scottish equitable holdings limited
scottish equitable holdings limited Company Information
Company Number
SC144516
Next Accounts
Sep 2025
Shareholders
aegon uk plc
scottish equitable policyholders trust ltd
Group Structure
View All
Industry
Activities of head offices
Registered Address
aegon lochside crescent, edinburgh park, edinburgh, EH12 9SE
Website
www.aegon.co.ukscottish equitable holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTTISH EQUITABLE HOLDINGS LIMITED at £150.1m based on a Turnover of £172m and 0.87x industry multiple (adjusted for size and gross margin).
scottish equitable holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTTISH EQUITABLE HOLDINGS LIMITED at £1.6b based on an EBITDA of £229.3m and a 6.9x industry multiple (adjusted for size and gross margin).
scottish equitable holdings limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTTISH EQUITABLE HOLDINGS LIMITED at £4.4b based on Net Assets of £2.1b and 2.11x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scottish Equitable Holdings Limited Overview
Scottish Equitable Holdings Limited is a live company located in edinburgh, EH12 9SE with a Companies House number of SC144516. It operates in the activities of head offices sector, SIC Code 70100. Founded in May 1993, it's largest shareholder is aegon uk plc with a 100% stake. Scottish Equitable Holdings Limited is a mature, mega sized company, Pomanda has estimated its turnover at £172m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Scottish Equitable Holdings Limited Health Check
Pomanda's financial health check has awarded Scottish Equitable Holdings Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 7 measures and has 1 areas for improvement. Company Health Check FAQs
7 Strong
1 Regular
1 Weak
Size
annual sales of £172m, make it larger than the average company (£20.2m)
£172m - Scottish Equitable Holdings Limited
£20.2m - Industry AVG
Growth
3 year (CAGR) sales growth of 5461%, show it is growing at a faster rate (7.4%)
5461% - Scottish Equitable Holdings Limited
7.4% - Industry AVG
Production
with a gross margin of 18.9%, this company has a higher cost of product (33.7%)
18.9% - Scottish Equitable Holdings Limited
33.7% - Industry AVG
Profitability
an operating margin of 133.3% make it more profitable than the average company (5.9%)
133.3% - Scottish Equitable Holdings Limited
5.9% - Industry AVG
Employees
with 393 employees, this is above the industry average (110)
- Scottish Equitable Holdings Limited
110 - Industry AVG
Pay Structure
on an average salary of £49.9k, the company has an equivalent pay structure (£49.9k)
- Scottish Equitable Holdings Limited
£49.9k - Industry AVG
Efficiency
resulting in sales per employee of £437.7k, this is more efficient (£204.7k)
- Scottish Equitable Holdings Limited
£204.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Scottish Equitable Holdings Limited
- - Industry AVG
Creditor Days
There is insufficient data available for this Key Performance Indicator!
- - Scottish Equitable Holdings Limited
- - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Scottish Equitable Holdings Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 15886 weeks, this is more cash available to meet short term requirements (15 weeks)
15886 weeks - Scottish Equitable Holdings Limited
15 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 0%, this is a lower level of debt than the average (55.6%)
0% - Scottish Equitable Holdings Limited
55.6% - Industry AVG
SCOTTISH EQUITABLE HOLDINGS LIMITED financials
Scottish Equitable Holdings Limited's latest turnover from December 2023 is £172 million and the company has net assets of £2.1 billion. According to their latest financial statements, we estimate that Scottish Equitable Holdings Limited has 393 employees and maintains cash reserves of £611 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 172,009,000 | 110,001,000 | 279,000,000 | 1,000 | 127,002,000 | 375,001,000 | 387,712,000 | 7,000 | 14,000 | 12,000 | 15,000 | 26,000 | 5,000 | 3,000 | 4,000 |
| Other Income Or Grants | |||||||||||||||
| Cost Of Sales | |||||||||||||||
| Gross Profit | 279,000,000 | 1,000 | 375,001,000 | ||||||||||||
| Admin Expenses | |||||||||||||||
| Operating Profit | 1,000 | ||||||||||||||
