Skiack Hydro Limited

POWER SEARCH PRICING

SOLUTIONS

skiack hydro limited Company Information

Company Number

SC370147

Next Accounts

Dec 2025

Directors

Finnian Munro

William Wemyss

View All

Shareholders

wemyss renewables limited

finnian george munro

Group Structure

View All

Industry

Production of electricity

Registered Address

4 melville crescent, edinburgh, EH3 7JA

Website

http://wemyss-renewables.co.uk

skiack hydro limited Estimated Valuation

£1.8m

Pomanda estimates the enterprise value of SKIACK HYDRO LIMITED at £1.8m based on an EBITDA of £374.6k and a 4.9x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Skiack Hydro Limited is a live company located in edinburgh, EH3 7JA with a Companies House number of SC370147. It operates in the production of electricity sector, SIC Code 35110. Founded in December 2009, it's largest shareholder is wemyss renewables limited with a 75% stake. Skiack Hydro Limited is a established, micro sized company, Pomanda has estimated its turnover at £59.6k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

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

Health Rating4.5out of 5

4 Strong

3 Regular

4 Weak

Size

annual sales of £59.6k, make it smaller than the average company (£1.8m)

Growth

3 year (CAGR) sales growth of -2%, show it is growing at a slower rate (11.5%)

EXPORT

Skiack Hydro Limited's latest turnover from March 2024 is estimated at £59.6 thousand and the company has net assets of £533.4 thousand. According to their latest financial statements, we estimate that Skiack Hydro Limited has 1 employee and maintains cash reserves of £59.5 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	May 2015	May 2014	May 2013	May 2012	May 2011
Turnover	59,568	2,565,018	35,374	62,940	481,759	1,255,232	1,102,019	1,348,530	1,120,958	78,954	2,962	4,792	102,374	91,346
Other Income Or Grants
Cost Of Sales	19,540	788,422	13,117	26,165	203,088	504,740	487,340	618,804	470,185	39,509	1,364	2,355	55,128	54,879
Gross Profit	40,028	1,776,596	22,257	36,776	278,672	750,491	614,679	729,726	650,772	39,446	1,599	2,437	47,247	36,468
Admin Expenses	-158,342	1,728,447	44,077	-7,489	86,519	623,951	435,015	550,514	577,839	24,622	-1,288	8,784	61,883	52,611
Operating Profit	198,370	48,149	-21,820	44,265	192,153	126,540	179,664	179,212	72,933	14,824	2,887	-6,347	-14,636	-16,143
Interest Payable				81,240	168,882	198,286	194,421	142,101	63,926	18,859	11,700	11,700	9,750	3,900
Interest Receivable	3,484	2,619	339	90	114	1,109	1,064	631	761	167	283	629	690	225
Pre-Tax Profit	201,855	50,768	-21,481	-36,885	23,385	-70,637	-13,693	37,741	9,768	-3,868	-8,530	-17,418	-23,696	-19,818
Tax	-50,464	-9,646			-4,443			-7,548	-1,953
Profit After Tax	151,391	41,122	-21,481	-36,885	18,942	-70,637	-13,693	30,193	7,814	-3,868	-8,530	-17,418	-23,696	-19,818
Dividends Paid
Retained Profit	151,391	41,122	-21,481	-36,885	18,942	-70,637	-13,693	30,193	7,814	-3,868	-8,530	-17,418	-23,696	-19,818
Employee Costs	78,706	505,162	65,276	60,299	121,838	297,918	299,751	302,036	228,971	54,980	58,500	58,623	56,427	57,166
Number Of Employees	1	7	1	1	2	5	5	5	4	1	1	1	1	1
EBITDA*	374,598	230,150	160,180	226,265	364,637	302,768	352,291	243,952	72,933	14,924	3,302	-5,824	-14,213	-16,034

