Buccleuch Woodlands Limited

POWER SEARCH PRICING

SOLUTIONS

buccleuch woodlands limited Company Information

Live

MatureSmallHealthy

Company Number

SC078306

Website

www.buccleuch.com

Registered Address

buccleuch weatherhouse, bowhill, selkirk, TD7 5ES

Industry

Silviculture and other forestry activities

Telephone

01387380202

Next Accounts Due

July 2025

Group Structure

View All

Directors

James Colchester15 Years

Anna Fergusson7 Years

Shareholders

buccleuch woodlands enterprises ltd 100%

buccleuch woodlands limited Estimated Valuation

£3.8m

Pomanda estimates the enterprise value of BUCCLEUCH WOODLANDS LIMITED at £3.8m based on an EBITDA of £612.2k and a 6.25x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Buccleuch Woodlands Limited is a live company located in selkirk, TD7 5ES with a Companies House number of SC078306. It operates in the silviculture and other forestry activities sector, SIC Code 02100. Founded in April 1982, it's largest shareholder is buccleuch woodlands enterprises ltd with a 100% stake. Buccleuch Woodlands Limited is a mature, small sized company, Pomanda has estimated its turnover at £2.4m with healthy growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Buccleuch Woodlands Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Rating5out of 5

6 Strong

2 Regular

3 Weak

Size

annual sales of £2.4m, make it larger than the average company (£1.5m)

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (8.3%)

EXPORT

Buccleuch Woodlands Limited's latest turnover from October 2023 is £2.4 million and the company has net assets of £1.2 million. According to their latest financial statements, we estimate that Buccleuch Woodlands Limited has 9 employees and maintains cash reserves of £1.4 million as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Turnover	2,437,893	3,215,412	3,879,388	2,157,003	2,503,001	3,290,578	2,061,807	2,608,461	2,991,629	3,567,088	2,835,936	3,370,068	2,768,978	1,840,196	1,614,944
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	1,590,005	1,545,795	1,768,784	1,163,958	1,379,813	1,898,410	1,503,453	1,986,203	2,109,399	2,364,426	1,802,072	2,014,143	1,413,173	1,341,347	1,129,222
Gross Profit	847,888	1,669,617	2,110,604	993,045	1,123,188	1,392,168	558,354	622,258	882,230	1,202,662	1,033,864	1,355,925	1,355,805	498,849	485,722
Admin Expenses	235,715	436,238	-364,891	260,417	-20,603,742	-138,827	-2,581,345	71,945	-2,160,544	716,749	640,290	574,122	559,186	495,153	414,906
Operating Profit	612,173	1,233,379	2,475,495	732,628	21,726,930	1,530,995	3,139,699	550,313	3,042,774	485,913	393,574	781,803	796,619	3,696	70,816
Interest Payable	0	0	0	0	0	0	0	0	0	1,030	141	1,723	2,722	4,204	5,650
Interest Receivable	0	0	82,353	40,907	71,696	6,781	17,224	21,227	18,690	26,982	33,830	147,093	98,245	55,705	25,330
Pre-Tax Profit	612,173	1,233,379	2,557,848	773,535	21,798,626	1,427,589	-89,151	571,540	3,061,464	516,556	425,648	941,723	972,254	101,133	103,480
Tax	0	0	-15,647	-7,772	-13,622	-6,294	-3,344	-4,245	-3,815	-5,889	-7,920	-36,524	-26,357	-15,597	-7,092
Profit After Tax	612,173	1,233,379	2,542,201	765,763	21,785,004	1,421,295	-92,495	567,295	3,057,649	510,667	417,728	905,199	945,897	85,536	96,388
Dividends Paid	750,000	1,050,000	2,500,000	532,382	22,964,642	200,000	0	973,184	3,072,072	500,000	400,000	2,100,000	0	0	0
Retained Profit	-137,827	183,379	42,201	233,381	-1,179,638	1,221,295	-92,495	-405,889	-14,423	10,667	17,728	-1,194,801	945,897	85,536	96,388
Employee Costs	278,402	597,828	879,840	370,716	481,611	507,706	308,564	0	0	0	0	0	0	0	0
Number Of Employees	9	21	31	12	18	19	12	12	14	14	18	21	18	11	0
EBITDA*	612,173	1,233,379	2,475,495	732,628	21,735,467	1,561,403	3,176,133	610,552	3,106,437	549,937	398,199	837,458	847,062	62,434	130,265