| Interest Payable | 3,749,000 | 4,869,000 | 4,752,000 | 5,825,000 | 14,233,000 | 31,410,000 | 30,009,000 | 32,669,000 | 42,013,000 | ||||||
| Interest Receivable | |||||||||||||||
| Pre-Tax Profit | 172,009,000 | 110,001,000 | 279,000,000 | 1,000 | 127,002,000 | 375,001,000 | 383,963,000 | -4,862,000 | -4,738,000 | -5,813,000 | -14,218,000 | -31,384,000 | -30,004,000 | -32,666,000 | -42,009,000 |
| Tax | -2,000 | 721,000 | 973,000 | 959,000 | 1,250,000 | -3,934,000 | 1,093,000 | 9,985,000 | 9,379,000 | 3,034,000 | |||||
| Profit After Tax | 172,007,000 | 110,001,000 | 279,000,000 | 1,000 | 127,002,000 | 375,001,000 | 384,684,000 | -3,889,000 | -3,779,000 | -4,563,000 | -18,152,000 | -30,291,000 | -20,019,000 | -23,287,000 | -38,975,000 |
| Dividends Paid | 172,000,000 | 110,000,000 | 279,000,000 | 127,000,000 | 375,000,000 | 262,471,000 | |||||||||
| Retained Profit | 7,000 | 1,000 | 1,000 | 2,000 | 1,000 | 122,213,000 | -3,889,000 | -3,779,000 | -4,563,000 | -18,152,000 | -30,291,000 | -20,019,000 | -23,287,000 | -38,975,000 | |
| Employee Costs | |||||||||||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 1,000 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 |
| Intangible Assets | |||||||||||||||
| Investments & Other | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 |
| Debtors (Due After 1 year) | |||||||||||||||
| Total Fixed Assets | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,075,317,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 | 2,059,675,000 |
| Stock & work in progress | |||||||||||||||
| Trade Debtors | |||||||||||||||
| Group Debtors | |||||||||||||||
| Misc Debtors | 491,000 | 2,507,000 | 1,867,000 | 908,000 | |||||||||||
| Cash | 611,000 | 602,000 | 601,000 | 601,000 | 600,000 | 598,000 | 106,000 | 3,756,000 | 3,416,000 | 3,402,000 | 3,193,000 | 4,951,000 | 9,676,000 | 39,000 | 463,000 |
| misc current assets | 2,019,000 | 5,695,000 | 3,842,000 | ||||||||||||
| total current assets | 611,000 | 602,000 | 601,000 | 601,000 | 600,000 | 598,000 | 597,000 | 6,263,000 | 5,283,000 | 4,310,000 | 3,193,000 | 6,970,000 | 15,371,000 | 3,881,000 | 463,000 |
| total assets | 2,075,928,000 | 2,075,919,000 | 2,075,918,000 | 2,075,918,000 | 2,075,917,000 | 2,075,915,000 | 2,075,914,000 | 2,081,580,000 | 2,080,600,000 | 2,079,627,000 | 2,062,868,000 | 2,066,645,000 | 2,075,046,000 | 2,063,556,000 | 2,060,138,000 |
| Bank overdraft | |||||||||||||||
| Bank loan | |||||||||||||||
| Trade Creditors | |||||||||||||||
| Group/Directors Accounts | 99,655,000 | 202,414,000 | 225,478,000 | ||||||||||||
| other short term finances | |||||||||||||||
| hp & lease commitments | |||||||||||||||
| other current liabilities | 2,000 | 142,000 | 2,564,000 | ||||||||||||
| total current liabilities | 2,000 | 142,000 | 99,655,000 | 202,414,000 | 228,042,000 | ||||||||||
| loans | 141,763,000 | 136,139,000 | 130,673,000 | 212,537,000 | 470,014,000 | 742,260,000 | 912,594,000 | 657,308,000 | |||||||
| hp & lease commitments | |||||||||||||||
| Accruals and Deferred Income | |||||||||||||||
| other liabilities | |||||||||||||||
| provisions | |||||||||||||||
| total long term liabilities | 127,879,000 | 123,010,000 | 118,258,000 | 200,794,000 | 458,911,000 | 731,762,000 | 902,667,000 | 647,920,000 | |||||||
| total liabilities | 2,000 | 127,879,000 | 123,010,000 | 118,258,000 | 200,936,000 | 558,566,000 | 934,176,000 | 902,667,000 | 875,962,000 | ||||||
| net assets | 2,075,926,000 | 2,075,919,000 | 2,075,918,000 | 2,075,918,000 | 2,075,917,000 | 2,075,915,000 | 2,075,914,000 | 1,953,701,000 | 1,957,590,000 | 1,961,369,000 | 1,861,932,000 | 1,508,079,000 | 1,140,870,000 | 1,160,889,000 | 1,184,176,000 |
| total shareholders funds | 2,075,926,000 | 2,075,919,000 | 2,075,918,000 | 2,075,918,000 | 2,075,917,000 | 2,075,915,000 | 2,075,914,000 | 1,953,701,000 | 1,957,590,000 | 1,961,369,000 | 1,861,932,000 | 1,508,079,000 | 1,140,870,000 | 1,160,889,000 | 1,184,176,000 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | Dec 2015 | Dec 2014 | Dec 2013 | Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 1,000 | ||||||||||||||
| Depreciation | |||||||||||||||
| Amortisation | |||||||||||||||
| Tax | -2,000 | 721,000 | 973,000 | 959,000 | 1,250,000 | -3,934,000 | 1,093,000 | 9,985,000 | 9,379,000 | 3,034,000 | |||||
| Stock | |||||||||||||||
| Debtors | -491,000 | -2,016,000 | 640,000 | 959,000 | 908,000 | ||||||||||
