murray estates (riccarton village (west)) limited
murray estates (riccarton village (west)) limited Company Information
Company Number
SC520730
Next Accounts
10 days late
Shareholders
murray estates limited
Group Structure
View All
Industry
Buying and selling of own real estate
Registered Address
25 rutland street, edinburgh, EH1 2AE
Website
www.murray-estates.co.ukmurray estates (riccarton village (west)) limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED at £10m based on a Turnover of £4.3m and 2.32x industry multiple (adjusted for size and gross margin).
murray estates (riccarton village (west)) limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED at £0 based on an EBITDA of £-121.8k and a 4.98x industry multiple (adjusted for size and gross margin).
murray estates (riccarton village (west)) limited Estimated Valuation
Pomanda estimates the enterprise value of MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED at £0 based on Net Assets of £-807.2k and 1.58x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Murray Estates (riccarton Village (west)) Limited Overview
Murray Estates (riccarton Village (west)) Limited is a live company located in edinburgh, EH1 2AE with a Companies House number of SC520730. 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 (riccarton Village (west)) Limited is a established, small sized company, Pomanda has estimated its turnover at £4.3m with unknown growth in recent years.
Upgrade for unlimited company reports & a free credit check
Murray Estates (riccarton Village (west)) Limited Health Check
Pomanda's financial health check has awarded Murray Estates (Riccarton Village (West)) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs
4 Strong
1 Regular
4 Weak
Size
annual sales of £4.3m, make it larger than the average company (£818.7k)
- Murray Estates (riccarton Village (west)) Limited
£818.7k - Industry AVG
Growth
There is insufficient data available for this Key Performance Indicator!
- Murray Estates (riccarton Village (west)) Limited
- - Industry AVG
Production
with a gross margin of 27.5%, this company has a higher cost of product (71.1%)
- Murray Estates (riccarton Village (west)) Limited
71.1% - Industry AVG
Profitability
an operating margin of -2.8% make it less profitable than the average company (28.9%)
- Murray Estates (riccarton Village (west)) Limited
28.9% - Industry AVG
Employees
with 7 employees, this is above the industry average (4)
- Murray Estates (riccarton Village (west)) Limited
4 - Industry AVG
Pay Structure
on an average salary of £35.6k, the company has an equivalent pay structure (£35.6k)
- Murray Estates (riccarton Village (west)) Limited
£35.6k - Industry AVG
Efficiency
resulting in sales per employee of £613.9k, this is more efficient (£178.6k)
- Murray Estates (riccarton Village (west)) Limited
£178.6k - Industry AVG
Debtor Days
it gets paid by customers after 88 days, this is later than average (25 days)
- Murray Estates (riccarton Village (west)) Limited
25 days - Industry AVG
Creditor Days
its suppliers are paid after 216 days, this is slower than average (32 days)
- Murray Estates (riccarton Village (west)) Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Murray Estates (riccarton Village (west)) Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Murray Estates (riccarton Village (west)) Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 177.3%, this is a higher level of debt than the average (63.2%)
177.3% - Murray Estates (riccarton Village (west)) Limited
63.2% - Industry AVG
MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED financials
Murray Estates (Riccarton Village (West)) Limited's latest turnover from June 2023 is estimated at £4.3 million and the company has net assets of -£807.2 thousand. According to their latest financial statements, we estimate that Murray Estates (Riccarton Village (West)) Limited has 7 employees and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|
| Turnover | |||||||
| Other Income Or Grants | |||||||
| Cost Of Sales | |||||||
| Gross Profit | |||||||
| Admin Expenses | 26 | 5,000 | 14,600 | ||||
| Operating Profit | -26 | -172,696 | -5,000 | -14,600 | |||
| Interest Payable | 102,085 | 121,287 | 269,816 | ||||
| Interest Receivable | |||||||
| Pre-Tax Profit | -102,111 | -121,287 | -442,512 | -5,000 | -14,600 | ||
| Tax | |||||||
| Profit After Tax | -102,111 | -121,287 | -442,512 | -5,000 | -14,600 | ||
| Dividends Paid | |||||||
| Retained Profit | -102,111 | -121,287 | -442,512 | -5,000 | -14,600 | ||
| Employee Costs | |||||||
| Number Of Employees | |||||||