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Tangible Assets	1	1	1	1	1	50,096	59,801	80,216	154,036	183,024	164,958	137,291	108,049	136,885	107,256
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments & Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	1	1	1	1	1	50,096	59,801	80,216	154,036	183,024	164,958	137,291	108,049	136,885	107,256
Stock & work in progress	0	0	12,089	25,723	11,158	8,457	23,861	19,026	149,428	108,254	92,457	131,391	137,215	111,501	120,069
Trade Debtors	454,523	824,440	1,110,879	524,070	351,245	881,351	359,540	409,151	917,351	690,946	633,307	611,518	1,113,574	450,164	343,526
Group Debtors	69,703	155,288	50,021	39,086	93,366	0	79,166	120,485	138,550	164,779	168,256	195,811	1,774,482	100,106	121,669
Misc Debtors	74,720	135,564	70,849	78,108	436,928	0	537,716	358,133	87,341	49,213	379,539	333,734	186,086	119,612	87,103
Cash	1,358,414	1,010,901	1,279,826	725,242	464,492	1,279,979	528,385	756,891	655,679	603,497	645,065	556,743	279,449	1,193,092	941,759
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	1,957,360	2,126,193	2,523,664	1,392,229	1,357,189	2,988,643	1,528,668	1,663,686	1,948,349	1,616,689	1,918,624	1,829,197	3,490,806	1,974,475	1,614,126
total assets	1,957,361	2,126,194	2,523,665	1,392,230	1,357,190	3,038,739	1,588,469	1,743,902	2,102,385	1,799,713	2,083,582	1,966,488	3,598,855	2,111,360	1,721,382
Bank overdraft	0	0	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	0	0
Trade Creditors	409,980	399,625	341,939	93,031	145,680	499,555	324,281	361,944	579,008	307,555	339,542	268,178	406,855	324,754	111,011
Group/Directors Accounts	235,191	185,172	465,405	127,320	292,471	0	146,100	43,289	154,636	96,645	109,707	139,483	179,129	100,780	69,776
other short term finances	0	0	0	0	0	131,090	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0	4,906	2,024	23,451	34,661	26,070
other current liabilities	126,410	217,790	576,093	73,852	54,393	0	295,099	423,185	47,368	49,315	266,066	197,294	400,980	69,038	31,850
total current liabilities	771,581	802,587	1,383,437	294,203	492,544	994,455	765,480	828,418	781,012	453,515	720,221	606,979	1,010,415	529,233	238,707
loans	0	0	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	17,830	0	2,024	25,821	11,905
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	10,401	20,401	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	0	0	0	0	0	10,401	38,231	0	2,024	25,821	11,905
total liabilities	771,581	802,587	1,383,437	294,203	492,544	994,455	765,480	828,418	781,012	463,916	758,452	606,979	1,012,439	555,054	250,612
net assets	1,185,780	1,323,607	1,140,228	1,098,027	864,646	2,044,284	822,989	915,484	1,321,373	1,335,797	1,325,130	1,359,509	2,586,416	1,556,306	1,470,770
total shareholders funds	1,185,780	1,323,607	1,140,228	1,098,027	864,646	2,044,284	822,989	915,484	1,321,373	1,335,797	1,325,130	1,359,509	2,586,416	1,556,306	1,470,770

