Pomanda estimates the enterprise value of MURRAY SMITH & SONS LIMITED at £0 based on a Turnover of £0 and 0.26x industry multiple (adjusted for size and gross margin).
murray smith & sons limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MURRAY SMITH & SONS LIMITED at £0 based on an EBITDA of £-1.9k and a 3.84x industry multiple (adjusted for size and gross margin).
murray smith & sons limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of MURRAY SMITH & SONS LIMITED at £0 based on Net Assets of £-312.6k and 2.79x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Murray Smith & Sons LimitedOverview
Murray Smith & Sons Limited is a dissolved company that was located in dundee, DD2 5QN with a Companies House number of SC358952. It operated in the maintenance and repair of motor vehicles sector, SIC Code 45200. Founded in May 2009, it's largest shareholder was
fiona smith
with a 50% stake. The last turnover for Murray Smith & Sons Limited was estimated at £0.
Pomanda's financial health check has awarded Murray Smith & Sons Limited a 0.5 rating. We use a traffic light system to show it exceeds the industry average on 0 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating0.5out of 5
0 Strong
1 Regular
4 Weak
Size
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Growth
3 year (CAGR) sales growth of -100%, show it is growing at a slower rate (3.2%)
- - Murray Smith & Sons Limited
- - Industry AVG
Production
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Profitability
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Employees
with 1 employees, this is below the industry average (8)
- - Murray Smith & Sons Limited
- - Industry AVG
Pay Structure
on an average salary of £27.2k, the company has an equivalent pay structure (£27.2k)
- - Murray Smith & Sons Limited
- - Industry AVG
Efficiency
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Murray Smith & Sons Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 0 weeks, this is less cash available to meet short term requirements (15 weeks)
- - Murray Smith & Sons Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 1127.5%, this is a higher level of debt than the average (70.6%)
- - Murray Smith & Sons Limited
- - Industry AVG
MURRAY SMITH & SONS LIMITED financials
EXPORT
Murray Smith & Sons Limited's latest turnover from May 2022 is 0 and the company has net assets of -£312.6 thousand. According to their latest financial statements, Murray Smith & Sons Limited has 1 employee and maintains cash reserves of £7 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Turnover
20,080
358,066
341,202
261,596
287,617
246,376
211,530
302,865
320,836
201,047
26,596
Other Income Or Grants
Cost Of Sales
13,032
183,308
159,599
88,161
123,730
71,409
85,533
143,733
161,713
125,729
13,605
Gross Profit
7,048
174,758
181,603
173,435
163,887
174,967
125,997
159,132
159,123
75,318
12,991
Admin Expenses
1,890
8,319
76,763
258,445
257,429
190,430
191,718
159,246
139,641
167,068
105,521
54,598
6,526
Operating Profit
-1,890
-8,319
-69,715
-83,687
-75,826
-16,995
-27,831
15,721
-13,644
-7,936
53,602
20,720
6,465
Interest Payable
1,386
961
60
Interest Receivable
Pre-Tax Profit
-3,628
-15,917
-81,539
-89,761
-76,875
-17,976
-28,844
12,089
-13,714
-7,844
43,122
15,370
4,668
Tax
-2,322
Profit After Tax
-3,628
-15,917
-81,539
-89,761
-76,875
-17,976
-28,844
12,089
-13,714
-7,844
40,800
15,370
4,668
Dividends Paid
20,000
20,000
9,550
Retained Profit
-3,628
-15,917
-81,539
-89,761
-76,875
-17,976
-28,844
-7,911
-13,714
-7,844
20,800
5,820
4,668
Employee Costs
27,236
25,434
55,133
173,259
168,860
137,035
133,050
79,631
53,388
106,671
72,035
26,385
2,830
Number Of Employees
1
1
2
6
6
5
5
3
2
4
4
3
1
EBITDA*
-1,890
-8,319
-62,861
-31,277
-5,541
19,283
10,758
47,154
11,679
22,429
68,957
32,844
10,228
* Earnings Before Interest, Tax, Depreciation and Amortisation
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Tangible Assets
30,418
30,418
30,418
159,600
214,422
112,841
120,776
100,546
81,997
96,401
51,553
39,174
14,552
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
30,418
30,418
30,418
159,600
214,422
112,841
120,776
100,546
81,997
96,401
51,553
39,174
14,552
Stock & work in progress
7,000
12,000
14,700
14,700
14,600
14,500
15,000
18,000
2,234
2,144
Trade Debtors
2,760
2,760
37,304
25,014
21,177
23,246
7,691
16,761
28,072
1,637
4,766
Group Debtors
Misc Debtors
626
Cash
7
7
7
8,264
23
781
12,315
4,150
547
16,885
19,945
12,942
7,299
misc current assets
total current assets
