m b build limited
m b build limited Company Information
Company Number
SC467240
Website
www.mpbuild.co.ukRegistered Address
216 west george street, glasgow, G2 2PQ
Industry
Other business support service activities n.e.c.
Telephone
01462450555
Next Accounts Due
June 2025
Group Structure
View All
Shareholders
mark brannigan 60%
michelle brannigan 40%
m b build limited Estimated Valuation
Pomanda estimates the enterprise value of M B BUILD LIMITED at £256.9k based on a Turnover of £461.1k and 0.56x industry multiple (adjusted for size and gross margin).
m b build limited Estimated Valuation
Pomanda estimates the enterprise value of M B BUILD LIMITED at £0 based on an EBITDA of £-13.8k and a 4.39x industry multiple (adjusted for size and gross margin).
m b build limited Estimated Valuation
Pomanda estimates the enterprise value of M B BUILD LIMITED at £846.6k based on Net Assets of £1.6m and 0.52x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
M B Build Limited Overview
M B Build Limited is a live company located in glasgow, G2 2PQ with a Companies House number of SC467240. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in January 2014, it's largest shareholder is mark brannigan with a 60% stake. M B Build Limited is a established, micro sized company, Pomanda has estimated its turnover at £461.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
M B Build Limited Health Check
Pomanda's financial health check has awarded M B Build Limited a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 4 areas for improvement. Company Health Check FAQs
2 Strong
3 Regular
4 Weak
Size
annual sales of £461.1k, make it smaller than the average company (£3.7m)
- M B Build Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of -10%, show it is growing at a slower rate (5.2%)
- M B Build Limited
5.2% - Industry AVG
Production
with a gross margin of 37.7%, this company has a comparable cost of product (37.7%)
- M B Build Limited
37.7% - Industry AVG
Profitability
an operating margin of -5.8% make it less profitable than the average company (6%)
- M B Build Limited
6% - Industry AVG
Employees
with 3 employees, this is below the industry average (23)
3 - M B Build Limited
23 - Industry AVG
Pay Structure
on an average salary of £47.7k, the company has an equivalent pay structure (£47.7k)
- M B Build Limited
£47.7k - Industry AVG
Efficiency
resulting in sales per employee of £153.7k, this is equally as efficient (£153.7k)
- M B Build Limited
£153.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- M B Build Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- M B Build Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- M B Build Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 307 weeks, this is more cash available to meet short term requirements (25 weeks)
307 weeks - M B Build Limited
25 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 17.2%, this is a lower level of debt than the average (61.3%)
17.2% - M B Build Limited
61.3% - Industry AVG
M B BUILD LIMITED financials
M B Build Limited's latest turnover from September 2023 is estimated at £461.1 thousand and the company has net assets of £1.6 million. According to their latest financial statements, M B Build Limited has 3 employees and maintains cash reserves of £1.9 million as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 41,856 | 28,783 | 35,103 | 40,791 | 37,645 | 14,673 | 18,005 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 41,856 | 28,783 | 35,103 | 40,791 | 37,645 | 14,673 | 18,005 | 0 | 0 |
| Stock & work in progress | 0 | 700,000 | 340,000 | 367,839 | 557,340 | 335,431 | 49,416 | 0 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 65,227 | 0 | 34,946 | 2,309 | 0 | 0 |
| Cash | 1,916,262 | 1,609,585 | 740,406 | 774,365 | 462,384 | 90,287 | 91,666 | 200 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 1,916,262 | 2,309,585 | 1,080,406 | 1,207,431 | 1,019,724 | 460,664 | 148,391 | 200 | 0 |