	Oct 2023	Oct 2022	Oct 2021	Oct 2020	Oct 2019	Oct 2018	Oct 2017	Oct 2016	Oct 2015	Oct 2014	Oct 2013	Oct 2012	Oct 2011	Oct 2010	Oct 2009
Operating Activities
Operating Profit	612,173	1,233,379	2,475,495	732,628	21,726,930	1,530,995	3,139,699	550,313	3,042,774	485,913	393,574	781,803	796,619	3,696	70,816
Depreciation	0	0	0	0	8,537	30,408	36,434	60,239	63,663	64,024	4,625	55,655	50,443	58,738	59,449
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	0	0	-15,647	-7,772	-13,622	-6,294	-3,344	-4,245	-3,815	-5,889	-7,920	-36,524	-26,357	-15,597	-7,092
Stock	0	-12,089	-13,634	14,565	2,701	-15,404	4,835	-130,402	41,174	15,797	-38,934	-5,824	25,714	-8,568	120,069
Debtors	-516,346	-116,457	590,485	-240,275	188	-95,071	88,653	-255,473	238,304	-276,164	40,039	-1,933,079	2,404,260	117,584	552,298
Creditors	10,355	57,686	248,908	-52,649	-353,875	175,274	-37,663	-217,064	271,453	-31,987	71,364	-138,677	82,101	213,743	111,011
Accruals and Deferred Income	-91,380	-358,303	502,241	19,459	54,393	-295,099	-128,086	375,817	-12,348	-226,751	89,173	-203,686	331,942	37,188	31,850
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	1,047,494	1,061,308	2,634,146	917,376	21,419,474	1,545,759	2,913,552	1,150,935	3,082,249	545,677	549,711	2,397,474	-1,195,226	188,752	-406,333
Investing Activities
capital expenditure	0	0	0	0	41,558	-20,703	-16,019	13,581	-34,675	-82,090	-32,292	-84,897	-21,607	-88,367	-166,705
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	0	0	0	0	41,558	-20,703	-16,019	13,581	-34,675	-82,090	-32,292	-84,897	-21,607	-88,367	-166,705
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	50,019	-280,233	338,085	-165,151	292,471	-146,100	102,811	-111,347	57,991	-13,062	-29,776	-39,646	78,349	31,004	69,776
Other Short Term Loans	0	0	0	0	-131,090	131,090	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	0	0
Hire Purchase and Lease Commitments	0	0	0	0	0	0	0	0	0	-22,736	20,712	-23,451	-35,007	22,507	37,975
other long term liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
share issue	0	0	0	0	0	0	0	0	-1	0	-52,107	-32,106	84,213	0	1,374,382
interest	0	0	82,353	40,907	71,696	6,781	17,224	21,227	18,690	25,952	33,689	145,370	95,523	51,501	19,680
cash flow from financing	50,019	-280,233	420,438	-124,244	233,077	-8,229	120,035	-90,120	76,680	-9,846	-27,482	50,167	223,078	105,012	1,501,813
cash and cash equivalents
cash	347,513	-268,925	554,584	260,750	-815,487	751,594	-228,506	101,212	52,182	-41,568	88,322	277,294	-913,643	251,333	941,759
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	347,513	-268,925	554,584	260,750	-815,487	751,594	-228,506	101,212	52,182	-41,568	88,322	277,294	-913,643	251,333	941,759

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for buccleuch woodlands limited. Get real-time insights into buccleuch woodlands 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

Perform a competitor analysis for buccleuch woodlands limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other small companies, companies in TD7 area or any other competitors across 12 key performance metrics.

BUCCLEUCH WOODLANDS LIMITED group structure

Buccleuch Woodlands Limited has no subsidiary companies.

Ultimate parent company

THE MDS ESTATES LIMITED

09221483

BUCCLEUCH WOODLANDS ENTERPRISES LIMITED

SC280905

2 parents

BUCCLEUCH WOODLANDS LIMITED

SC078306

BUCCLEUCH WOODLANDS LIMITED Shareholders

buccleuch woodlands enterprises ltd

100%

Buccleuch Woodlands Limited currently has 2 directors. The longest serving directors include Mr James Colchester (Feb 2009) and Ms Anna Fergusson (May 2017).

officer	country	age	start	end	role
Mr James Colchester		52 years	Feb 2009	-	Director
Ms Anna Fergusson	Scotland	52 years	May 2017	-	Director

P&L

October 2023

turnover

2.4m

-24%

operating profit

612.2k

-50%

gross margin

34.8%

-33.02%

turnover

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

Balance Sheet

October 2023

net assets

1.2m

-0.1%

total assets

-0.08%

cash

1.4m

+0.34%

net assets

Total assets minus all liabilities

Similar Companies

glen nord limited

bartholomew partnership ltd.

4.5

tayside forestry limited

3.5

green belt n.i. limited

langbank forestry services ltd

company number

SC078306

Type

Private limited with Share Capital

industry

02100 - Silviculture and other forestry activities

incorporation date

April 1982

accounts

Audit Exemption Subsidiary

ultimate parent company

THE MDS ESTATES LIMITED

previous names

b.q. woods limited (October 2003)

last accounts submitted

October 2023

address

buccleuch weatherhouse, bowhill, selkirk, TD7 5ES

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 3 charges/mortgages relating to buccleuch woodlands limited. Currently there are 0 open charges and 3 have been satisfied in the past.

buccleuch woodlands limited Company Information

buccleuch woodlands limited Estimated Valuation

buccleuch woodlands limited Estimated Valuation

buccleuch woodlands limited Estimated Valuation

Buccleuch Woodlands Limited Overview

Buccleuch Woodlands Limited Health Check

BUCCLEUCH WOODLANDS LIMITED financials

buccleuch woodlands limited Credit Report and Business Information

Buccleuch Woodlands Limited Competitor Analysis

buccleuch woodlands limited Ownership

buccleuch woodlands limited directors

buccleuch woodlands limited company details

buccleuch woodlands limited Charges & Mortgages

buccleuch woodlands limited Companies House Filings - See Documents