Pomanda estimates the enterprise value of LINNMAC PROPERTY LIMITED at £2.1m based on a Turnover of £602.4k and 3.42x industry multiple (adjusted for size and gross margin).
linnmac property limitedEstimated Valuation
£92.3k
Pomanda estimates the enterprise value of LINNMAC PROPERTY LIMITED at £92.3k based on an EBITDA of £13.8k and a 6.68x industry multiple (adjusted for size and gross margin).
linnmac property limitedEstimated Valuation
£197.9k
Pomanda estimates the enterprise value of LINNMAC PROPERTY LIMITED at £197.9k based on Net Assets of £113.3k and 1.75x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Linnmac Property LimitedOverview
Linnmac Property Limited is a live company located in edinburgh, EH3 9LB with a Companies House number of SC444621. It operates in the other letting and operating of own or leased real estate sector, SIC Code 68209. Founded in March 2013, it's largest shareholder is
michael linn
with a 66.7% stake. Linnmac Property Limited is a established,
small sized company, Pomanda has estimated its turnover at
£602.4k with
rapid
growth in recent years.
Pomanda's financial health check has awarded Linnmac Property Limited a 3.5 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 Rating3.5out of 5
4 Strong
2 Regular
4 Weak
Size
annual sales of £602.4k, make it smaller than the average company (£918.1k)
£602.4k - Linnmac Property Limited
£918.1k - Industry AVG
Growth
3 year (CAGR) sales growth of 39%, show it is growing at a faster rate (4.9%)
39% - Linnmac Property Limited
4.9% - Industry AVG
Production
with a gross margin of 75.5%, this company has a comparable cost of product (75.5%)
75.5% - Linnmac Property Limited
75.5% - Industry AVG
Profitability
an operating margin of 2.1% make it less profitable than the average company (29.4%)
2.1% - Linnmac Property Limited
29.4% - Industry AVG
Employees
with 6 employees, this is above the industry average (4)
6 - Linnmac Property Limited
4 - Industry AVG
Pay Structure
on an average salary of £32.3k, the company has an equivalent pay structure (£32.3k)
£32.3k - Linnmac Property Limited
£32.3k - Industry AVG
Efficiency
resulting in sales per employee of £100.4k, this is less efficient (£177.7k)
£100.4k - Linnmac Property Limited
£177.7k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- - Linnmac Property Limited
- - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (38 days)
0 days - Linnmac Property Limited
38 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Linnmac Property Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 244 weeks, this is more cash available to meet short term requirements (11 weeks)
244 weeks - Linnmac Property Limited
11 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 21%, this is a lower level of debt than the average (64.5%)
21% - Linnmac Property Limited
64.5% - Industry AVG
LINNMAC PROPERTY LIMITED financials
EXPORT
Linnmac Property Limited's latest turnover from March 2024 is estimated at £602.4 thousand and the company has net assets of £113.3 thousand. According to their latest financial statements, Linnmac Property Limited has 6 employees and maintains cash reserves of £139.8 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
Turnover
602,448
479,238
329,374
223,144
207,670
157,217
133,429
616,647
290,160
21,131
7,044
Other Income Or Grants
Cost Of Sales
147,682
120,400
82,209
55,643
53,951
42,120
33,519
156,565
82,785
7,160
2,312
Gross Profit
454,766
358,839
247,165
167,501
153,720
115,097
99,910
460,082
207,375
13,971
4,733
Admin Expenses
441,992
346,334
225,006
141,318
167,049
132,925
73,287
447,974
185,186
-10,429
-3,027
Operating Profit
12,774
12,505
22,159
26,183
-13,329
-17,828
26,623
12,108
22,189
24,400
7,760
Interest Payable
Interest Receivable
6,932
4,980
746
75
65
608
404
160
225
95
18
Pre-Tax Profit
19,705
17,485
22,905
26,258
-13,264
-17,220
27,027
12,268
22,414
24,495
7,778
Tax
-4,926
-3,322
-4,352
-4,989
-5,135
-2,453
-4,483
-5,144
-1,789
Profit After Tax
14,779
14,163
18,553
21,269
-13,264
-17,220
21,892
9,814
17,931
19,351
5,989
Dividends Paid
Retained Profit
14,779
14,163
18,553
21,269
-13,264
-17,220
21,892
9,814
17,931
19,351
5,989
Employee Costs
193,965
151,855
118,354
80,576
82,180
81,085
78,277
127,862
52,509
26,049
24,774
Number Of Employees
6
5
4
3
3
3
3
5
2
1
1
EBITDA*
13,811
12,912
23,947
28,034
-11,374
-15,091
