scotia (city & shire) limited
scotia (city & shire) limited Company Information
Company Number
SC527120
Next Accounts
Mar 2025
Shareholders
scotia homes (holdings) limited
Group Structure
View All
Industry
Other business support service activities n.e.c.
Registered Address
the ca'd'oro 45 gordon street, glasgow, G1 3PE
Website
-scotia (city & shire) limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTIA (CITY & SHIRE) LIMITED at £7.6m based on a Turnover of £11.1m and 0.68x industry multiple (adjusted for size and gross margin).
scotia (city & shire) limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTIA (CITY & SHIRE) LIMITED at £0 based on an EBITDA of £-760.7k and a 4.87x industry multiple (adjusted for size and gross margin).
scotia (city & shire) limited Estimated Valuation
Pomanda estimates the enterprise value of SCOTIA (CITY & SHIRE) LIMITED at £0 based on Net Assets of £-1.3m and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scotia (city & Shire) Limited Overview
Scotia (city & Shire) Limited is a live company located in glasgow, G1 3PE with a Companies House number of SC527120. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in February 2016, it's largest shareholder is scotia homes (holdings) limited with a 100% stake. Scotia (city & Shire) Limited is a young, mid sized company, Pomanda has estimated its turnover at £11.1m with rapid growth in recent years.
Upgrade for unlimited company reports & a free credit check
Scotia (city & Shire) Limited Health Check
Pomanda's financial health check has awarded Scotia (City & Shire) Limited a 3 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs
4 Strong
3 Regular
5 Weak
Size
annual sales of £11.1m, make it larger than the average company (£3.7m)
- Scotia (city & Shire) Limited
£3.7m - Industry AVG
Growth
3 year (CAGR) sales growth of 82%, show it is growing at a faster rate (4.7%)
- Scotia (city & Shire) Limited
4.7% - Industry AVG
Production
with a gross margin of 37.9%, this company has a comparable cost of product (37.9%)
- Scotia (city & Shire) Limited
37.9% - Industry AVG
Profitability
an operating margin of -6.8% make it less profitable than the average company (6.2%)
- Scotia (city & Shire) Limited
6.2% - Industry AVG
Employees
with 72 employees, this is above the industry average (24)
- Scotia (city & Shire) Limited
24 - Industry AVG
Pay Structure
on an average salary of £48.4k, the company has an equivalent pay structure (£48.4k)
- Scotia (city & Shire) Limited
£48.4k - Industry AVG
Efficiency
resulting in sales per employee of £154.2k, this is equally as efficient (£154.4k)
- Scotia (city & Shire) Limited
£154.4k - Industry AVG
Debtor Days
it gets paid by customers after 5 days, this is earlier than average (41 days)
- Scotia (city & Shire) Limited
41 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (33 days)
- Scotia (city & Shire) Limited
33 days - Industry AVG
Stock Days
it holds stock equivalent to 817 days, this is more than average (34 days)
- Scotia (city & Shire) Limited
34 days - Industry AVG
Cash Balance
has cash to cover current liabilities for 0 weeks, this is less cash available to meet short term requirements (24 weeks)
0 weeks - Scotia (city & Shire) Limited
24 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 108.2%, this is a higher level of debt than the average (61.7%)
108.2% - Scotia (city & Shire) Limited
61.7% - Industry AVG
SCOTIA (CITY & SHIRE) LIMITED financials
Scotia (City & Shire) Limited's latest turnover from June 2023 is estimated at £11.1 million and the company has net assets of -£1.3 million. According to their latest financial statements, we estimate that Scotia (City & Shire) Limited has 72 employees and maintains cash reserves of £16.7 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|
| 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 | 9 | 7 | 6 | 6 | 6 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 8,220 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 402,044 | 149,001 | 116,219 | 0 | 0 | 8,956 | 0 |
| Total Fixed Assets | 402,044 | 149,001 | 116,219 | 0 | 8,220 | 8,956 | 0 |
| Stock & work in progress | 15,433,939 | 11,790,963 | 4,236,622 | 1,822,385 | 1,820,160 | 1,799,837 | 1,795,188 |
| Trade Debtors | 162,437 | 0 | 1,731 | 1,731 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 10,979 | 9,389 |
| Misc Debtors | 403,635 | 154,731 | 1,156 | 19,603 | 0 | 1 | 5,373 |
| Cash | 16,724 | 45,290 | 288,895 | 4,975 | 9,815 | 2,341 | 2,668 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 16,016,735 | 11,990,984 | 4,528,404 | 1,848,694 | 1,829,975 | 1,813,158 | 1,812,618 |
