murray estates (kellerstain) limited

Live EstablishedMicro

murray estates (kellerstain) limited Company Information

Share MURRAY ESTATES (KELLERSTAIN) LIMITED

Company Number

SC520696

Directors

David Murray

David Murray

View All

Shareholders

murray estates limited

Group Structure

View All

Industry

Buying and selling of own real estate

 

Registered Address

25 rutland street, edinburgh, EH1 2AE

murray estates (kellerstain) limited Estimated Valuation

£945.7k

Pomanda estimates the enterprise value of MURRAY ESTATES (KELLERSTAIN) LIMITED at £945.7k based on a Turnover of £455k and 2.08x industry multiple (adjusted for size and gross margin).

murray estates (kellerstain) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of MURRAY ESTATES (KELLERSTAIN) LIMITED at £0 based on an EBITDA of £-11.3k and a 4.4x industry multiple (adjusted for size and gross margin).

murray estates (kellerstain) limited Estimated Valuation

£0

Pomanda estimates the enterprise value of MURRAY ESTATES (KELLERSTAIN) LIMITED at £0 based on Net Assets of £-60.5k and 1.6x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Murray Estates (kellerstain) Limited Overview

Murray Estates (kellerstain) Limited is a live company located in edinburgh, EH1 2AE with a Companies House number of SC520696. It operates in the buying and selling of own real estate sector, SIC Code 68100. Founded in November 2015, it's largest shareholder is murray estates limited with a 100% stake. Murray Estates (kellerstain) Limited is a established, micro sized company, Pomanda has estimated its turnover at £455k with unknown growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Murray Estates (kellerstain) Limited Health Check

Pomanda's financial health check has awarded Murray Estates (Kellerstain) Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating2out of 5
positive_score

2 Strong

positive_score

1 Regular

positive_score

6 Weak

size

Size

annual sales of £455k, make it smaller than the average company (£830.5k)

£455k - Murray Estates (kellerstain) Limited

£830.5k - Industry AVG

growth

Growth

There is insufficient data available for this Key Performance Indicator!

- - Murray Estates (kellerstain) Limited

- - Industry AVG

production

Production

with a gross margin of 27.4%, this company has a higher cost of product (71.1%)

27.4% - Murray Estates (kellerstain) Limited

71.1% - Industry AVG

profitability

Profitability

an operating margin of -2.5% make it less profitable than the average company (28.9%)

-2.5% - Murray Estates (kellerstain) Limited

28.9% - Industry AVG

employees

Employees

with 1 employees, this is below the industry average (4)

1 - Murray Estates (kellerstain) Limited

4 - Industry AVG

paystructure

Pay Structure

on an average salary of £35.9k, the company has an equivalent pay structure (£35.9k)

£35.9k - Murray Estates (kellerstain) Limited

£35.9k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £455k, this is more efficient (£183.8k)

£455k - Murray Estates (kellerstain) Limited

£183.8k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 90 days, this is later than average (25 days)

90 days - Murray Estates (kellerstain) Limited

25 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 191 days, this is slower than average (32 days)

191 days - Murray Estates (kellerstain) Limited

32 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Murray Estates (kellerstain) Limited

- - Industry AVG

cashbalance

Cash Balance

There is insufficient data available for this Key Performance Indicator!

- - Murray Estates (kellerstain) Limited

- - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 153.9%, this is a higher level of debt than the average (63%)