27,976
13,607
23,574
25,522
8,430
* 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
Tangible Assets
2,377
621
129
1,917
3,768
5,613
1,825
2,171
1,265
1,797
1,360
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
2,377
621
129
1,917
3,768
5,613
1,825
2,171
1,265
1,797
1,360
Stock & work in progress
Trade Debtors
7,937
936
2,605
Group Debtors
Misc Debtors
1,300
1,464
1,961
1,416
2,171
292
285
Cash
139,781
124,288
110,084
88,748
61,325
68,898
93,127
68,507
59,140
30,846
7,081
misc current assets
total current assets
141,081
125,752
112,045
90,164
71,433
69,834
95,732
68,799
59,425
30,846
7,081
total assets
143,458
126,373
112,174
92,081
75,201
75,447
97,557
70,970
60,690
32,643
8,441
Bank overdraft
Bank loan
Trade Creditors
179
1,829
412
127
22,480
7,203
2,450
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
29,495
25,873
27,347
25,753
29,917
16,523
17,785
17,319
total current liabilities
29,674
27,702
27,759
25,880
29,917
16,523
22,480
17,785
17,319
7,203
2,450
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
452
118
25
364
716
1,067
total long term liabilities
452
118
25
364
716
1,067
total liabilities
30,126
27,820
27,784
26,244
30,633
17,590
22,480
17,785
17,319
7,203
2,450
net assets
113,332
98,553
84,390
65,837
44,568
57,857
75,077
53,185
43,371
25,440
5,991
total shareholders funds
113,332
98,553
84,390
65,837
44,568
57,857
75,077
53,185
43,371
25,440
5,991
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Operating Activities
Operating Profit
12,774
12,505
22,159
26,183
-13,329
-17,828
26,623
12,108
22,189
24,400
7,760
Depreciation
1,037
407
1,788
1,851
1,955
2,737
1,353
1,499
1,385
1,122
670
Amortisation
Tax
-4,926
-3,322
-4,352
-4,989
-5,135
-2,453
-4,483
-5,144
-1,789
Stock
Debtors
-164
-497
545
-8,692
9,172
-1,669
2,313
7
285
Creditors
-1,650
1,417
285
127
-22,480
22,480
-7,203
4,753
2,450
Accruals and Deferred Income
3,622
-1,474
1,594
-4,164
13,394
16,523
-17,785
466
17,319
Deferred Taxes & Provisions
334
93
-339
-352
-351
1,067
Cash flow from operations
11,355
10,123
20,590
27,348
-7,503
-18,312
25,223
11,613
28,922
25,131
9,091
Investing Activities
capital expenditure
-2,793
-899
-110
-6,525
-1,007
-2,405
-853
-1,559
-2,030
Change in Investments
cash flow from investments
-2,793
-899
-110
-6,525
-1,007
-2,405
-853
-1,559
-2,030
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-25
98
2
interest
6,932
4,980
746
75
65
608
404
160
225
95
18
cash flow from financing
6,932
4,980
746
75
40
608
404
160
225
193
20
cash and cash equivalents
cash
15,493
14,204
21,336
27,423
-7,573
-24,229
24,620
9,367
28,294
23,765
7,081
overdraft
change in cash
15,493
14,204
21,336
27,423
-7,573
-24,229
24,620
9,367
28,294
23,765
7,081
linnmac property limited Credit Report and Business Information
Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for linnmac property limited. Get real-time insights into linnmac property limited's credit score, group structure and payment trends.
Perform a competitor analysis for linnmac property limited by selecting its closest rivals, whether from the REAL ESTATE ACTIVITIES sector, other small companies, companies in EH3 area or any other competitors across 12 key performance metrics.
linnmac property limited Ownership
LINNMAC PROPERTY LIMITED group structure
Linnmac Property Limited has no subsidiary companies.
Ultimate parent company
LINNMAC PROPERTY LIMITED
SC444621
LINNMAC PROPERTY LIMITED Shareholders
The largest shareholders in Linnmac Property Limited include Michael Linn and Lisa Ellen Linn.
michael linn
66.67%
lisa ellen linn
33.33%
linnmac property limited directors
Linnmac Property Limited currently has 1 director, Mr Michael Linn serving since Mar 2013.
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
March 2013
age
12
incorporated
UK
ultimate parent company
None
accounts
Total Exemption Full
last accounts submitted
March 2024
previous names
N/A
accountant
TAXASSIST WEST EDINBURGH
auditor
-
address
7 tarvit street, edinburgh, EH3 9LB
Bank
-
Legal Advisor
-
linnmac property 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 linnmac property limited.
linnmac property 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 LINNMAC PROPERTY LIMITED. This can take several minutes, an email will notify you when this has completed.
linnmac property limitedCompanies House Filings - See Documents
