Burnside Estates Scotland Limited

POWER SEARCH PRICING

SOLUTIONS

burnside estates scotland limited Company Information

Company Number

SC225953

Next Accounts

Jun 2025

Directors

Bruce Linton

Shareholders

bruce linton

Group Structure

View All

Industry

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

Registered Address

bannerman house, 27 south tay street, dundee, DD1 1NR

Website

burnside estates scotland limited Estimated Valuation

£1.7m

Pomanda estimates the enterprise value of BURNSIDE ESTATES SCOTLAND LIMITED at £1.7m based on a Turnover of £679k and 2.44x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Burnside Estates Scotland Limited is a live company located in dundee, DD1 1NR with a Companies House number of SC225953. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in December 2001, it's largest shareholder is bruce linton with a 100% stake. Burnside Estates Scotland Limited is a mature, small sized company, Pomanda has estimated its turnover at £679k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Burnside Estates Scotland Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs

Health Rating2out of 5

2 Strong

1 Regular

7 Weak

Size

annual sales of £679k, make it smaller than the average company (£850k)

Growth

3 year (CAGR) sales growth of -13%, show it is growing at a slower rate (2.8%)

EXPORT

Burnside Estates Scotland Limited's latest turnover from September 2023 is estimated at £679 thousand and the company has net assets of -£206.6 thousand. According to their latest financial statements, we estimate that Burnside Estates Scotland Limited has 2 employees and maintains cash reserves of 0 as reported in the balance sheet.

Data source: Companies House, Pomanda Estimates

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Turnover	679,031	924,448	828,238	1,048,237	910,551	117,280	137,252	126,967	159,113	108,431	208,584	182,740	119,382	26,700	0
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	484,791	666,463	612,956	751,612	648,447	82,026	93,214	85,111	113,143	78,769	155,009	134,283	87,006	18,687	0
Gross Profit	194,241	257,985	215,282	296,626	262,104	35,254	44,038	41,856	45,970	29,661	53,576	48,457	32,377	8,013	0
Admin Expenses	83,541	228,379	253,408	299,540	302,409	34,839	64,115	63,749	-32,592	46,655	72,905	68,162	41,028	6,824	172,809
Operating Profit	110,700	29,606	-38,126	-2,914	-40,305	415	-20,077	-21,893	78,562	-16,994	-19,329	-19,705	-8,651	1,189	-172,809
Interest Payable	0	0	0	0	0	0	0	0	0	0	0	0	4,614	9,045	4,431
Interest Receivable	0	0	0	0	0	0	24	98	169	153	191	173	113	0	0
Pre-Tax Profit	110,700	29,606	-38,126	-2,914	-40,305	415	-20,053	-21,795	78,731	-16,841	-19,138	-19,532	-13,152	-7,856	-177,240
Tax	-27,675	-5,625	0	0	0	-79	0	0	-15,746	0	0	0	0	0	0
Profit After Tax	83,025	23,981	-38,126	-2,914	-40,305	336	-20,053	-21,795	62,985	-16,841	-19,138	-19,532	-13,152	-7,856	-177,240
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Profit	83,025	23,981	-38,126	-2,914	-40,305	336	-20,053	-21,795	62,985	-16,841	-19,138	-19,532	-13,152	-7,856	-177,240
Employee Costs	64,122	91,735	85,326	83,454	85,777	27,380	25,993	26,478	26,474	25,337	24,180	24,412	23,928	24,472	0
Number Of Employees	2	3	3	3	3	1	1	1	1	1	1	1	1	1	0
EBITDA*	110,700	29,606	-38,126	-2,914	-40,305	415	-20,077	-21,893	78,562	-16,994	-19,329	-19,705	-8,651	1,189	-172,809

* Earnings Before Interest, Tax, Depreciation and Amortisation

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Tangible Assets	52,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	52,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock & work in progress	0	0	0	0	0	0	0	2,516	0	0	78,935	44,906	38,094	0	0
Trade Debtors	158,371	220,224	197,775	222,398	178,526	11,667	18,431	16,686	15,862	1,938	18,974	21,580	8,384	3,642	6,765
Group Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Misc Debtors	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	0	0	0	0	0	0	0	19,592	58,664	8,881	52,190	24,165	45,210	0	0
misc current assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current assets	158,371	220,224	197,775	222,398	178,526	11,667	18,431	38,794	74,526	10,819	150,099	90,651	91,688	3,642	6,765
total assets	210,371	220,224	197,775	222,398	178,526	11,667	18,431	38,794	74,526	10,819	150,099	90,651	91,688	3,642	6,765
Bank overdraft	0	0	0	0	0	0	0	0	0	0	0	0	0	141,970	136,324
Bank loan	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Trade Creditors	416,996	509,874	511,406	497,903	451,117	243,953	251,053	251,362	265,299	264,577	387,016	308,430	289,935	46,767	47,680
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
other short term finances	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	0	0	0	0	0
other current liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
total current liabilities	416,996	509,874	511,406	497,903	451,117	243,953	251,053	251,362	265,299	264,577	387,016	308,430	289,935	188,737	184,004
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	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0
total liabilities	416,996	509,874	511,406	497,903	451,117	243,953	251,053	251,362	265,299	264,577	387,016	308,430	289,935	188,737	184,004
net assets	-206,625	-289,650	-313,631	-275,505	-272,591	-232,286	-232,622	-212,568	-190,773	-253,758	-236,917	-217,779	-198,247	-185,095	-177,239
total shareholders funds	-206,625	-289,650	-313,631	-275,505	-272,591	-232,286	-232,622	-212,568	-190,773	-253,758	-236,917	-217,779	-198,247	-185,095	-177,239

