||||||
total liabilities | 350,668 | 341,010 | 338,000 | 336,000 | 335,000 | 333,000 | 135,000 | 135,000 | 145,000 | 187,000 | 223,000 | 282,000 | 398,000 | 431,000 | 230,000 |
net assets | -347,465 | -340,753 | -338,000 | -336,000 | -335,000 | -333,000 | -133,000 | -133,000 | -133,000 | -173,000 | -176,000 | -176,000 | -192,000 | 42,000 | 61,000 |
total shareholders funds | -347,465 | -340,753 | -338,000 | -336,000 | -335,000 | -333,000 | -133,000 | -133,000 | -133,000 | -173,000 | -176,000 | -176,000 | -192,000 | 42,000 | 61,000 |
Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||
Operating Profit | -218,000 | -237,000 | -6,000 | 70,000 | |||||||||||
Depreciation | |||||||||||||||
Amortisation | |||||||||||||||
Tax | 18,000 | -10,000 | -3,000 | -16,000 | 3,000 | -13,000 | -20,000 | ||||||||
Stock | |||||||||||||||
Debtors | 2,946 | 257 | -32,000 | 22,000 | -156,000 | -242,000 | 122,000 | 286,000 | |||||||
Creditors | -63,000 | -59,000 | -115,000 | -36,000 | 211,000 | 65,000 | |||||||||
Accruals and Deferred Income | -3,000 | -18,000 | -10,000 | 20,000 | -17,000 | -1,000 | -1,000 | 17,000 | 13,000 | ||||||
Deferred Taxes & Provisions | -91,000 | -19,000 | -15,000 | 125,000 | |||||||||||
Cash flow from operations | -2,946 | -257 | -3,000 | -309,000 | -10,000 | -53,000 | -7,000 | -82,000 | 24,000 | -26,000 | 83,000 | -46,000 | |||
Investing Activities | |||||||||||||||
capital expenditure | |||||||||||||||
Change in Investments | -5,000 | 5,000 | |||||||||||||
cash flow from investments | |||||||||||||||
Financing Activities | |||||||||||||||
Bank loans | |||||||||||||||
Group/Directors Accounts | -284 | 1,000 | -2,000 | -1,000 | 132,000 | 1,000 | 1,000 | 1,000 | -19,000 | 36,000 | |||||
Other Short Term Loans | 9,658 | 188,294 | |||||||||||||
Long term loans | |||||||||||||||
Hire Purchase and Lease Commitments | |||||||||||||||
other long term liabilities | |||||||||||||||
share issue | |||||||||||||||
interest | -9,915 | -3,000 | -2,000 | -1,000 | -2,000 | ||||||||||
cash flow from financing | 2,946 | 185,257 | -1,000 | -3,000 | -3,000 | 132,000 | 1,000 | 6,000 | 1,000 | 32,000 | 1,000 | -19,000 | 47,000 | ||
cash and cash equivalents | |||||||||||||||
cash | -2,000 | -10,000 | -2,000 | 1,000 | -83,000 | 61,000 | -25,000 | 60,000 | |||||||
overdraft | -185,000 | 1,000 | 3,000 | 6,000 | 175,000 | -4,000 | 4,000 | ||||||||
change in cash | 185,000 | -1,000 | -3,000 | -6,000 | -177,000 | -10,000 | -2,000 | 1,000 | -83,000 | 61,000 | -25,000 | 64,000 | -4,000 |
Perform a competitor analysis for morrison international limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other mature companies, companies in EH3 area or any other competitors across 12 key performance metrics.
MORRISON INTERNATIONAL LIMITED group structure
Morrison International Limited has no subsidiary companies.
Ultimate parent company
ANGLIAN WATER GROUP LTD
#0057761
2 parents
MORRISON INTERNATIONAL LIMITED
SC120552
Morrison International Limited currently has 3 directors. The longest serving directors include Jonathan Forster (Oct 2006) and Mrs Claire Russell (Jul 2016).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Jonathan Forster | United Kingdom | 57 years | Oct 2006 | - | Director |
Mrs Claire Russell | 60 years | Jul 2016 | - | Director | |
Mr Wayne Young | United Kingdom | 49 years | Feb 2021 | - | Director |
P&L
March 2024turnover
0
0%
operating profit
0
0%
gross margin
0%
0%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
-347.5k
+0.02%
total assets
3.2k
+11.46%
cash
0
0%
net assets
Total assets minus all liabilities
company number
SC120552
Type
Private limited with Share Capital
industry
41201 - Construction of commercial buildings
incorporation date
October 1989
age
36
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
March 2024
previous names
morrison international construction limited (June 2000)
morrison international limited (May 1997)
accountant
-
auditor
-
address
c/o brodies llp capital square, 58 morrison street, edinburgh, EH3 8BP
Bank
-
Legal Advisor
-
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 morrison international limited. Currently there are 0 open charges and 2 have been satisfied in the past.
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 MORRISON INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
date | description | view/download |
---|