* 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	May 2015	May 2014	May 2013	May 2012	May 2011
Tangible Assets	2,189,464	2,359,120	2,539,244	2,721,244	2,876,602	3,031,768	3,207,996	3,387,667	1,803,484	307,628	260,524	227,019	122,732	43,785
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets	2,189,464	2,359,120	2,539,244	2,721,244	2,876,602	3,031,768	3,207,996	3,387,667	1,803,484	307,628	260,524	227,019	122,732	43,785
Stock & work in progress
Trade Debtors	600	154,104	600	600		127,424	129,853	134,671	130,726		30	241	5,350	9,998
Group Debtors	65,815	65,815	65,815	65,815	74,119	74,119	48,585	34,120
Misc Debtors	217,373	37,453	156,581	168,264	182,776	120,692	26,333			11,467
Cash	59,547	73,192	50,068	40,424	138,581	89,815	205,805	219,776	284,921	19,337	47,624	65,448	186,105	89,966
misc current assets
total current assets	343,335	330,564	273,064	275,103	395,476	412,050	410,576	388,567	415,647	30,804	47,654	65,689	191,455	99,964
total assets	2,532,799	2,689,684	2,812,308	2,996,347	3,272,078	3,443,818	3,618,572	3,776,234	2,219,131	338,432	308,178	292,708	314,187	143,749
Bank overdraft
Bank loan
Trade Creditors	27,528	17,549	14,211	25,657	73,450	72,572	41,260	209,767	87,018	10,022	1,250	1,250	29,311	7,202
Group/Directors Accounts	117,316	45,276	15,056	4,728	17,500	4,583			31,155
other short term finances
hp & lease commitments
other current liabilities	69,060	59,705	51,291	33,547	45,627	52,827	79,751	83,666	99,808	1,350
total current liabilities	213,904	122,530	80,558	63,932	136,577	129,982	121,011	293,433	217,981	11,372	1,250	1,250	29,311	7,202
loans					2,663,601	2,873,507	3,001,620	2,980,570	1,566,666	400,290	180,000	180,000	180,000	120,000
hp & lease commitments
Accruals and Deferred Income
other liabilities	1,719,000	2,109,054	2,304,677	2,497,831							196,290	172,290	148,290	36,290
provisions	66,459	76,055	86,150	72,180	72,611	59,982	44,957	37,554
total long term liabilities	1,785,459	2,185,109	2,390,827	2,570,011	2,736,212	2,933,489	3,046,577	3,018,124	1,566,666	400,290	376,290	352,290	328,290	156,290
total liabilities	1,999,363	2,307,639	2,471,385	2,633,943	2,872,789	3,063,471	3,167,588	3,311,557	1,784,647	411,662	377,540	353,540	357,601	163,492
net assets	533,436	382,045	340,923	362,404	399,289	380,347	450,984	464,677	434,484	-73,230	-69,362	-60,832	-43,414	-19,743
total shareholders funds	533,436	382,045	340,923	362,404	399,289	380,347	450,984	464,677	434,484	-73,230	-69,362	-60,832	-43,414	-19,743