153.9% - Murray Estates (kellerstain) Limited

63% - Industry AVG

MURRAY ESTATES (KELLERSTAIN) LIMITED financials

EXPORTms excel logo

Murray Estates (Kellerstain) Limited's latest turnover from June 2023 is estimated at £455 thousand and the company has net assets of -£60.5 thousand. According to their latest financial statements, we estimate that Murray Estates (Kellerstain) Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Jun 2023Jun 2022Jun 2021Jun 2020Dec 2018Dec 2017Dec 2016
Turnover454,966
Other Income Or Grants
Cost Of Sales330,136
Gross Profit124,829
Admin Expenses136,081255,0005,000
Operating Profit-11,252-25-5,000-5,000
Interest Payable1,22711,22426,789
Interest Receivable
Pre-Tax Profit-11,252-1,252-11,224-26,789-5,000-5,000
Tax
Profit After Tax-11,252-1,252-11,224-26,789-5,000-5,000
Dividends Paid
Retained Profit-11,252-1,252-11,224-26,789-5,000-5,000
Employee Costs35,88137,32638,61838,86435,679
Number Of Employees1111111
EBITDA*-11,252-25-5,000-5,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Jun 2023Jun 2022Jun 2021Jun 2020Dec 2018Dec 2017Dec 2016
Tangible Assets
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
Stock & work in progress111,344111,344111,344105,857105,857105,857
Trade Debtors112,380897897897111
Group Debtors
Misc Debtors
Cash
misc current assets
total current assets112,380112,241112,241112,241105,858105,858105,858
total assets112,380112,241112,241112,241105,858105,858105,858
Bank overdraft
Bank loan
Trade Creditors 172,897
Group/Directors Accounts161,505160,253149,029115,857110,857105,857
other short term finances
hp & lease commitments
other current liabilities
total current liabilities172,897161,505160,253149,029115,857110,857105,857
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
total long term liabilities
total liabilities172,897161,505160,253149,029115,857110,857105,857
net assets-60,517-49,264-48,012-36,788-9,999-4,9991
total shareholders funds-60,517-49,264-48,012-36,788-9,999-4,9991
Jun 2023Jun 2022Jun 2021Jun 2020Dec 2018Dec 2017Dec 2016
Operating Activities
Operating Profit-11,252-25-5,000-5,000
Depreciation
Amortisation
Tax
Stock-111,344111,344105,857
Debtors111,4838971
Creditors172,897
Accruals and Deferred Income
Deferred Taxes & Provisions
Cash flow from operations161,506-25-112,241-5,000-5,000-105,858
Investing Activities
capital expenditure
Change in Investments
cash flow from investments
Financing Activities
Bank loans
Group/Directors Accounts-161,5051,25211,224149,0295,0005,000105,857
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue-1-9,9991
interest-1,227-11,224-26,789
cash flow from financing-161,50625112,2415,0005,000105,858
cash and cash equivalents
cash
overdraft
change in cash

murray estates (kellerstain) 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 estates (kellerstain) limited. Get real-time insights into murray estates (kellerstain) limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Murray Estates (kellerstain) Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for murray estates (kellerstain) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other micro companies, companies in EH1 area or any other competitors across 12 key performance metrics.

murray estates (kellerstain) limited Ownership

MURRAY ESTATES (KELLERSTAIN) LIMITED group structure

Murray Estates (Kellerstain) Limited has no subsidiary companies.

Ultimate parent company

2 parents

MURRAY ESTATES (KELLERSTAIN) LIMITED

SC520696

MURRAY ESTATES (KELLERSTAIN) LIMITED Shareholders

murray estates limited 100%

murray estates (kellerstain) limited directors

Murray Estates (Kellerstain) Limited currently has 3 directors. The longest serving directors include Mr David Murray (Nov 2015) and Mr David Murray (Feb 2021).

officercountryagestartendrole
Mr David Murray73 years Nov 2015- Director
Mr David Murray51 years Feb 2021- Director
Mr Euan CampbellUnited Kingdom44 years Feb 2021- Director

P&L

June 2023

turnover

455k

0%

operating profit

-11.3k

0%

gross margin

27.5%

0%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

June 2023

net assets

-60.5k

+0.23%

total assets

112.4k

0%

cash

0

0%

net assets

Total assets minus all liabilities

murray estates (kellerstain) limited company details

company number

SC520696

Type

Private limited with Share Capital

industry

68100 - Buying and selling of own real estate

incorporation date

November 2015

age

10

incorporated

UK

ultimate parent company

accounts

Micro-Entity Accounts

last accounts submitted

June 2023

previous names

N/A

accountant

-

auditor

-

address

25 rutland street, edinburgh, EH1 2AE

Bank

-

Legal Advisor

-

murray estates (kellerstain) 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 1 charges/mortgages relating to murray estates (kellerstain) limited. Currently there are 1 open charges and 0 have been satisfied in the past.

murray estates (kellerstain) 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 ESTATES (KELLERSTAIN) LIMITED. This can take several minutes, an email will notify you when this has completed.

murray estates (kellerstain) limited Companies House Filings - See Documents

datedescriptionview/download