graeme hutchison marine pilotage services limited
graeme hutchison marine pilotage services limited Company Information
Company Number
SC502251
Next Accounts
Dec 2025
Shareholders
mairi hutchison
graeme hutchison
Group Structure
View All
Industry
Sea and coastal freight water transport
Registered Address
1 croft wynd, milnathort, kinross, KY13 9GH
Website
-graeme hutchison marine pilotage services limited Estimated Valuation
Pomanda estimates the enterprise value of GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED at £227.1k based on a Turnover of £417.3k and 0.54x industry multiple (adjusted for size and gross margin).
graeme hutchison marine pilotage services limited Estimated Valuation
Pomanda estimates the enterprise value of GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED at £47.4k based on an EBITDA of £26.3k and a 1.8x industry multiple (adjusted for size and gross margin).
graeme hutchison marine pilotage services limited Estimated Valuation
Pomanda estimates the enterprise value of GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED at £116k based on Net Assets of £84.2k and 1.38x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Graeme Hutchison Marine Pilotage Services Limited Overview
Graeme Hutchison Marine Pilotage Services Limited is a live company located in kinross, KY13 9GH with a Companies House number of SC502251. It operates in the sea and coastal freight water transport sector, SIC Code 50200. Founded in April 2015, it's largest shareholder is mairi hutchison with a 50% stake. Graeme Hutchison Marine Pilotage Services Limited is a established, micro sized company, Pomanda has estimated its turnover at £417.3k with high growth in recent years.
Upgrade for unlimited company reports & a free credit check
Graeme Hutchison Marine Pilotage Services Limited Health Check
Pomanda's financial health check has awarded Graeme Hutchison Marine Pilotage Services Limited a 2 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
2 Strong
2 Regular
6 Weak
Size
annual sales of £417.3k, make it smaller than the average company (£8.3m)
- Graeme Hutchison Marine Pilotage Services Limited
£8.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 25%, show it is growing at a faster rate (7.8%)
- Graeme Hutchison Marine Pilotage Services Limited
7.8% - Industry AVG
Production
with a gross margin of 13.3%, this company has a higher cost of product (33.1%)
- Graeme Hutchison Marine Pilotage Services Limited
33.1% - Industry AVG
Profitability
an operating margin of 6.3% make it less profitable than the average company (11%)
- Graeme Hutchison Marine Pilotage Services Limited
11% - Industry AVG
Employees
with 2 employees, this is below the industry average (18)
2 - Graeme Hutchison Marine Pilotage Services Limited
18 - Industry AVG
Pay Structure
on an average salary of £65.1k, the company has an equivalent pay structure (£65.1k)
- Graeme Hutchison Marine Pilotage Services Limited
£65.1k - Industry AVG
Efficiency
resulting in sales per employee of £208.6k, this is less efficient (£466.2k)
- Graeme Hutchison Marine Pilotage Services Limited
£466.2k - Industry AVG
Debtor Days
it gets paid by customers after 94 days, this is later than average (30 days)
- Graeme Hutchison Marine Pilotage Services Limited
30 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is close to average (28 days)
- Graeme Hutchison Marine Pilotage Services Limited
28 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Graeme Hutchison Marine Pilotage Services Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Graeme Hutchison Marine Pilotage Services Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 26.3%, this is a lower level of debt than the average (55.3%)
26.3% - Graeme Hutchison Marine Pilotage Services Limited
55.3% - Industry AVG
GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED financials
Graeme Hutchison Marine Pilotage Services Limited's latest turnover from March 2024 is estimated at £417.3 thousand and the company has net assets of £84.2 thousand. According to their latest financial statements, Graeme Hutchison Marine Pilotage Services Limited has 2 employees and maintains cash reserves of 0 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Turnover | |||||||||
| Other Income Or Grants | |||||||||
| Cost Of Sales | |||||||||
| Gross Profit | |||||||||
| Admin Expenses | |||||||||
| Operating Profit | |||||||||
| Interest Payable | |||||||||
| Interest Receivable | |||||||||
| Pre-Tax Profit | |||||||||
| Tax | |||||||||
| Profit After Tax | |||||||||
| Dividends Paid | |||||||||
| Retained Profit | |||||||||
| Employee Costs | |||||||||