| total assets | 1,958,118 | 2,338,368 | 1,115,509 | 1,248,222 | 1,057,369 | 475,337 | 166,396 | 200 | 0 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 0 | 234,217 | 44,999 | 12,211 | 62,979 | 100,168 | 29,750 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 350 | 1,114 | 34,496 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 323,997 | 513,092 | 80,034 | 161,237 | 226,277 | 167,383 | 88,895 | 0 | 0 |
| total current liabilities | 323,997 | 747,309 | 125,033 | 173,798 | 290,370 | 267,551 | 118,645 | 0 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 1,743 | 10,518 | 18,521 | 26,523 | 26,700 | 0 | 0 | 0 | 0 |
| provisions | 10,464 | 5,469 | 6,400 | 6,400 | 6,400 | 2,494 | 3,601 | 0 | 0 |
| total long term liabilities | 12,207 | 15,987 | 24,921 | 32,923 | 33,100 | 2,494 | 3,601 | 0 | 0 |
| total liabilities | 336,204 | 763,296 | 149,954 | 206,721 | 323,470 | 270,045 | 122,246 | 0 | 0 |
| net assets | 1,621,914 | 1,575,072 | 965,555 | 1,041,501 | 733,899 | 205,292 | 44,150 | 200 | 0 |
| total shareholders funds | 1,621,914 | 1,575,072 | 965,555 | 1,041,501 | 733,899 | 205,292 | 44,150 | 200 | 0 |
| Sep 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Jan 2015 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 12,995 | 6,320 | 7,676 | 7,685 | 6,133 | 3,332 | 1,779 | ||
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Tax | |||||||||
| Stock | -700,000 | 360,000 | -27,839 | -189,501 | 221,909 | 286,015 | 49,416 | 0 | 0 |
| Debtors | 0 | 0 | -65,227 | 65,227 | -34,946 | 27,637 | 7,309 | 0 | 0 |
| Creditors | -234,217 | 189,218 | 32,788 | -50,768 | -37,189 | 70,418 | 29,750 | 0 | 0 |
| Accruals and Deferred Income | -189,095 | 433,058 | -81,203 | -65,040 | 58,894 | 78,488 | 88,895 | 0 | 0 |
| Deferred Taxes & Provisions | 4,995 | -931 | 0 | 0 | 3,906 | -1,107 | 3,601 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | -350 | -764 | -33,382 | 34,496 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | -8,775 | -8,003 | -8,002 | -177 | 26,700 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 306,677 | 869,179 | -33,959 | 311,981 | 372,097 | -1,379 | 91,466 | 200 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 306,677 | 869,179 | -33,959 | 311,981 | 372,097 | -1,379 | 91,466 | 200 | 0 |
m b build limited Credit Report and Business Information
M B Build Limited Competitor Analysis
Perform a competitor analysis for m b build limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other micro companies, companies in G 2 area or any other competitors across 12 key performance metrics.
m b build limited Ownership
M B BUILD LIMITED group structure
M B Build Limited has no subsidiary companies.
Ultimate parent company
M B BUILD LIMITED
SC467240
m b build limited directors
M B Build Limited currently has 2 directors. The longest serving directors include Mr Mark Brannigan (Jan 2014) and Mrs Michelle Brannigan (May 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Mark Brannigan | 63 years | Jan 2014 | - | Director | |
| Mrs Michelle Brannigan | 49 years | May 2016 | - | Director |
P&L
September 2023turnover
461.1k
-67%
operating profit
-26.8k
0%
gross margin
37.7%
-1.26%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
September 2023net assets
1.6m
+0.03%
total assets
2m
-0.16%
cash
1.9m
+0.19%
net assets
Total assets minus all liabilities
m b build limited company details
company number
SC467240
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
January 2014
age
10
incorporated
UK
accounts
Total Exemption Full
ultimate parent company
previous names
jbc contracts limited (August 2016)
last accounts submitted
September 2023
address
216 west george street, glasgow, G2 2PQ
accountant
GILLILAND & CO
auditor
-
m b build 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 did not find charges/mortgages relating to m b build limited.
m b build limited Companies House Filings - See Documents
| date | description | view/download |
|---|
