caledonian maritime assets limited

caledonian maritime assets limited Company Information

Share CALEDONIAN MARITIME ASSETS LIMITED
Live 
MatureLargeHealthy

Company Number

SC001854

Industry

Renting and leasing of passenger water transport equipment

 

Sea and coastal passenger water transport

 
View All 

Directors

Morag McNeill

Kevin Hobbs

View All

Shareholders

scottish ministers

Group Structure

View All

Contact

Registered Address

municipal buildings, fore street, port glasgow, renfrewshire, PA14 5EQ

caledonian maritime assets limited Estimated Valuation

£51.8m

Pomanda estimates the enterprise value of CALEDONIAN MARITIME ASSETS LIMITED at £51.8m based on a Turnover of £47.4m and 1.09x industry multiple (adjusted for size and gross margin).

caledonian maritime assets limited Estimated Valuation

£225.8m

Pomanda estimates the enterprise value of CALEDONIAN MARITIME ASSETS LIMITED at £225.8m based on an EBITDA of £51.3m and a 4.4x industry multiple (adjusted for size and gross margin).

caledonian maritime assets limited Estimated Valuation

£307.2m

Pomanda estimates the enterprise value of CALEDONIAN MARITIME ASSETS LIMITED at £307.2m based on Net Assets of £183.5m and 1.67x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Caledonian Maritime Assets Limited Overview

Caledonian Maritime Assets Limited is a live company located in renfrewshire, PA14 5EQ with a Companies House number of SC001854. It operates in the sea and coastal passenger water transport sector, SIC Code 50100. Founded in May 1889, it's largest shareholder is scottish ministers with a 100% stake. Caledonian Maritime Assets Limited is a mature, large sized company, Pomanda has estimated its turnover at £47.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Caledonian Maritime Assets Limited Health Check

Pomanda's financial health check has awarded Caledonian Maritime Assets Limited a 4.5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4.5out of 5
positive_score

5 Strong

positive_score

2 Regular

positive_score

4 Weak

size

Size

annual sales of £47.4m, make it larger than the average company (£3.2m)

£47.4m - Caledonian Maritime Assets Limited

£3.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a similar rate (7%)

6% - Caledonian Maritime Assets Limited

7% - Industry AVG

production

Production

with a gross margin of 13.5%, this company has a higher cost of product (23.8%)

13.5% - Caledonian Maritime Assets Limited

23.8% - Industry AVG

profitability

Profitability

an operating margin of -2.5% make it less profitable than the average company (37.2%)

-2.5% - Caledonian Maritime Assets Limited

37.2% - Industry AVG

employees

Employees

with 59 employees, this is above the industry average (20)

59 - Caledonian Maritime Assets Limited

20 - Industry AVG

paystructure

Pay Structure

on an average salary of £102.2k, the company has a higher pay structure (£34.4k)

£102.2k - Caledonian Maritime Assets Limited

£34.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £803.7k, this is more efficient (£333.3k)

£803.7k - Caledonian Maritime Assets Limited

£333.3k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 13 days, this is earlier than average (123 days)

13 days - Caledonian Maritime Assets Limited

123 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 1 days, this is quicker than average (25 days)

1 days - Caledonian Maritime Assets Limited

25 days - Industry AVG

stockdays

Stock Days

There is insufficient data available for this Key Performance Indicator!

- - Caledonian Maritime Assets Limited

- - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 56 weeks, this is more cash available to meet short term requirements (17 weeks)

56 weeks - Caledonian Maritime Assets Limited

17 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 68%, this is a similar level of debt than the average (69.7%)