| Number Of Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| EBITDA* |
* 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 6,603 | 6,600 | 7,150 | 7,700 | 8,250 | 8,800 | 9,350 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,900 | 10,450 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 6,603 | 6,600 | 7,150 | 7,700 | 8,250 | 8,800 | 9,350 | 9,900 | 10,450 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 107,741 | 98,040 | 50,162 | 48,739 | 69,388 | 64,150 | 22,643 | 67,826 | 21,274 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 586 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 826 | 0 | 0 |
| total current assets | 107,741 | 98,040 | 50,162 | 48,739 | 69,388 | 64,150 | 23,469 | 67,826 | 21,860 |
| total assets | 114,344 | 104,640 | 57,312 | 56,439 | 77,638 | 72,950 | 32,819 | 77,726 | 32,310 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 30,099 | 40,155 | 27,016 | 26,719 | 34,436 | 34,529 | 0 | 45,035 | 31,980 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current liabilities | 30,099 | 40,155 | 27,016 | 26,719 | 34,436 | 34,529 | 0 | 45,035 | 31,980 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 30,099 | 40,155 | 27,016 | 26,719 | 34,436 | 34,529 | 0 | 45,035 | 31,980 |
| net assets | 84,245 | 64,485 | 30,296 | 29,720 | 43,202 | 38,421 | 32,819 | 32,691 | 330 |
| total shareholders funds | 84,245 | 64,485 | 30,296 | 29,720 | 43,202 | 38,421 | 32,819 | 32,691 | 330 |
| Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Profit | |||||||||
| Depreciation | 0 | ||||||||
| Amortisation | 550 | ||||||||
| Tax | |||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 9,701 | 47,878 | 1,423 | -20,649 | 5,238 | 41,507 | -45,183 | 46,552 | 21,274 |
| Creditors | -10,056 | 13,139 | 297 | -7,717 | -93 | 34,529 | -45,035 | 13,055 | 31,980 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | |||||||||
| Investing Activities | |||||||||
| capital expenditure | |||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | |||||||||
| Financing Activities | |||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||||
| interest | |||||||||
| cash flow from financing | |||||||||
| cash and cash equivalents | |||||||||
| cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -586 | 586 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -586 | 586 |
graeme hutchison marine pilotage services limited Credit Report and Business Information
Graeme Hutchison Marine Pilotage Services Limited Competitor Analysis
Perform a competitor analysis for graeme hutchison marine pilotage services limited by selecting its closest rivals, whether from the TRANSPORTATION AND STORAGE sector, other micro companies, companies in KY13 area or any other competitors across 12 key performance metrics.
graeme hutchison marine pilotage services limited Ownership
GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED group structure
Graeme Hutchison Marine Pilotage Services Limited has no subsidiary companies.
Ultimate parent company
GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED
SC502251
graeme hutchison marine pilotage services limited directors
Graeme Hutchison Marine Pilotage Services Limited currently has 2 directors. The longest serving directors include Mrs Mairi Hutchison (Apr 2015) and Mr Graeme Hutchison (Apr 2015).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Mairi Hutchison | Scotland | 60 years | Apr 2015 | - | Director |
| Mr Graeme Hutchison | 64 years | Apr 2015 | - | Director |
P&L
March 2024turnover
417.3k
+19%
operating profit
26.3k
0%
gross margin
13.3%
-6.33%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
March 2024net assets
84.2k
+0.31%
total assets
114.3k
+0.09%
cash
0
0%
net assets
Total assets minus all liabilities
graeme hutchison marine pilotage services limited company details
company number
SC502251
Type
Private limited with Share Capital
industry
50200 - Sea and coastal freight water transport
incorporation date
April 2015
age
10
incorporated
UK
ultimate parent company
accounts
Micro-Entity Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
-
address
1 croft wynd, milnathort, kinross, KY13 9GH
Bank
-
Legal Advisor
-
graeme hutchison marine pilotage services 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 graeme hutchison marine pilotage services limited.
graeme hutchison marine pilotage services 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 GRAEME HUTCHISON MARINE PILOTAGE SERVICES LIMITED. This can take several minutes, an email will notify you when this has completed.
graeme hutchison marine pilotage services limited Companies House Filings - See Documents
| date | description | view/download |
|---|
