city legacy limited
city legacy limited Company Information
Company Number
SC364621
Next Accounts
Dec 2025
Industry
Development of building projects
Shareholders
cruden estates ltd
ccg (scotland) ltd
View AllGroup Structure
View All
Contact
Registered Address
16 walker street, edinburgh, EH3 7LP
Website
www.citylegacy.co.ukcity legacy limited Estimated Valuation
Pomanda estimates the enterprise value of CITY LEGACY LIMITED at £218k based on a Turnover of £635.2k and 0.34x industry multiple (adjusted for size and gross margin).
city legacy limited Estimated Valuation
Pomanda estimates the enterprise value of CITY LEGACY LIMITED at £0 based on an EBITDA of £-15k and a 2.49x industry multiple (adjusted for size and gross margin).
city legacy limited Estimated Valuation
Pomanda estimates the enterprise value of CITY LEGACY LIMITED at £539.3k based on Net Assets of £391.7k and 1.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
City Legacy Limited Overview
City Legacy Limited is a live company located in edinburgh, EH3 7LP with a Companies House number of SC364621. It operates in the development of building projects sector, SIC Code 41100. Founded in August 2009, it's largest shareholder is cruden estates ltd with a 25% stake. City Legacy Limited is a established, small sized company, Pomanda has estimated its turnover at £635.2k with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
City Legacy Limited Health Check
Pomanda's financial health check has awarded City Legacy Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs
6 Strong
1 Regular
5 Weak
Size
annual sales of £635.2k, make it smaller than the average company (£2.4m)
- City Legacy Limited
£2.4m - Industry AVG
Growth
3 year (CAGR) sales growth of 178%, show it is growing at a faster rate (6%)
- City Legacy Limited
6% - Industry AVG
Production
with a gross margin of 8.9%, this company has a higher cost of product (25.5%)
- City Legacy Limited
25.5% - Industry AVG
Profitability
an operating margin of -2.4% make it less profitable than the average company (7.5%)
- City Legacy Limited
7.5% - Industry AVG
Employees
with 1 employees, this is below the industry average (6)
- City Legacy Limited
6 - Industry AVG
Pay Structure
on an average salary of £48.4k, the company has an equivalent pay structure (£48.4k)
- City Legacy Limited
£48.4k - Industry AVG
Efficiency
resulting in sales per employee of £635.2k, this is more efficient (£285.4k)
- City Legacy Limited
£285.4k - Industry AVG
Debtor Days
it gets paid by customers after 1 days, this is earlier than average (27 days)
- City Legacy Limited
27 days - Industry AVG
Creditor Days
its suppliers are paid after 227 days, this is slower than average (31 days)
- City Legacy Limited
31 days - Industry AVG
Stock Days
it holds stock equivalent to 388 days, this is more than average (204 days)
- City Legacy Limited
204 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 19 weeks, this is more cash available to meet short term requirements (12 weeks)
19 weeks - City Legacy Limited
12 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 47.9%, this is a lower level of debt than the average (73.6%)
47.9% - City Legacy Limited
73.6% - Industry AVG
CITY LEGACY LIMITED financials
City Legacy Limited's latest turnover from March 2024 is estimated at £635.2 thousand and the company has net assets of £391.7 thousand. According to their latest financial statements, we estimate that City Legacy Limited has 1 employee and maintains cash reserves of £132.4 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Turnover | 228,799 | 12,244 | 773,262 | 39,109,372 | 5,419,847 | 44,139,691 | 72,385,029 | 27,443,674 | 5,988,003 | ||||||
| Other Income Or Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Cost Of Sales | 70,547 | 0 | 526,034 | 36,629,124 | 4,772,467 | 44,089,789 | 72,253,116 | 27,443,674 | 5,988,003 | ||||||
| Gross Profit | 158,252 | 12,244 | 247,228 | 2,480,248 | 647,380 | 49,902 | 131,913 | 0 | 0 | ||||||