68% - Caledonian Maritime Assets Limited

69.7% - Industry AVG

CALEDONIAN MARITIME ASSETS LIMITED financials

EXPORTms excel logo

Caledonian Maritime Assets Limited's latest turnover from March 2024 is £47.4 million and the company has net assets of £183.5 million. According to their latest financial statements, Caledonian Maritime Assets Limited has 59 employees and maintains cash reserves of £34.6 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover47,416,00044,048,00042,999,00039,535,00043,857,00046,773,00043,320,00035,913,00033,549,00029,850,00025,002,00020,232,00019,334,00015,788,00015,785,000
Other Income Or Grants000000000000000
Cost Of Sales41,012,00036,400,00031,181,00025,975,00027,347,00033,839,00026,737,00022,705,00022,933,00028,872,00019,110,00018,568,00018,161,00013,993,00011,467,000
Gross Profit6,404,0007,648,00011,818,00013,560,00016,510,00012,934,00016,583,00013,208,00010,616,000978,0005,892,0001,664,0001,173,0001,795,0004,318,000
Admin Expenses7,587,0002,674,0004,743,00013,469,00015,750,0004,410,0005,621,0003,134,0004,490,0003,131,0002,975,0004,625,0003,006,0003,136,00010,035,000
Operating Profit-1,183,0004,974,0007,075,00091,000760,0008,524,00010,962,00010,074,0006,126,000-2,153,0002,917,000-2,961,000-1,833,000-1,341,000-5,717,000
Interest Payable15,842,00014,105,00012,059,00011,696,0006,557,00010,118,0009,312,0009,343,0009,991,0009,972,0009,109,0008,881,0008,382,0006,894,0006,025,000
Interest Receivable13,333,00010,655,0007,163,0006,156,00072,0005,391,0004,631,0005,128,0004,678,0005,458,0004,998,0004,380,0005,417,0004,636,0003,310,000
Pre-Tax Profit-3,692,0001,524,0002,179,000-5,449,000-5,725,0003,797,0006,281,0005,524,000813,000-6,667,000-1,194,000-7,462,000-4,798,000-3,599,000-8,432,000
Tax-11,321,000-3,413,000-10,816,000-3,487,0001,643,000-785,000-45,000-2,461,0007,056,000-2,356,000-5,570,000927,000-936,000-1,383,0001,357,000
Profit After Tax-15,013,000-1,889,000-8,637,000-8,936,000-4,082,0003,012,0006,236,0003,063,0007,869,000-9,023,000-6,764,000-6,535,000-5,734,000-4,982,000-7,075,000
Dividends Paid000000000000000
Retained Profit-15,013,000-1,889,000-8,637,000-8,936,000-4,082,0003,012,0006,236,0003,063,0007,869,000-9,023,000-6,764,000-6,535,000-5,734,000-4,982,000-7,075,000
Employee Costs6,032,0004,405,0003,853,0003,614,0003,095,0003,032,0004,955,0002,281,0003,696,0003,054,0001,774,0003,548,0002,099,0001,801,0008,978,000
Number Of Employees595246403433312927272621191715
EBITDA*51,338,00036,260,00034,232,00022,148,00024,553,00027,692,00023,352,00023,479,00019,430,00019,743,00021,007,00013,332,00012,670,00011,037,0005,898,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets510,842,000430,697,000385,864,000354,489,000415,319,000394,422,000344,421,000301,575,000260,507,000222,999,000218,062,000205,617,000205,622,000198,710,000185,722,000
Intangible Assets4,186,0003,912,0000000000000000
Investments & Other1,980,0001,980,0001,877,0001,932,0001,941,0001,848,0001,799,0001,655,0001,371,0001,435,0002,128,0004,325,0002,301,0002,298,0002,372,000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets515,028,000434,609,000385,864,000354,489,000415,319,000394,422,000344,421,000301,575,000260,507,000222,999,000218,062,000205,617,000205,622,000198,710,000185,722,000
Stock & work in progress000000000000000
Trade Debtors1,728,0001,749,000320,000192,000344,000775,000991,000256,000783,00083,0002,070,0001,033,00057,00065,00080,000
Group Debtors000000000000000
Misc Debtors22,983,00019,222,00017,920,00020,496,00012,752,0006,505,00042,133,0004,426,0003,782,0002,612,000420,0000905,0004,559,0002,999,000
Cash34,577,00029,230,00054,651,00019,363,00023,561,00014,436,00013,538,00013,217,00015,972,00015,845,00021,561,00016,999,00017,943,00023,011,00016,079,000
misc current assets000000285,000000721,0000000
total current assets59,288,00050,201,00072,891,00040,051,00036,657,00021,716,00056,947,00017,899,00020,537,00018,540,00024,772,00018,032,00018,905,00027,635,00019,158,000
total assets574,316,000484,810,000458,755,000394,540,000451,976,000416,138,000401,368,000319,474,000281,044,000241,539,000242,834,000223,649,000224,527,000226,345,000204,880,000
Bank overdraft000000000000000
Bank loan000000000000000
Trade Creditors 202,000727,0002,834,0003,192,0001,812,000790,0001,751,000958,0002,235,0002,039,000511,000115,0001,276,000851,0001,033,000
Group/Directors Accounts000000000000000
other short term finances15,726,00013,561,0008,943,0008,816,0009,439,0007,685,0005,812,0004,090,0004,053,0003,767,0003,958,0003,018,0003,018,0002,507,0002,038,000
hp & lease commitments000000000000000
other current liabilities15,834,00011,497,00033,605,0003,998,0006,066,0003,678,0009,350,0006,771,0005,287,0004,654,0007,127,0005,759,0006,292,00013,373,0005,325,000
