Aithrie Limited

POWER SEARCH PRICING

SOLUTIONS

aithrie limited Company Information

Company Number

SC426145

Next Accounts

Dec 2025

Directors

Andrew Earl Of Hopetoun

Shareholders

andrew victor arthur charles

Group Structure

View All

Industry

Mixed farming

Registered Address

5 atholl crescent, edinburgh, EH3 8EJ

Website

http://hopetounfarmshop.co.uk

aithrie limited Estimated Valuation

£9m

Pomanda estimates the enterprise value of AITHRIE LIMITED at £9m based on an EBITDA of £2.2m and a 4.15x industry multiple (adjusted for size and gross margin).

Edit your figures and get a professional valuation report.

Aithrie Limited is a live company located in edinburgh, EH3 8EJ with a Companies House number of SC426145. It operates in the mixed farming sector, SIC Code 01500. Founded in June 2012, it's largest shareholder is andrew victor arthur charles with a 100% stake. Aithrie Limited is a established, micro sized company, Pomanda has estimated its turnover at £472.8k with declining growth in recent years.

View Sample

Upgrade for unlimited company reports & a free credit check

Pomanda's financial health check has awarded Aithrie Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 6 areas for improvement. Company Health Check FAQs

Health Rating3out of 5

2 Strong

3 Regular

6 Weak

Size

annual sales of £472.8k, make it smaller than the average company (£1.3m)

Growth

3 year (CAGR) sales growth of -5%, show it is growing at a slower rate (11.1%)

EXPORT

Aithrie Limited's latest turnover from March 2024 is estimated at £472.8 thousand and the company has net assets of £2.4 million. According to their latest financial statements, we estimate that Aithrie Limited has 5 employees and maintains cash reserves of £30.5 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	Apr 2015
Turnover	472,794	367,970	119,594	559,450	148,301	542,319	4,027	6,020	16,927	201,008
Other Income Or Grants	0	0	0	0	0	0	0	0	0	0
Cost Of Sales	328,300	236,944	75,852	365,105	97,493	328,865	2,452	3,872	10,979	127,730
Gross Profit	144,494	131,026	43,742	194,345	50,808	213,454	1,575	2,147	5,948	73,278
Admin Expenses	-2,035,299	-23,627	-128,107	-99,711	-224,004	124,878	2,676	4,873	12,129	51,566
Operating Profit	2,179,793	154,653	171,849	294,056	274,812	88,576	-1,101	-2,726	-6,181	21,712
Interest Payable	0	0	0	6,523	19,565	14,432	0	0	0	0
Interest Receivable	15,780	15,602	1,664	233	113	184	45	32	103	62
Pre-Tax Profit	2,195,573	170,254	173,512	287,765	255,360	74,328	-1,056	-2,694	-6,078	21,774
Tax	-548,893	-32,348	-32,967	-54,675	-48,518	-14,122	0	0	0	-4,355
Profit After Tax	1,646,680	137,906	140,545	233,090	206,842	60,206	-1,056	-2,694	-6,078	17,419
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Retained Profit	1,646,680	137,906	140,545	233,090	206,842	60,206	-1,056	-2,694	-6,078	17,419
Employee Costs	145,249	25,211	24,836	23,233	23,619	22,873	22,449	23,501	26,216	56,409
Number Of Employees	5	1	1	1	1	1	1	1	1	2
EBITDA*	2,179,928	155,582	174,900	297,048	277,803	90,820	-1,101	-2,726	-6,181	21,712

* 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	Apr 2015
Tangible Assets	0	481	1,410	3,739	6,731	9,722	0	0	0	0
Intangible Assets	0	222,560	222,560	222,560	246,260	246,260	0	0	0	0
Investments & Other	2,751,915	0	0	0	11	3,446	3,446	1	1	1
Debtors (Due After 1 year)	0	0	0	0	0	0	0	0	0	0
Total Fixed Assets	2,751,915	223,041	223,970	226,299	253,002	259,428	3,446	1	1	1
Stock & work in progress	0	20,732	5,985	19,330	61,416	34,317	0	0	0	0
Trade Debtors	37,923	54,094	16,581	89,479	5,215	113,270	503	421	0	20,099
Group Debtors	0	0	0	0	0	0	0	21,163	321	0
Misc Debtors	74,632	64,596	363,667	65,152	172,144	185,520	186	569	20,447	0
Cash	30,486	570,655	163,533	280,098	186,708	40,075	8,998	9,198	16,705	24,603
misc current assets	0	0	0	0	0	0	0	0	0	0
total current assets	143,041	710,077	549,766	454,059	425,483	373,182	9,687	31,351	37,473	44,702
total assets	2,894,956	933,118	773,736	680,358	678,485	632,610	13,133	31,352	37,474	44,703
Bank overdraft	0	0	0	0	0	0	0	0	0	0
Bank loan	0	0	0	0	0	0	0	0	0	0
Trade Creditors	36,167	25,171	9,548	58,232	53,183	66,103	5	1,415	3,412	27,184
Group/Directors Accounts	0	0	0	0	0	0	0	20,782	0	0
other short term finances	0	0	0	0	0	0	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
other current liabilities	425,829	121,667	115,814	114,297	136,678	71,010	5,437	408	22,621	0
total current liabilities	461,996	146,838	125,362	172,529	189,861	137,113	5,442	22,605	26,033	27,184
loans	0	0	0	0	213,885	427,600	0	0	0	0
hp & lease commitments	0	0	0	0	0	0	0	0	0	0
Accruals and Deferred Income	0	0	0	0	0	0	0	0	0	0
other liabilities	0	0	0	0	0	0	0	0	0	0
provisions	0	0	0	0	0	0	0	0	0	0
total long term liabilities	0	0	0	0	213,885	427,600	0	0	0	0
total liabilities	461,996	146,838	125,362	172,529	403,746	564,713	5,442	22,605	26,033	27,184
net assets	2,432,960	786,280	648,374	507,829	274,739	67,897	7,691	8,747	11,441	17,519
total shareholders funds	2,432,960	786,280	648,374	507,829	274,739	67,897	7,691	8,747	11,441	17,519