| Admin Expenses | 106,627 | 86,955 | 16,100 | 26,650 | 34,700 | 48,210 | 43,100 | 32,145 | |||||||
| Operating Profit | 51,625 | -74,711 | 231,128 | 2,453,598 | 612,680 | 1,692 | 88,813 | -32,145 | |||||||
| Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Interest Receivable | 452 | 57 | 6,029 | 39,162 | 19,394 | 17,434 | 6,281 | 0 | 0 | ||||||
| Pre-Tax Profit | 52,077 | -74,654 | 237,157 | 2,492,760 | 632,074 | 19,126 | 95,094 | -32,145 | -18,101 | ||||||
| Tax | 0 | 0 | -47,451 | -498,552 | -130,566 | -3,825 | -9,030 | 0 | 0 | ||||||
| Profit After Tax | 52,077 | -74,654 | 189,706 | 1,994,208 | 501,508 | 15,301 | 86,064 | -32,145 | -18,101 | ||||||
| Dividends Paid | 0 | 0 | 400,000 | 2,000,000 | 0 | 0 | 0 | 0 | 0 | ||||||
| Retained Profit | 52,077 | -74,654 | -210,294 | -5,792 | 501,508 | 15,301 | 86,064 | -32,145 | -18,101 | ||||||
| Employee Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Number Of Employees | |||||||||||||||
| EBITDA* | 51,625 | -74,711 | 231,128 | 2,453,598 | 612,680 | 1,692 | 88,813 | -32,145 |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 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 | 3,073,150 | 2,740,853 | 568,475 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,073,150 | 2,740,853 | 568,475 | 0 | 0 |
| Stock & work in progress | 616,916 | 615,363 | 565,106 | 264,664 | 171,114 | 168,663 | 203,905 | 145,277 | 317,459 | 29,345,024 | 35,136,642 | 6,697,726 | 849,974 | 1,224,799 | 0 |
| Trade Debtors | 2,557 | 373 | 16,865 | 714 | 0 | 0 | 89,888 | 176,140 | 359,920 | 418,858 | 3,972,200 | 2,606,426 | 4,487,682 | 991,804 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 12,823 | 1,964 | 7,292 | 255,024 | 878,283 | 192,445 | 357,355 | 881,283 | 83,461 | 0 |
| Cash | 132,383 | 127,654 | 163,620 | 130,269 | 253,088 | 300,822 | 216,804 | 357,057 | 2,673,637 | 5,472,336 | 951,797 | 2,112,915 | 2,109,432 | 1,037,727 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 751,856 | 743,390 | 745,591 | 395,647 | 424,202 | 482,308 | 512,561 | 685,766 | 3,606,040 | 36,114,501 | 40,253,084 | 11,774,422 | 8,328,371 | 3,337,791 | 0 |
| total assets | 751,856 | 743,390 | 745,591 | 395,647 | 424,202 | 482,308 | 512,561 | 685,766 | 3,606,040 | 36,114,501 | 43,326,234 | 14,515,275 | 8,896,846 | 3,337,791 | 0 |
| 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 | 360,196 | 343,569 | 335,259 | 9,424 | 12,374 | 23,824 | 39,161 | 87,265 | 2,241,798 | 6,395,855 | 3,307,364 | 9,396,092 | 5,972,398 | 268,615 | 0 |
| 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 | 5,461,038 | 24,661,513 | 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 | 44,520 | 111,513 | 161,960 | 717,407 | 11,505,345 | 3,593,529 | 38,512 | 102,219 | 783,277 | 0 |
| total current liabilities | 360,196 | 343,569 | 335,259 | 9,424 | 12,374 | 68,344 | 150,674 | 249,225 | 2,959,205 | 23,362,238 | 31,562,406 | 9,434,604 | 6,074,617 | 1,051,892 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,099,636 | 9,900,000 | 2,204,000 | 2,204,000 | 2,204,000 | 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 | 1,712,709 | 2,740,853 | 568,475 | 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 | 12,099,636 | 11,612,709 | 4,944,853 | 2,772,475 | 2,204,000 | 0 |
| total liabilities | 360,196 | 343,569 | 335,259 | 9,424 | 12,374 | 68,344 | 150,674 | 249,225 | 2,959,205 | 35,461,874 | 43,175,115 | 14,379,457 | 8,847,092 | 3,255,892 | 0 |
| net assets | 391,660 | 399,821 | 410,332 | 386,223 | 411,828 | 413,964 | 361,887 | 436,541 | 646,835 | 652,627 | 151,119 | 135,818 | 49,754 | 81,899 | 0 |
| total shareholders funds | 391,660 | 399,821 | 410,332 | 386,223 | 411,828 | 413,964 | 361,887 | 436,541 | 646,835 | 652,627 | 151,119 | 135,818 | 49,754 | 81,899 | 0 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Profit | 51,625 | -74,711 | 231,128 | 2,453,598 | 612,680 | 1,692 | 88,813 | -32,145 | |||||||