total current liabilities31,762,00025,785,00045,382,00016,006,00017,317,00012,153,00016,913,00011,819,00011,575,00010,460,00011,596,0008,892,00010,586,00016,731,0008,396,000
loans0000000190,306,000152,516,00066,770,00068,837,00068,911,000117,626,000108,602,00091,726,000
hp & lease commitments000000000000000
Accruals and Deferred Income000000000000000
other liabilities335,875,000280,863,000151,920,000209,458,000306,782,000200,871,000187,447,0004,656,0004,599,0005,470,0007,854,0008,801,0008,084,0009,470,00010,531,000
provisions46,310,00026,756,00022,516,00091,526,000119,222,000171,372,00086,348,000116,298,00075,706,000112,214,00058,426,00046,324,00057,374,00034,964,00037,726,000
total long term liabilities359,030,000294,241,000163,178,000255,221,000366,393,000286,557,000230,621,000253,111,000194,968,000128,347,000105,904,000100,874,00095,584,00081,253,00075,257,000
total liabilities390,792,000320,026,000208,560,000271,227,000383,710,000298,710,000247,534,000264,930,000206,543,000138,807,000117,500,000109,766,000106,170,00097,984,00083,653,000
net assets183,524,000164,784,000250,195,000123,313,00068,266,000117,428,000153,834,00054,544,00074,501,000102,732,000125,334,000113,883,000118,357,000128,361,000121,227,000
total shareholders funds183,524,000164,784,000250,195,000123,313,00068,266,000117,428,000153,834,00054,544,00074,501,000102,732,000125,334,000113,883,000118,357,000128,361,000121,227,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit-1,183,0004,974,0007,075,00091,000760,0008,524,00010,962,00010,074,0006,126,000-2,153,0002,917,000-2,961,000-1,833,000-1,341,000-5,717,000
Depreciation51,967,00030,785,00027,157,00022,057,00023,793,00019,168,00012,390,00013,405,00013,304,00021,896,00018,090,00016,293,00014,503,00012,378,00011,615,000
Amortisation554,000501,0000000000000000
Tax-11,321,000-3,413,000-10,816,000-3,487,0001,643,000-785,000-45,000-2,461,0007,056,000-2,356,000-5,570,000927,000-936,000-1,383,0001,357,000
Stock000000000000000
Debtors3,740,0002,731,000-2,448,0007,592,0005,816,000-35,844,00038,442,000117,0001,870,000205,0001,457,00071,000-3,662,0001,545,0003,079,000
Creditors-525,000-2,107,000-358,0001,380,0001,022,000-961,000793,000-1,277,000196,0001,528,000396,000-1,161,000425,000-182,0001,033,000
Accruals and Deferred Income4,337,000-22,108,00029,607,000-2,068,0002,388,000-5,672,0002,579,0001,484,000633,000-2,473,0001,368,000-533,000-7,081,0008,048,0005,325,000
Deferred Taxes & Provisions19,554,0004,240,000-69,010,000-27,696,000-52,150,00085,024,000-29,950,00040,592,000-36,508,00053,788,00012,102,000-11,050,00022,410,000-2,762,00037,726,000
Cash flow from operations59,643,00010,141,000-13,897,000-17,315,000-28,360,000141,142,000-41,713,00061,700,000-11,063,00070,025,00027,846,0001,444,00031,150,00013,213,00048,260,000
Investing Activities
capital expenditure-132,940,000-80,031,000-58,532,00038,773,000-44,690,000-69,169,000-55,236,000-54,473,000-50,812,000-26,833,000-30,535,000-16,288,000-21,415,000-25,366,000-197,337,000
Change in Investments0103,000-55,000-9,00093,00049,000144,000284,000-64,000-693,000-2,197,0002,024,0003,000-74,0002,372,000
cash flow from investments-132,940,000-80,134,000-58,477,00038,782,000-44,783,000-69,218,000-55,380,000-54,757,000-50,748,000-26,140,000-28,338,000-18,312,000-21,418,000-25,292,000-199,709,000
Financing Activities
Bank loans000000000000000
Group/Directors Accounts000000000000000
Other Short Term Loans 2,165,0004,618,000127,000-623,0001,754,0001,873,0001,722,00037,000286,000-191,000940,0000511,000469,0002,038,000
Long term loans000000-190,306,00037,790,00085,746,000-2,067,000-74,000-48,715,0009,024,00016,876,00091,726,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities55,012,000128,943,000-57,538,000-97,324,000105,911,00013,424,000182,791,00057,000-871,000-2,384,000-947,000717,000-1,386,000-1,061,00010,531,000
share issue33,753,000-83,522,000135,519,00063,983,000-45,080,000-39,418,00093,054,000-23,020,000-36,100,000-13,579,00018,215,0002,061,000-4,270,00012,116,000128,302,000
interest-2,509,000-3,450,000-4,896,000-5,540,000-6,485,000-4,727,000-4,681,000-4,215,000-5,313,000-4,514,000-4,111,000-4,501,000-2,965,000-2,258,000-2,715,000
cash flow from financing88,421,00046,589,00073,212,000-39,504,00056,100,000-28,848,00082,580,00010,649,00043,748,000-22,735,00014,023,000-50,438,000914,00026,142,000229,882,000
cash and cash equivalents
cash5,347,000-25,421,00035,288,000-4,198,0009,125,000898,000321,000-2,755,000127,000-5,716,0004,562,000-944,000-5,068,0006,932,00016,079,000
overdraft000000000000000
change in cash5,347,000-25,421,00035,288,000-4,198,0009,125,000898,000321,000-2,755,000127,000-5,716,0004,562,000-944,000-5,068,0006,932,00016,079,000