| EBITDA* | -26 | -172,696 | -5,000 | -14,600 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | |||||||
| Intangible Assets | |||||||
| Investments & Other | |||||||
| Debtors (Due After 1 year) | |||||||
| Total Fixed Assets | |||||||
| Stock & work in progress | 1,039,574 | 1,039,574 | 1,039,134 | 1,038,885 | 1,038,885 | 928,839 | |
| Trade Debtors | 1,044,276 | 1 | 1 | 1 | 1 | 1 | 1 |
| Group Debtors | |||||||
| Misc Debtors | |||||||
| Cash | 4,561 | 4,561 | |||||
| misc current assets | |||||||
| total current assets | 1,044,276 | 1,044,136 | 1,044,136 | 1,039,135 | 1,038,886 | 1,038,886 | 928,840 |
| total assets | 1,044,276 | 1,044,136 | 1,044,136 | 1,039,135 | 1,038,886 | 1,038,886 | 928,840 |
| Bank overdraft | |||||||
| Bank loan | |||||||
| Trade Creditors | 1,851,502 | ||||||
| Group/Directors Accounts | 1,729,645 | 1,627,534 | 1,501,246 | 1,058,485 | 1,053,485 | 928,839 | |
| other short term finances | |||||||
| hp & lease commitments | |||||||
| other current liabilities | |||||||
| total current liabilities | 1,851,502 | 1,729,645 | 1,627,534 | 1,501,246 | 1,058,485 | 1,053,485 | 928,839 |
| loans | |||||||
| hp & lease commitments | |||||||
| Accruals and Deferred Income | |||||||
| other liabilities | |||||||
| provisions | |||||||
| total long term liabilities | |||||||
| total liabilities | 1,851,502 | 1,729,645 | 1,627,534 | 1,501,246 | 1,058,485 | 1,053,485 | 928,839 |
| net assets | -807,226 | -685,509 | -583,398 | -462,111 | -19,599 | -14,599 | 1 |
| total shareholders funds | -807,226 | -685,509 | -583,398 | -462,111 | -19,599 | -14,599 | 1 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | -26 | -172,696 | -5,000 | -14,600 | |||
| Depreciation | |||||||
| Amortisation | |||||||
| Tax | |||||||
| Stock | -1,039,574 | 440 | 1,039,134 | 110,046 | 928,839 | ||
| Debtors | 1,044,275 | 1 | 1 | ||||
| Creditors | 1,851,502 | ||||||
| Accruals and Deferred Income | |||||||
| Deferred Taxes & Provisions | |||||||
| Cash flow from operations | -26 | -440 | -1,211,831 | -5,000 | -124,646 | -928,840 | |
| Investing Activities | |||||||
| capital expenditure | |||||||
| Change in Investments | |||||||
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | |||||||
| Group/Directors Accounts | -1,729,645 | 102,111 | 126,288 | 1,501,246 | 5,000 | 124,646 | 928,839 |
| Other Short Term Loans | |||||||
| Long term loans | |||||||
| Hire Purchase and Lease Commitments | |||||||
| other long term liabilities | |||||||
| share issue | |||||||
| interest | -102,085 | -121,287 | -269,816 | ||||
| cash flow from financing | 26 | 5,001 | 1,211,831 | 5,000 | 124,646 | 928,840 | |
| cash and cash equivalents | |||||||
| cash | -4,561 | 4,561 | |||||
| overdraft | |||||||
| change in cash | -4,561 | 4,561 |
murray estates (riccarton village (west)) limited Credit Report and Business Information
Murray Estates (riccarton Village (west)) Limited Competitor Analysis
Perform a competitor analysis for murray estates (riccarton village (west)) limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in EH1 area or any other competitors across 12 key performance metrics.
murray estates (riccarton village (west)) limited Ownership
MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED group structure
Murray Estates (Riccarton Village (West)) Limited has no subsidiary companies.
Ultimate parent company
2 parents
MURRAY ESTATES (RICCARTON VILLAGE (WEST)) LIMITED
SC520730
murray estates (riccarton village (west)) limited directors
Murray Estates (Riccarton Village (West)) Limited currently has 3 directors. The longest serving directors include Mr David Murray (Nov 2015) and Mr Euan Campbell (Feb 2021).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr David Murray | 73 years | Nov 2015 | - | Director | |
| Mr Euan Campbell | Scotland | 44 years | Feb 2021 | - | Director |
| Mr David Murray | 51 years | Feb 2021 | - | Director |
P&L
June 2023turnover
4.3m
0%
operating profit
-121.8k
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 2023net assets
-807.2k
+0.18%
total assets
1m
0%
cash
0
-1%
net assets
Total assets minus all liabilities
murray estates (riccarton village (west)) limited company details
company number
SC520730
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 (riccarton village (west)) 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 murray estates (riccarton village (west)) limited.
murray estates (riccarton village (west)) 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 (RICCARTON VILLAGE (WEST)) LIMITED. This can take several minutes, an email will notify you when this has completed.
murray estates (riccarton village (west)) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