| Depreciation | 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 | |
| Tax | 0 | 0 | -47,451 | -498,552 | -130,566 | -3,825 | -9,030 | 0 | 0 | ||||||
| Stock | 1,553 | 50,257 | 300,442 | 93,550 | 2,451 | -35,242 | 58,628 | -172,182 | -29,027,565 | -5,791,618 | 28,438,916 | 5,847,752 | -374,825 | 1,224,799 | 0 |
| Debtors | 2,184 | -16,492 | 16,151 | 714 | -12,823 | -79,029 | -91,580 | -431,512 | -682,197 | -5,940,654 | 1,533,161 | -232,806 | 4,862,175 | 1,075,265 | 0 |
| Creditors | 16,627 | 8,310 | 325,835 | -2,950 | -11,450 | -15,337 | -48,104 | -2,154,533 | -4,154,057 | 3,088,491 | -6,088,728 | 3,423,694 | 5,703,783 | 268,615 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -44,520 | -66,993 | -50,447 | -555,447 | -10,787,938 | 7,911,816 | 3,555,017 | -63,707 | -681,058 | 783,277 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | 83,566 | -140,310 | -1,922,609 | 16,722,813 | 23,214,693 | -32,507,921 | -2,175,176 | 503,230 | |||||||
| Investing Activities | |||||||||||||||
| capital expenditure | 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 | 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 | -5,461,038 | -19,200,475 | 24,661,513 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,099,636 | 2,199,636 | 7,696,000 | 0 | 0 | 2,204,000 | 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 | -1,712,709 | -1,028,144 | 2,172,378 | 568,475 | 0 | 0 |
| share issue | |||||||||||||||
| interest | 452 | 57 | 6,029 | 39,162 | 19,394 | 17,434 | 6,281 | 0 | 0 | ||||||
| cash flow from financing | 452 | 57 | 6,029 | -17,521,512 | -18,694,154 | 31,346,803 | 2,178,659 | 568,475 | 2,304,000 | ||||||
| cash and cash equivalents | |||||||||||||||
| cash | 4,729 | -35,966 | 33,351 | -122,819 | -47,734 | 84,018 | -140,253 | -2,316,580 | -2,798,699 | 4,520,539 | -1,161,118 | 3,483 | 1,071,705 | 1,037,727 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 4,729 | -35,966 | 33,351 | -122,819 | -47,734 | 84,018 | -140,253 | -2,316,580 | -2,798,699 | 4,520,539 | -1,161,118 | 3,483 | 1,071,705 | 1,037,727 | 0 |
city legacy limited Credit Report and Business Information
City Legacy Limited Competitor Analysis
Perform a competitor analysis for city legacy limited by selecting its closest rivals, whether from the CONSTRUCTION sector, other small companies, companies in EH3 area or any other competitors across 12 key performance metrics.
city legacy limited Ownership
CITY LEGACY LIMITED group structure
City Legacy Limited has no subsidiary companies.
Ultimate parent company
CITY LEGACY LIMITED
SC364621
city legacy limited directors
City Legacy Limited currently has 4 directors. The longest serving directors include Mr Malcolm Murray (Aug 2009) and Mr Kevin Reid (Aug 2009).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Malcolm Murray | United Kingdom | 64 years | Aug 2009 | - | Director |
| Mr Kevin Reid | Scotland | 57 years | Aug 2009 | - | Director |
| Mr David Archer | 55 years | Oct 2011 | - | Director | |
| Mr Craig Ormond | 44 years | Jul 2023 | - | Director |
P&L
March 2024turnover
635.2k
+3%
operating profit
-15k
0%
gross margin
8.9%
-4.69%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
391.7k
-0.02%
total assets
751.9k
+0.01%
cash
132.4k
+0.04%
net assets
Total assets minus all liabilities
city legacy limited company details
company number
SC364621
Type
Private limited with Share Capital
industry
41100 - Development of building projects
incorporation date
August 2009
age
16
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
16 walker street, edinburgh, EH3 7LP
Bank
-
Legal Advisor
-
city legacy 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 city legacy limited.
city legacy 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 CITY LEGACY LIMITED. This can take several minutes, an email will notify you when this has completed.
city legacy limited Companies House Filings - See Documents
| date | description | view/download |
|---|
