sarah mackie limited
sarah mackie limited Company Information
Company Number
SC551281
Next Accounts
Jul 2025
Industry
Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods
Management consultancy activities (other than financial management)
Directors
Shareholders
sarah mackie
Group Structure
View All
Contact
Registered Address
westby 64 west high street, forfar, tayside, DD8 1BJ
Website
sarahmackie.comsarah mackie limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH MACKIE LIMITED at £42.9k based on a Turnover of £86.1k and 0.5x industry multiple (adjusted for size and gross margin).
sarah mackie limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH MACKIE LIMITED at £0 based on an EBITDA of £-47.1k and a 4.62x industry multiple (adjusted for size and gross margin).
sarah mackie limited Estimated Valuation
Pomanda estimates the enterprise value of SARAH MACKIE LIMITED at £276.7k based on Net Assets of £70.6k and 3.92x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sarah Mackie Limited Overview
Sarah Mackie Limited is a live company located in tayside, DD8 1BJ with a Companies House number of SC551281. It operates in the agents selling agricultural raw materials, livestock, textile raw materials and semi-finished goods sector, SIC Code 46110. Founded in November 2016, it's largest shareholder is sarah mackie with a 100% stake. Sarah Mackie Limited is a young, micro sized company, Pomanda has estimated its turnover at £86.1k with declining growth in recent years.
Upgrade for unlimited company reports & a free credit check
Sarah Mackie Limited Health Check
Pomanda's financial health check has awarded Sarah Mackie 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
2 Strong
3 Regular
6 Weak
Size
annual sales of £86.1k, make it smaller than the average company (£9.6m)
- Sarah Mackie Limited
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -35%, show it is growing at a slower rate (9.3%)
- Sarah Mackie Limited
9.3% - Industry AVG
Production
with a gross margin of 35%, this company has a comparable cost of product (35%)
- Sarah Mackie Limited
35% - Industry AVG
Profitability
an operating margin of -54.7% make it less profitable than the average company (5.1%)
- Sarah Mackie Limited
5.1% - Industry AVG
Employees
with 1 employees, this is below the industry average (10)
1 - Sarah Mackie Limited
10 - Industry AVG
Pay Structure
on an average salary of £46.7k, the company has an equivalent pay structure (£46.7k)
- Sarah Mackie Limited
£46.7k - Industry AVG
Efficiency
resulting in sales per employee of £86.1k, this is less efficient (£372k)
- Sarah Mackie Limited
£372k - Industry AVG
Debtor Days
it gets paid by customers after 35 days, this is earlier than average (53 days)
- Sarah Mackie Limited
53 days - Industry AVG
Creditor Days
its suppliers are paid after 0 days, this is quicker than average (31 days)
- Sarah Mackie Limited
31 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- Sarah Mackie Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities for 87 weeks, this is more cash available to meet short term requirements (17 weeks)
87 weeks - Sarah Mackie Limited
17 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 55.7%, this is a similar level of debt than the average (57.2%)
55.7% - Sarah Mackie Limited
57.2% - Industry AVG
SARAH MACKIE LIMITED financials
Sarah Mackie Limited's latest turnover from October 2023 is estimated at £86.1 thousand and the company has net assets of £70.6 thousand. According to their latest financial statements, Sarah Mackie Limited has 1 employee and maintains cash reserves of £149.9 thousand as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | |
|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 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) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Debtors | 8,400 | 9,007 | 12,600 | 0 | 0 | 0 | 2,120 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 880 | 0 | 0 | 0 | 0 | 21,527 | 0 |
| Cash | 149,920 | 169,076 | 71,469 | 103,277 | 94,837 | 37,628 | 29,682 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 159,200 | 178,083 | 84,069 | 103,277 | 94,837 | 59,155 | 31,802 |
| total assets | 159,200 | 178,083 | 84,069 | 103,277 | 94,837 | 59,155 | 31,802 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 21 | 182 | 19 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 88,580 | 68,552 | 27,093 | 39,712 | 60,499 | 17,027 | 24,928 |
| total current liabilities | 88,601 | 68,734 | 27,112 | 39,712 | 60,499 | 17,027 | 24,928 |
| 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 | 88,601 | 68,734 | 27,112 | 39,712 | 60,499 | 17,027 | 24,928 |
| net assets | 70,599 | 109,349 | 56,957 | 63,565 | 34,338 | 42,128 | 6,874 |
| total shareholders funds | 70,599 | 109,349 | 56,957 | 63,565 | 34,338 | 42,128 | 6,874 |
| Oct 2023 | Oct 2022 | Oct 2021 | Oct 2020 | Oct 2019 | Oct 2018 | Oct 2017 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Profit | |||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | |||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors | 273 | -3,593 | 12,600 | 0 | -21,527 | 19,407 | 2,120 |
| Creditors | -161 | 163 | 19 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 20,028 | 41,459 | -12,619 | -20,787 | 43,472 | -7,901 | 24,928 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 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 | -19,156 | 97,607 | -31,808 | 8,440 | 57,209 | 7,946 | 29,682 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | -19,156 | 97,607 | -31,808 | 8,440 | 57,209 | 7,946 | 29,682 |
sarah mackie limited Credit Report and Business Information
Sarah Mackie Limited Competitor Analysis
Perform a competitor analysis for sarah mackie limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other micro companies, companies in DD8 area or any other competitors across 12 key performance metrics.
sarah mackie limited Ownership
SARAH MACKIE LIMITED group structure
Sarah Mackie Limited has no subsidiary companies.
Ultimate parent company
SARAH MACKIE LIMITED
SC551281
sarah mackie limited directors
Sarah Mackie Limited currently has 1 director, Ms Sarah MacKie serving since Nov 2016.
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Ms Sarah MacKie | 53 years | Nov 2016 | - | Director |
P&L
October 2023turnover
86.1k
+7%
operating profit
-47.1k
0%
gross margin
35.1%
-0.84%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
October 2023net assets
70.6k
-0.35%
total assets
159.2k
-0.11%
cash
149.9k
-0.11%
net assets
Total assets minus all liabilities
sarah mackie limited company details
company number
SC551281
Type
Private limited with Share Capital
industry
46110 - Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods
70229 - Management consultancy activities (other than financial management)
incorporation date
November 2016
age
8
incorporated
UK
ultimate parent company
accounts
Total Exemption Full
last accounts submitted
October 2023
previous names
N/A
accountant
EQ ACCOUNTANTS LLP
auditor
-
address
westby 64 west high street, forfar, tayside, DD8 1BJ
Bank
-
Legal Advisor
-
sarah mackie 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 sarah mackie limited.
sarah mackie 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 SARAH MACKIE LIMITED. This can take several minutes, an email will notify you when this has completed.
sarah mackie limited Companies House Filings - See Documents
| date | description | view/download |
|---|
