muirden 1 limited Company Information
Company Number
SC372838
Website
-Registered Address
muirden farm, turriff, aberdeenshire, AB53 4NH
Industry
Production of electricity
Telephone
01888569310
Next Accounts Due
September 2024
Group Structure
View All
Shareholders
culbirnie parks renewables (2016) ltd 100%
alfred john duncan 0%
muirden 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MUIRDEN 1 LIMITED at £129.4m based on a Turnover of £47m and 2.76x industry multiple (adjusted for size and gross margin).
muirden 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MUIRDEN 1 LIMITED at £35.6m based on an EBITDA of £4.5m and a 7.88x industry multiple (adjusted for size and gross margin).
muirden 1 limited Estimated Valuation
Pomanda estimates the enterprise value of MUIRDEN 1 LIMITED at £10.5m based on Net Assets of £8.2m and 1.29x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Muirden 1 Limited Overview
Muirden 1 Limited is a live company located in aberdeenshire, AB53 4NH with a Companies House number of SC372838. It operates in the production of electricity sector, SIC Code 35110. Founded in February 2010, it's largest shareholder is culbirnie parks renewables (2016) ltd with a 100% stake. Muirden 1 Limited is a established, large sized company, Pomanda has estimated its turnover at £47m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Muirden 1 Limited Health Check
Pomanda's financial health check has awarded Muirden 1 Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 4 areas for improvement. Company Health Check FAQs
![Health Check Image](/assets/images/big_heart.png)
![positive_score](/assets/images/scoreRate2.png)
6 Strong
![positive_score](/assets/images/scoreRate1.png)
1 Regular
![positive_score](/assets/images/scoreRate0.png)
4 Weak
![size](/assets/images/scoreRate2.png)
Size
annual sales of £47m, make it larger than the average company (£1.3m)
- Muirden 1 Limited
£1.3m - Industry AVG
![growth](/assets/images/scoreRate2.png)
Growth
3 year (CAGR) sales growth of 85%, show it is growing at a faster rate (4.9%)
- Muirden 1 Limited
4.9% - Industry AVG
![production](/assets/images/scoreRate0.png)
Production
with a gross margin of 46.8%, this company has a higher cost of product (70.6%)
- Muirden 1 Limited
70.6% - Industry AVG
![profitability](/assets/images/scoreRate0.png)
Profitability
an operating margin of 9.6% make it less profitable than the average company (45.6%)
- Muirden 1 Limited
45.6% - Industry AVG
![employees](/assets/images/scoreRate2.png)
Employees
with 45 employees, this is above the industry average (3)
- Muirden 1 Limited
3 - Industry AVG
![paystructure](/assets/images/scoreRate1.png)
Pay Structure
on an average salary of £71.2k, the company has an equivalent pay structure (£71.2k)
- Muirden 1 Limited
£71.2k - Industry AVG
![efficiency](/assets/images/scoreRate2.png)
Efficiency
resulting in sales per employee of £1m, this is more efficient (£313.7k)
- Muirden 1 Limited
£313.7k - Industry AVG
![debtordays](/assets/images/scoreRate0.png)
Debtor Days
it gets paid by customers after 50 days, this is later than average (16 days)
- Muirden 1 Limited
16 days - Industry AVG
![creditordays](/assets/images/scoreRate0.png)
Creditor Days
its suppliers are paid after 3 days, this is quicker than average (22 days)
- Muirden 1 Limited
22 days - Industry AVG
![stockdays](/assets/images/scoreRate-1.png)
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Muirden 1 Limited
- - Industry AVG
![cashbalance](/assets/images/scoreRate2.png)
Cash Balance
has cash to cover current liabilities for 100 weeks, this is more cash available to meet short term requirements (8 weeks)
100 weeks - Muirden 1 Limited
8 weeks - Industry AVG
![debtlevel](/assets/images/scoreRate2.png)
Debt Level
it has a ratio of liabilities to total assets of 11.4%, this is a lower level of debt than the average (94.5%)
11.4% - Muirden 1 Limited
94.5% - Industry AVG
MUIRDEN 1 LIMITED financials
![ms excel logo](/assets/images/ms_excel_logo.png)
Muirden 1 Limited's latest turnover from December 2022 is estimated at £47 million and the company has net assets of £8.2 million. According to their latest financial statements, we estimate that Muirden 1 Limited has 45 employees and maintains cash reserves of £523.1 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
Dec 2022 | Dec 2021 | Dec 2020 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover | |||||||||||||
Other Income Or Grants | |||||||||||||
Cost Of Sales | |||||||||||||
Gross Profit | |||||||||||||
Admin Expenses | |||||||||||||
Operating Profit | |||||||||||||
Interest Payable | |||||||||||||
Interest Receivable | |||||||||||||
Pre-Tax Profit | |||||||||||||
Tax | |||||||||||||
Profit After Tax | |||||||||||||
Dividends Paid | |||||||||||||
Retained Profit | |||||||||||||
Employee Costs | |||||||||||||
Number Of Employees | 1 | 1 | |||||||||||
EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2022 | Dec 2021 | Dec 2020 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tangible Assets | 0 | 0 | 0 | 1,228,128 | 0 | 0 | 4,388,096 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 2,205,717 | 2,357,016 | 1,072,696 | 0 | 1,812,501 | 3,474,608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,062,461 | 100 | 100 | 101 | 100 | 100 |
Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Fixed Assets | 2,205,717 | 2,357,016 | 1,072,696 | 1,228,128 | 1,812,501 | 3,474,608 | 4,388,096 | 5,062,461 | 100 | 100 | 101 | 100 | 100 |
Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Debtors | 6,512,592 | 2,836,716 | 2,815,841 | 2,585,581 | 2,139,657 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Cash | 523,101 | 173,060 | 8,159 | 0 | 8,214 | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total current assets | 7,035,693 | 3,009,776 | 2,824,000 | 2,585,581 | 2,147,871 | 377 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
total assets | 9,241,410 | 5,366,792 | 3,896,696 | 3,813,709 | 3,960,372 | 3,474,985 | 4,388,098 | 5,062,463 | 102 | 102 | 103 | 102 | 102 |
Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Trade Creditors | 271,979 | 63,690 | 63,683 | 63,683 | 68,669 | 1,279,090 | 2,353,290 | 5,248,290 | 63,683 | 63,683 | 63,684 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202,481 | 63,683 |
total current liabilities | 271,979 | 63,690 | 63,683 | 63,683 | 68,669 | 1,279,090 | 2,353,290 | 5,248,290 | 63,683 | 63,683 | 63,684 | 202,481 | 63,683 |
loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 3,720 | 0 | 0 | 0 | 0 | 0 | 0 |
other liabilities | 783,405 | 783,405 | 783,405 | 783,405 | 783,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
total long term liabilities | 783,405 | 783,405 | 783,405 | 783,405 | 783,405 | 0 | 3,720 | 0 | 0 | 0 | 0 | 0 | 0 |
total liabilities | 1,055,384 | 847,095 | 847,088 | 847,088 | 852,074 | 1,279,090 | 2,357,010 | 5,248,290 | 63,683 | 63,683 | 63,684 | 202,481 | 63,683 |
net assets | 8,186,026 | 4,519,697 | 3,049,608 | 2,966,621 | 3,108,298 | 2,195,895 | 2,031,088 | -185,827 | -63,581 | -63,581 | -63,581 | -202,379 | -63,581 |
total shareholders funds | 8,186,026 | 4,519,697 | 3,049,608 | 2,966,621 | 3,108,298 | 2,195,895 | 2,031,088 | -185,827 | -63,581 | -63,581 | -63,581 | -202,379 | -63,581 |
Dec 2022 | Dec 2021 | Dec 2020 | Apr 2020 | Apr 2019 | Apr 2018 | Apr 2017 | Apr 2016 | Apr 2015 | Apr 2014 | Apr 2013 | Apr 2012 | Apr 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||
Operating Profit | |||||||||||||
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Tax | |||||||||||||
Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debtors | 3,675,876 | 20,875 | 676,184 | 445,924 | 2,139,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Creditors | 208,289 | 7 | -4,986 | -4,986 | -1,210,421 | -1,074,200 | -2,895,000 | 5,184,607 | 0 | -1 | 63,684 | 0 | 0 |
Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | -3,720 | 3,720 | 0 | 0 | 0 | -202,481 | 138,798 | 63,683 |
Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash flow from operations | |||||||||||||
Investing Activities | |||||||||||||
capital expenditure | |||||||||||||
Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | -5,062,461 | 5,062,361 | 0 | -1 | 1 | 0 | 100 |
cash flow from investments | |||||||||||||
Financing Activities | |||||||||||||
Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
other long term liabilities | 0 | 0 | 0 | 0 | 783,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
share issue | |||||||||||||
interest | |||||||||||||
cash flow from financing | |||||||||||||
cash and cash equivalents | |||||||||||||
cash | 350,041 | 164,901 | -55 | -8,214 | 7,839 | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
change in cash | 350,041 | 164,901 | -55 | -8,214 | 7,839 | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
muirden 1 limited Credit Report and Business Information
Muirden 1 Limited Competitor Analysis
![competitor_analysis_table_img](/assets/images/competitor_analysis_table.png)
Perform a competitor analysis for muirden 1 limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other large companies, companies in AB53 area or any other competitors across 12 key performance metrics.
muirden 1 limited Ownership
MUIRDEN 1 LIMITED group structure
Muirden 1 Limited has no subsidiary companies.
Ultimate parent company
MUIRDEN 1 LIMITED
SC372838
muirden 1 limited directors
Muirden 1 Limited currently has 3 directors. The longest serving directors include Mr Alfred Duncan (Apr 2010) and Miss Rachael Duncan (Jun 2023).
officer | country | age | start | end | role |
---|---|---|---|---|---|
Mr Alfred Duncan | 81 years | Apr 2010 | - | Director | |
Miss Rachael Duncan | 32 years | Jun 2023 | - | Director | |
Mr David Green | United Kingdom | 57 years | Aug 2023 | - | Director |
P&L
December 2022turnover
47m
+156%
operating profit
4.5m
0%
gross margin
46.9%
+13.1%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2022net assets
8.2m
+0.81%
total assets
9.2m
+0.72%
cash
523.1k
+2.02%
net assets
Total assets minus all liabilities
muirden 1 limited company details
company number
SC372838
Type
Private limited with Share Capital
industry
35110 - Production of electricity
incorporation date
February 2010
age
14
incorporated
UK
accounts
Unaudited Abridged
ultimate parent company
previous names
mm&s (5582) limited (March 2010)
last accounts submitted
December 2022
address
muirden farm, turriff, aberdeenshire, AB53 4NH
accountant
-
auditor
-
muirden 1 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 found 2 charges/mortgages relating to muirden 1 limited. Currently there are 2 open charges and 0 have been satisfied in the past.
![charges](/assets/images/company_charges.png)
muirden 1 limited Companies House Filings - See Documents
date | description | view/download |
---|