	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Apr 2015	Mar 2014	Mar 2013
Operating Activities
Operating Profit	2,179,793	154,653	171,849	294,056	274,812	88,576	-1,101	-2,726	-6,181	21,712	0	0
Depreciation	135	929	3,051	2,992	2,991	2,244	0	0	0	0	0	0
Amortisation	0	0	0	0	0	0	0	0	0	0	0	0
Tax	-548,893	-32,348	-32,967	-54,675	-48,518	-14,122	0	0	0	-4,355	0	0
Stock	-20,732	14,747	-13,345	-42,086	27,099	34,317	0	0	0	0	0	0
Debtors	-6,135	-261,558	225,617	-22,728	-121,431	298,101	-21,464	1,385	669	20,099	0	0
Creditors	10,996	15,623	-48,684	5,049	-12,920	66,098	-1,410	-1,997	-23,772	27,184	0	0
Accruals and Deferred Income	304,162	5,853	1,517	-22,381	65,668	65,573	5,029	-22,213	22,621	0	0	0
Deferred Taxes & Provisions	0	0	0	0	0	0	0	0	0	0	0	0
Cash flow from operations	1,973,060	391,521	-117,506	289,855	376,365	-124,049	23,982	-28,321	-8,001	24,442	0	0
Investing Activities
capital expenditure	222,906	0	-722	23,700	0	-258,226	0	0	0	0	0	0
Change in Investments	2,751,915	0	0	-11	-3,435	0	3,445	0	0	1	0	0
cash flow from investments	-2,529,009	0	-722	23,711	3,435	-258,226	-3,445	0	0	-1	0	0
Financing Activities
Bank loans	0	0	0	0	0	0	0	0	0	0	0	0
Group/Directors Accounts	0	0	0	0	0	0	-20,782	20,782	0	0	0	0
Other Short Term Loans	0	0	0	0	0	0	0	0	0	0	0	0
Long term loans	0	0	0	-213,885	-213,715	427,600	0	0	0	0	0	0
Hire Purchase and Lease Commitments	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
share issue	0	0	0	0	0	0	0	0	0	100	0	0
interest	15,780	15,602	1,664	-6,290	-19,452	-14,248	45	32	103	62	0	0
cash flow from financing	15,780	15,602	1,664	-220,175	-233,167	413,352	-20,737	20,814	103	162	0	0
cash and cash equivalents
cash	-540,169	407,122	-116,565	93,390	146,633	31,077	-200	-7,507	-7,898	24,603	0	0
overdraft	0	0	0	0	0	0	0	0	0	0	0	0
change in cash	-540,169	407,122	-116,565	93,390	146,633	31,077	-200	-7,507	-7,898	24,603	0	0

Very Low Risk70 - 100

Low Risk50 - 70

Moderate Risk30 - 50

High Risk20 - 30

Very High Risk0 - 20

Get a comprehensive credit check for aithrie limited. Get real-time insights into aithrie 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 aithrie limited by selecting its closest rivals, whether from the AGRICULTURE, FORESTRY AND FISHING sector, other micro companies, companies in EH3 area or any other competitors across 12 key performance metrics.

AITHRIE LIMITED group structure

Aithrie Limited has 1 subsidiary company.

Ultimate parent company

AITHRIE LIMITED

SC426145

1 subsidiary

HOME FARMS (HOPETOUN) LIMITED

SC034151

AITHRIE LIMITED Shareholders

andrew victor arthur charles

100%

Aithrie Limited currently has 1 director, Mr Andrew Earl Of Hopetoun serving since Jun 2012.

officer	country	age	start	end	role
Mr Andrew Earl Of Hopetoun	Scotland	55 years	Jun 2012	-	Director

P&L

March 2024

turnover

472.8k

+28%

operating profit

2.2m

gross margin

30.6%

-14.17%

turnover

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

Balance Sheet

March 2024

net assets

2.4m

+2.09%

total assets

2.9m

+2.1%

cash

30.5k

-0.95%

net assets

Total assets minus all liabilities

Similar Companies

4front farming co ltd

letham farming limited

pentland lodge limited

3.5

j a c grierson limited

robson urwin & co. limited

company number

SC426145

Type

Private limited with Share Capital

industry

01500 - Mixed farming

incorporation date

June 2012

ultimate parent company

None

previous names

west lothian farming (n3) limited (October 2012)

address

5 atholl crescent, edinburgh, EH3 8EJ

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

aithrie limited Company Information

aithrie limited Estimated Valuation

aithrie limited Estimated Valuation

aithrie limited Estimated Valuation

Aithrie Limited Overview

Aithrie Limited Health Check

AITHRIE LIMITED financials

aithrie limited Credit Report and Business Information

Aithrie Limited Competitor Analysis

aithrie limited Ownership

aithrie limited directors

aithrie limited company details

aithrie limited Charges & Mortgages

aithrie limited Capital Raised & Share Issues BETA

aithrie limited Companies House Filings - See Documents