7
7
2,767
18,024
49,327
40,495
48,192
41,996
22,738
48,646
66,643
16,813
14,209
total assets
30,425
30,425
33,185
177,624
263,749
153,336
168,968
142,542
104,735
145,047
118,196
55,987
28,761
Bank overdraft
24,692
24,964
24,988
23,209
17,220
15,115
16,803
15,643
3,489
Bank loan
Trade Creditors
11,044
12,704
25,699
25,699
15,203
5,694
7,352
4,710
3,530
3,099
Group/Directors Accounts
211,294
204,734
146,574
98,322
91,319
62,470
35,578
48,246
53,807
39,846
21,546
other short term finances
hp & lease commitments
46,506
47,506
27,060
40,000
57,942
21,726
21,691
20,445
16,389
16,389
8,019
other current liabilities
49,510
49,510
49,360
41,502
22,336
9,307
5,015
8,301
10,316
11,777
24,982
5,553
2,447
total current liabilities
343,046
339,418
127,107
130,410
259,275
150,164
142,180
111,569
69,302
79,511
86,808
45,399
23,993
loans
199,154
140,449
hp & lease commitments
118,302
126,250
48,073
53,713
29,054
25,603
41,992
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
199,154
258,751
126,250
48,073
53,713
29,054
25,603
41,992
total liabilities
343,046
339,418
326,261
389,161
385,525
198,237
195,893
140,623
94,905
121,503
86,808
45,399
23,993
net assets
-312,621
-308,993
-293,076
-211,537
-121,776
-44,901
-26,925
1,919
9,830
23,544
31,388
10,588
4,768
total shareholders funds
-312,621
-308,993
-293,076
-211,537
-121,776
-44,901
-26,925
1,919
9,830
23,544
31,388
10,588
4,768
May 2022
May 2021
May 2020
May 2019
May 2018
May 2017
May 2016
May 2015
May 2014
May 2013
May 2012
May 2011
May 2010
Operating Activities
Operating Profit
-1,890
-8,319
-69,715
-83,687
-75,826
-16,995
-27,831
15,721
-13,644
-7,936
53,602
20,720
6,465
Depreciation
6,854
52,410
70,285
36,278
38,589
31,433
25,323
30,365
15,355
12,124
3,763
Amortisation
Tax
-2,322
Stock
-7,000
-5,000
-2,700
100
100
-500
-3,000
15,766
90
2,144
Debtors
-2,760
-34,544
12,290
3,837
-2,069
15,555
-9,070
-11,937
27,061
-3,129
4,766
Creditors
-1,660
-12,995
10,496
9,509
-1,658
2,642
1,180
431
3,099
Accruals and Deferred Income
150
7,858
19,166
13,029
4,292
-3,286
-2,015
-1,461
-13,205
19,429
3,106
2,447
Deferred Taxes & Provisions
Cash flow from operations
-3,550
-18,404
-48,003
37,929
7,407
18,080
12,083
30,664
20,219
27,260
43,237
38,989
5,765
Investing Activities
capital expenditure
122,328
2,412
-171,866
-28,343
-58,819
-49,982
-10,919
-75,213
-27,734
-36,746
-18,315
Change in Investments
cash flow from investments
122,328
2,412
-171,866
-28,343
-58,819
-49,982
-10,919
-75,213
-27,734
-36,746
-18,315
Financing Activities
Bank loans
Group/Directors Accounts
6,560
204,734
-146,574
48,252
7,003
28,849
26,892
-12,668
-5,561
13,961
18,300
21,546
Other Short Term Loans
Long term loans
-199,154
58,705
140,449
Hire Purchase and Lease Commitments
-1,000
20,446
-131,242
-25,890
114,393
-5,605
25,905
7,507
-16,389
50,362
8,019
other long term liabilities
share issue
100
interest
-1,386
-961
-60
cash flow from financing
5,560
26,026
-72,537
-32,015
162,645
1,398
54,754
34,399
-29,057
44,801
20,594
17,339
21,586
cash and cash equivalents
cash
-8,257
8,241
-758
-11,534
8,165
3,603
-16,338
-3,060
7,003
5,643
7,299
overdraft
-272
-24
1,779
5,989
2,105
-1,688
1,160
12,154
3,489
change in cash
272
24
-10,036
2,252
-2,863
-9,846
7,005
-8,551
-19,827
-3,060
7,003
5,643
7,299
murray smith & sons 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 murray smith & sons limited. Get real-time insights into murray smith & sons limited's credit score, group structure and payment trends.
Perform a competitor analysis for murray smith & sons limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other undefined companies, companies in DD2 area or any other competitors across 12 key performance metrics.
murray smith & sons limited Ownership
MURRAY SMITH & SONS LIMITED group structure
Murray Smith & Sons Limited has no subsidiary companies.
Ultimate parent company
MURRAY SMITH & SONS LIMITED
SC358952
MURRAY SMITH & SONS LIMITED Shareholders
The largest shareholders in Murray Smith & Sons Limited include Fiona Smith and Murray Smith.
fiona smith
50%
murray smith
50%
murray smith & sons limited directors
Murray Smith & Sons Limited currently has 1 director, Mr Murray Smith serving since May 2009.
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 & sons limited.
murray smith & sons 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 & SONS LIMITED. This can take several minutes, an email will notify you when this has completed.
murray smith & sons limitedCompanies House Filings - See Documents