	Sep 2023	Sep 2022	Sep 2021	Sep 2020	Sep 2019	Sep 2018	Sep 2017	Sep 2016	Sep 2015	Sep 2014	Sep 2013	Sep 2012	Sep 2011	Sep 2010	Sep 2009
Operating Activities
Operating Profit	110,700	29,606	-38,126	-2,914	-40,305	415	-20,077	-21,893	78,562	-16,994	-19,329	-19,705	-8,651	1,189	-172,809
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-27,675	-5,625	0	0	0	-79	0	0	-15,746	0	0	0	0	0	0
Stock	0	0	0	0	0	0	-2,516	2,516	0	-78,935	34,029	6,812	38,094	0	0
Debtors	-61,853	22,449	-24,623	43,872	166,859	-6,764	1,745	824	13,924	-17,036	-2,606	13,196	4,742	-3,123	6,765
Creditors	-92,878	-1,532	13,503	46,786	207,164	-7,100	-309	-13,937	722	-122,439	78,586	18,495	243,168	-913	47,680
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	52,000	0	0	0	0	0	-19,615	-39,170	49,614	-43,462	27,834	-21,218	191,681	3,399	-131,894
Investing Activities
capital expenditure	-52,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash flow from investments	-52,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	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	0	0	0	0	0	0
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	-1	0	0	0	0	0	0	0	1
interest	0	0	0	0	0	0	24	98	169	153	191	173	-4,501	-9,045	-4,431
cash flow from financing	0	0	0	0	0	0	23	98	169	153	191	173	-4,501	-9,045	-4,430
cash and cash equivalents
cash	0	0	0	0	0	0	-19,592	-39,072	49,783	-43,309	28,025	-21,045	45,210	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0	-141,970	5,646	136,324
change in cash	0	0	0	0	0	0	-19,592	-39,072	49,783	-43,309	28,025	-21,045	187,180	-5,646	-136,324

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for burnside estates scotland limited. Get real-time insights into burnside estates scotland 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 burnside estates scotland limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in DD1 area or any other competitors across 12 key performance metrics.

BURNSIDE ESTATES SCOTLAND LIMITED group structure

Burnside Estates Scotland Limited has no subsidiary companies.

Ultimate parent company

BURNSIDE ESTATES SCOTLAND LIMITED

SC225953

BURNSIDE ESTATES SCOTLAND LIMITED Shareholders

bruce linton

100%

Burnside Estates Scotland Limited currently has 1 director, Mr Bruce Linton serving since Dec 2001.

officer	country	age	start	end	role
Mr Bruce Linton	Scotland	71 years	Dec 2001	-	Director

P&L

September 2023

turnover

679k

-27%

operating profit

110.7k

gross margin

28.7%

+2.5%

turnover

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

Balance Sheet

September 2023

net assets

-206.6k

-0.29%

total assets

210.4k

-0.04%

cash

net assets

Total assets minus all liabilities

Similar Companies

mission hall limited

knb & kb property limited

l & i developments limited

grand park (scotland) limited

1.5

credential bath street limited

3.5

company number

SC225953

Type

Private limited with Share Capital

industry

68209 - Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

incorporation date

December 2001

ultimate parent company

None

previous names

burnside estates sportings limited (March 2004)

address

bannerman house, 27 south tay street, dundee, DD1 1NR

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 burnside estates scotland limited. Currently there are 0 open charges and 1 have been satisfied in the past.

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 BURNSIDE ESTATES SCOTLAND LIMITED. This can take several minutes, an email will notify you when this has completed.

burnside estates scotland limited Company Information

burnside estates scotland limited Estimated Valuation

burnside estates scotland limited Estimated Valuation

burnside estates scotland limited Estimated Valuation

Burnside Estates Scotland Limited Overview

Burnside Estates Scotland Limited Health Check

BURNSIDE ESTATES SCOTLAND LIMITED financials

burnside estates scotland limited Credit Report and Business Information

Burnside Estates Scotland Limited Competitor Analysis

burnside estates scotland limited Ownership

burnside estates scotland limited directors

burnside estates scotland limited company details

burnside estates scotland limited Charges & Mortgages

burnside estates scotland limited Capital Raised & Share Issues BETA

burnside estates scotland limited Companies House Filings - See Documents