| total assets | 16,418,779 | 12,139,985 | 4,644,623 | 1,848,694 | 1,838,195 | 1,822,114 | 1,812,618 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 5,764 | 6,784 | 6,086 | 0 | 0 | 0 | 1,440 |
| Group/Directors Accounts | 17,096,719 | 11,408,785 | 3,984,977 | 2,002,753 | 0 | 1,899,563 | 1,841,513 |
| other short term finances | 0 | 0 | 0 | 0 | 1,940,661 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 658,555 | 1,307,546 | 1,135,133 | 7,580 | 0 | 7,539 | 7,414 |
| total current liabilities | 17,761,038 | 12,723,115 | 5,126,196 | 2,010,333 | 1,951,301 | 1,907,102 | 1,850,367 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 17,761,038 | 12,723,115 | 5,126,196 | 2,010,333 | 1,951,301 | 1,907,102 | 1,850,367 |
| net assets | -1,342,259 | -583,130 | -481,573 | -161,639 | -113,106 | -84,988 | -37,749 |
| total shareholders funds | -1,342,259 | -583,130 | -481,573 | -161,639 | -113,106 | -84,988 | -37,749 |
| Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Apr 2019 | Apr 2018 | Apr 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | |
| Tax | |||||||
| Stock | 3,642,976 | 7,554,341 | 2,414,237 | 2,225 | 20,323 | 4,649 | 1,795,188 |
| Debtors | 664,384 | 184,626 | 97,772 | 21,334 | -19,936 | 5,174 | 14,762 |
| Creditors | -1,020 | 698 | 6,086 | 0 | 0 | -1,440 | 1,440 |
| Accruals and Deferred Income | -648,991 | 172,413 | 1,127,553 | 7,580 | -7,539 | 125 | 7,414 |
| Deferred Taxes & Provisions | 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 |
| cash flow from investments | |||||||
| Financing Activities | |||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 5,687,934 | 7,423,808 | 1,982,224 | 2,002,753 | -1,899,563 | 58,050 | 1,841,513 |
| Other Short Term Loans | 0 | 0 | 0 | -1,940,661 | 1,940,661 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | |||||||
| interest | |||||||
| cash flow from financing | |||||||
| cash and cash equivalents | |||||||
| cash | -28,566 | -243,605 | 283,920 | -4,840 | 7,474 | -327 | 2,668 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -28,566 | -243,605 | 283,920 | -4,840 | 7,474 | -327 | 2,668 |
scotia (city & shire) limited Credit Report and Business Information
Scotia (city & Shire) Limited Competitor Analysis
Perform a competitor analysis for scotia (city & shire) limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other mid companies, companies in G 1 area or any other competitors across 12 key performance metrics.
scotia (city & shire) limited Ownership
SCOTIA (CITY & SHIRE) LIMITED group structure
Scotia (City & Shire) Limited has no subsidiary companies.
Ultimate parent company
2 parents
SCOTIA (CITY & SHIRE) LIMITED
SC527120
scotia (city & shire) limited directors
Scotia (City & Shire) Limited currently has 7 directors. The longest serving directors include Mrs Carol Beaton (Feb 2016) and Mr Richard Begbie (Feb 2016).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mrs Carol Beaton | Scotland | 59 years | Feb 2016 | - | Director |
| Mr Richard Begbie | Scotland | 44 years | Feb 2016 | - | Director |
| Mr Gary Gerrard | Scotland | 59 years | Feb 2016 | - | Director |
| Mr Bruce Linton | United Kingdom | 71 years | May 2020 | - | Director |
| Mr David Cameron | Scotland | 82 years | May 2020 | - | Director |
| Mr Bruce Linton | United Kingdom | 71 years | May 2020 | - | Director |
| Mr Graham Reid | United Kingdom | 43 years | May 2021 | - | Director |
P&L
June 2023turnover
11.1m
-39%
operating profit
-760.7k
0%
gross margin
38%
-0.37%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
June 2023net assets
-1.3m
+1.3%
total assets
16.4m
+0.35%
cash
16.7k
-0.63%
net assets
Total assets minus all liabilities
scotia (city & shire) limited company details
company number
SC527120
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
February 2016
age
9
incorporated
UK
ultimate parent company
accounts
Small Company
last accounts submitted
June 2023
previous names
scotia (shielhill) limited (July 2020)
accountant
CHIENE & TAIT LLP
auditor
-
address
the ca'd'oro 45 gordon street, glasgow, G1 3PE
Bank
-
Legal Advisor
-
scotia (city & shire) 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 found 6 charges/mortgages relating to scotia (city & shire) limited. Currently there are 5 open charges and 1 have been satisfied in the past.
scotia (city & shire) 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 SCOTIA (CITY & SHIRE) LIMITED. This can take several minutes, an email will notify you when this has completed.
scotia (city & shire) limited Companies House Filings - See Documents
| date | description | view/download |
|---|