| Creditors | |||||||||||||||
| Accruals and Deferred Income | 2,000 | -142,000 | 142,000 | -2,564,000 | 2,564,000 | ||||||||||
| Deferred Taxes & Provisions | |||||||||||||||
| Cash flow from operations | 1,000 | ||||||||||||||
| Investing Activities | |||||||||||||||
| capital expenditure | |||||||||||||||
| Change in Investments | 15,642,000 | 2,059,675,000 | |||||||||||||
| cash flow from investments | |||||||||||||||
| Financing Activities | |||||||||||||||
| Bank loans | |||||||||||||||
| Group/Directors Accounts | -99,655,000 | -102,759,000 | 202,414,000 | -225,478,000 | 225,478,000 | ||||||||||
| Other Short Term Loans | |||||||||||||||
| Long term loans | -141,763,000 | 5,624,000 | 5,466,000 | -81,864,000 | -257,477,000 | -272,246,000 | -170,334,000 | 255,286,000 | 657,308,000 | ||||||
| Hire Purchase and Lease Commitments | |||||||||||||||
| other long term liabilities | |||||||||||||||
| share issue | |||||||||||||||
| interest | -3,749,000 | -4,869,000 | -4,752,000 | -5,825,000 | -14,233,000 | -31,410,000 | -30,009,000 | -32,669,000 | -42,013,000 | ||||||
| cash flow from financing | -145,512,000 | 755,000 | 714,000 | 16,311,000 | 640,000 | -8,915,000 | 2,071,000 | -2,861,000 | 2,063,924,000 | ||||||
| cash and cash equivalents | |||||||||||||||
| cash | 9,000 | 1,000 | 1,000 | 2,000 | 492,000 | -3,650,000 | 340,000 | 14,000 | 209,000 | -1,758,000 | -4,725,000 | 9,637,000 | -424,000 | 463,000 | |
| overdraft | |||||||||||||||
| change in cash | 9,000 | 1,000 | 1,000 | 2,000 | 492,000 | -3,650,000 | 340,000 | 14,000 | 209,000 | -1,758,000 | -4,725,000 | 9,637,000 | -424,000 | 463,000 |
scottish equitable holdings limited Credit Report and Business Information
Scottish Equitable Holdings Limited Competitor Analysis
Perform a competitor analysis for scottish equitable holdings limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in EH12 area or any other competitors across 12 key performance metrics.
scottish equitable holdings limited Ownership
SCOTTISH EQUITABLE HOLDINGS LIMITED group structure
Scottish Equitable Holdings Limited has 1 subsidiary company.
Ultimate parent company
AEGON NV
#0016866
2 parents
SCOTTISH EQUITABLE HOLDINGS LIMITED
SC144516
1 subsidiary
scottish equitable holdings limited directors
Scottish Equitable Holdings Limited currently has 10 directors. The longest serving directors include Mr James Ewing (Apr 2014) and Ms Theresa Froehlich (May 2018).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr James Ewing | United Kingdom | 54 years | Apr 2014 | - | Director |
| Ms Theresa Froehlich | United Kingdom | 59 years | May 2018 | - | Director |
| Mrs Theresa Froehlich | England | 59 years | May 2018 | - | Director |
| Mr Michael Holliday-Williams | United Kingdom | 54 years | Jan 2020 | - | Director |
| Ms Helen Heslop | United Kingdom | 55 years | Apr 2021 | - | Director |
| Ms Susanna Davies | England | 66 years | Nov 2021 | - | Director |
| Mr Michael Davies | Scotland | 58 years | Dec 2021 | - | Director |
| Mr Michael Davies | Scotland | 58 years | Dec 2021 | - | Director |
| Ms Christina McComb | United Kingdom | 68 years | Jan 2024 | - | Director |
| Mr Nicholas Blake | Scotland | 59 years | Nov 2024 | - | Director |
P&L
December 2023turnover
172m
+56%
operating profit
229.3m
0%
gross margin
18.9%
-0.21%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
2.1b
0%
total assets
2.1b
0%
cash
611k
+0.01%
net assets
Total assets minus all liabilities
scottish equitable holdings limited company details
company number
SC144516
Type
Private limited with Share Capital
industry
70100 - Activities of head offices
incorporation date
May 1993
age
32
incorporated
UK
ultimate parent company
accounts
Audit Exemption Subsidiary
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
aegon lochside crescent, edinburgh park, edinburgh, EH12 9SE
Bank
-
Legal Advisor
-
scottish equitable holdings 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 scottish equitable holdings limited.
scottish equitable holdings 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 SCOTTISH EQUITABLE HOLDINGS LIMITED. This can take several minutes, an email will notify you when this has completed.
scottish equitable holdings limited Companies House Filings - See Documents
| date | description | view/download |
|---|