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	May 2015	May 2014	May 2013	May 2012	May 2011
Operating Activities
Operating Profit	198,370	48,149	-21,820	44,265	192,153	126,540	179,664	179,212	72,933	14,824	2,887	-6,347	-14,636	-16,143
Depreciation	176,228	182,001	182,000	182,000	172,484	176,228	172,627	64,740		100	415	523	423	109
Amortisation
Tax	-50,464	-9,646			-4,443			-7,548	-1,953
Stock
Debtors	26,416	34,376	-11,683	-22,216	-65,340	117,464	35,980	38,065	119,259	11,437	-211	-5,109	-4,648	9,998
Creditors	9,979	3,338	-11,446	-47,793	878	31,312	-168,507	122,749	76,996	8,772		-28,061	22,109	7,202
Accruals and Deferred Income	9,355	8,414	17,744	-12,080	-7,200	-26,924	-3,915	-16,142	98,458	1,350
Deferred Taxes & Provisions	-9,596	-10,095	13,970	-431	12,629	15,025	7,403	37,554
Cash flow from operations	307,456	187,785	192,131	188,177	431,841	204,717	151,292	342,500	127,175	13,609	3,513	-28,776	12,544	-18,830
Investing Activities
capital expenditure	-6,572	-1,877		-26,642	-17,318		7,044	-1,648,923	-1,495,856	-47,204	-33,920	-104,810	-79,370	-43,894
Change in Investments
cash flow from investments	-6,572	-1,877		-26,642	-17,318		7,044	-1,648,923	-1,495,856	-47,204	-33,920	-104,810	-79,370	-43,894
Financing Activities
Bank loans
Group/Directors Accounts	72,040	30,220	10,328	-12,772	12,917	4,583		-31,155	31,155
Other Short Term Loans
Long term loans				-2,663,601	-209,906	-128,113	21,050	1,413,904	1,166,376	220,290			60,000	120,000
Hire Purchase and Lease Commitments
other long term liabilities	-390,054	-195,623	-193,154	2,497,831						-196,290	24,000	24,000	112,000	36,290
share issue									499,900				25	75
interest	3,484	2,619	339	-81,150	-168,768	-197,177	-193,357	-141,470	-63,165	-18,692	-11,417	-11,071	-9,060	-3,675
cash flow from financing	-314,530	-162,784	-182,487	-259,692	-365,757	-320,707	-172,307	1,241,279	1,634,266	5,308	12,583	12,929	162,965	152,690
cash and cash equivalents
cash	-13,645	23,124	9,644	-98,157	48,766	-115,990	-13,971	-65,145	265,584	-28,287	-17,824	-120,657	96,139	89,966
overdraft
change in cash	-13,645	23,124	9,644	-98,157	48,766	-115,990	-13,971	-65,145	265,584	-28,287	-17,824	-120,657	96,139	89,966

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for skiack hydro limited. Get real-time insights into skiack hydro 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 skiack hydro limited by selecting its closest rivals, whether from the ELECTRICITY, GAS, STEAM AND AIR CONDITIONING SUPPLY sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.

SKIACK HYDRO LIMITED group structure

Skiack Hydro Limited has no subsidiary companies.

Ultimate parent company

WEMYSS DEVELOPMENT COMPANY LTD. THE

SC003626

WEMYSS RENEWABLES LIMITED

SC405505

2 parents

SKIACK HYDRO LIMITED

SC370147

SKIACK HYDRO LIMITED Shareholders

wemyss renewables limited	75%
finnian george munro	25%

Skiack Hydro Limited currently has 3 directors. The longest serving directors include Mr Finnian Munro (Nov 2010) and Mr William Wemyss (Sep 2015).

officer	country	age	start	end	role
Mr Finnian Munro	United Kingdom	49 years	Nov 2010	-	Director
Mr William Wemyss	Scotland	54 years	Sep 2015	-	Director
Mr Martin Orr		55 years	Jul 2020	-	Director

P&L

March 2024

turnover

59.6k

-98%

operating profit

198.4k

gross margin

67.2%

-2.98%

turnover

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

Balance Sheet

March 2024

net assets

533.4k

+0.4%

total assets

2.5m

-0.06%

cash

59.5k

-0.19%

net assets

Total assets minus all liabilities

Similar Companies

annat burn hydro limited

4.5

a & r brewster limited

bonerbo renewable energy limited

3.5

auquhirie land company limited

2.5

invervar hydro development limited

company number

SC370147

Type

Private limited with Share Capital

industry

35110 - Production of electricity

incorporation date

December 2009

ultimate parent company

WEMYSS DEVELOPMENT COMPANY LTD. THE

previous names

N/A

address

4 melville crescent, edinburgh, EH3 7JA

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 skiack hydro limited.

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 SKIACK HYDRO LIMITED. This can take several minutes, an email will notify you when this has completed.

skiack hydro limited Company Information

skiack hydro limited Estimated Valuation

skiack hydro limited Estimated Valuation

skiack hydro limited Estimated Valuation

Skiack Hydro Limited Overview

Skiack Hydro Limited Health Check

SKIACK HYDRO LIMITED financials

skiack hydro limited Credit Report and Business Information

Skiack Hydro Limited Competitor Analysis

skiack hydro limited Ownership

skiack hydro limited directors

skiack hydro limited company details

skiack hydro limited Charges & Mortgages

skiack hydro limited Capital Raised & Share Issues BETA

skiack hydro limited Companies House Filings - See Documents