caledonian maritime assets 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 caledonian maritime assets limited. Get real-time insights into caledonian maritime assets 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

Caledonian Maritime Assets Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for caledonian maritime assets limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other large companies, companies in PA14 area or any other competitors across 12 key performance metrics.

caledonian maritime assets limited Ownership

CALEDONIAN MARITIME ASSETS LIMITED group structure

Caledonian Maritime Assets Limited has 1 subsidiary company.

Ultimate parent company

THE SCOTTISH MINISTERS.

#0009624

1 parent

CALEDONIAN MARITIME ASSETS LIMITED

SC001854

1 subsidiary

CALEDONIAN MARITIME ASSETS LIMITED Shareholders

scottish ministers 100%

caledonian maritime assets limited directors

Caledonian Maritime Assets Limited currently has 9 directors. The longest serving directors include Ms Morag McNeill (May 2014) and Mr Kevin Hobbs (Apr 2016).

officercountryagestartendrole
Ms Morag McNeillUnited Kingdom65 years May 2014- Director
Mr Kevin Hobbs60 years Apr 2016- Director
Mr James Anderson59 years Apr 2016- Director
Mr Ramsay MuirheadScotland49 years Oct 2019- Director
Mr Graeme Wood61 years Oct 2019- Director
Ms Heather Ferguson56 years Nov 2020- Director
Mr Murdo MacLennan71 years Oct 2022- Director
Mr Mark Tarry53 years Nov 2024- Director
Mr Stuart CresswellScotland61 years Nov 2024- Director

P&L

March 2024

turnover

47.4m

+8%

operating profit

-1.2m

-124%

gross margin

13.6%

-22.21%

turnover

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

Balance Sheet

March 2024

net assets

183.5m

+0.11%

total assets

574.3m

+0.18%

cash

34.6m

+0.18%

net assets

Total assets minus all liabilities

caledonian maritime assets limited company details

company number

SC001854

Type

Private limited with Share Capital

industry

52220 - Service activities incidental to water transportation

77341 - Renting and leasing of passenger water transport equipment

50100 - Sea and coastal passenger water transport

incorporation date

May 1889

age

136

incorporated

UK

ultimate parent company

THE SCOTTISH MINISTERS.

accounts

Full Accounts

last accounts submitted

March 2024

previous names

caledonian macbrayne limited (October 2006)

accountant

-

auditor

AZETS AUDIT SERVICES

address

municipal buildings, fore street, port glasgow, renfrewshire, PA14 5EQ

Bank

THE ROYAL BANK OF SCOTLAND PLC, THE ROYAL BANK OF SCOTLAND PLC

Legal Advisor

-

caledonian maritime assets 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 75 charges/mortgages relating to caledonian maritime assets limited. Currently there are 0 open charges and 75 have been satisfied in the past.

caledonian maritime assets 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 CALEDONIAN MARITIME ASSETS LIMITED. This can take several minutes, an email will notify you when this has completed.

caledonian maritime assets limited Companies House Filings - See Documents

datedescriptionview/download