MIRA INFORM REPORT

 

 

Report Date :

26.07.2007

 

IDENTIFICATION DETAILS

 

Name :

PHILIP CORNES & COMPANY LIMITED

 

 

Registered Office :

Majestic Road, Nursling Estate, Southampton, SO16 0AF

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

28/02/1958

 

 

Com. Reg. No.:

00599724

 

 

Legal Form :

Private Limited Liability Company (GB)

 

 

Line of Business :

Stockists and distributors of nickel alloys, heat and corrosion resisting stainless steels, zirconium, titanium and research materials together with plasma cutting and profiling.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

Large

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


Company Identification Details

 

 

Subject Reported on

PHILIP CORNES & COMPANY LIMITED

Ultimate Holding Company

PHILIP CORNES & COMPANY LTD

Trading Address

LANNER BLDG,CLEWS RD,REDDITCH,B98 7ST

 

 

Telephone

023-8073-9333

 

 

 

 

Very Low Risk - There is every confidence this company will prove good for the assigned Credit Limit

 

 

 

 

Credit Limit

GBP   718,900

 

 

Selling to this company? The Credit Limit is the recommended maximum outstanding debtor exposure at any one time.

 

 

 

 

Contract Limit

GBP   4,778,900

 

 

Buying from this company? The Contract Limit is the recommended aggregate annual value for supply contracts.

 

 

 

Significant Event

 

Shareholders amended

 

 

Official Company Data

 

 

 

Legal Form

Private Limited Liability Company (GB)

Registration Number

00599724

Date of Incorporation

28/02/1958

Registered Office

Majestic Road, Nursling Estate, Southampton, SO16 0AF

Date of Last Annual Return to Registry

28/11/2006

Activities

Stockists and distributors of nickel alloys, heat and corrosion resisting stainless steels, zirconium, titanium and research materials together with plasma cutting and profiling   

Accounts

The last filed accounts cover the period to 31/12/2005 and were filed on 06/11/2006

 


Recently Filed Documents

 

Details of the most recent documents

 

Date Received

Description

28/11/2006

Annual Return

31/12/2005

Financial Statement / Set of Accounts

 

It should be noted that there is no legal requirement to file satisfaction details of mortgages/charges at Companies House.

 

 

Known Directors

 

 

 

DIRECTOR

JACK HARRINGTON ELROD III

  Occupation

PRESIDENT CEO

  Address

211,  HERITAGE COURT DOWNINGTOWN 19335PENNSYLVANIAUSA ,  

  Date of Birth

22/06/1951

  Appointment Date

05/04/2002

  Other Appointments

PHILIP CORNES & COMPANY LIMITED, TUBESALES WAREHOUSING LIMITED, TW METALS LIMITED, PHILIP CORNES INTERNATIONAL LIMITED, PHILIP CORNES INTERNATIONAL FREIGHT SERVICES CO. LIMITED

DIRECTOR

HENRY  CRAFT O'NEAL

  Occupation

CHAIRMAN

  Address

2864,  BALMORAL ROAD BIRMINGHAMALABAMA 35223USA ,  

  Country of Origin

AMERICAN

  Date of Birth

21/04/1961

  Appointment Date

20/12/2005

  Other Appointments

PHILIP CORNES & COMPANY LIMITED, TW METALS LIMITED, THE PHILIP CORNES GROUP CO. LIMITED

DIRECTOR

GAIL LISA THOMAS

  Occupation

MANAGING DIRECTOR

  Address

1,  ACORN DRIVE ROWNHAMS , SOUTHAMPTONSO16 8AT

  Country of Origin

BRITISH

  Date of Birth

13/01/1962

  Appointment Date

30/06/2006

  Other Appointments

PHILIP CORNES & COMPANY LIMITED, TUBESALES WAREHOUSING LIMITED, TW METALS LIMITED, THE PHILIP CORNES GROUP CO. LIMITED, TUBESALES (U.K.) LIMITED

SECRETARY

MR  JACK ELROD III

  Address

211 HERITAGE COURT,  , DOWNINGTOWN 19335PENNSYLVANIA

  Country of Origin

AMERICAN

  Date of Birth

22/06/1951

  Appointment Date

05/04/2002

SECRETARY

MR  HENRY CRAFT O'NEAL

  Address

2864 BALMORAL ROAD,  , BIRMINGHAMALABAMA 35223

  Country of Origin

US

  Date of Birth

21/04/1961

  Appointment Date

20/12/2005

SECRETARY

MS  GAIL THOMAS

  Address

1 ACORN DRIVE,  ROWNHAMS , SOUTHAMPTON , HAMPSHIRESO16 8AT

  Country of Origin

BRITISH

  Date of Birth

13/01/1962

  Appointment Date

30/06/2006

 

 

Recently Resigned Directors (last 3)

 

 

 

DIRECTOR

DAVID  HENMAN

  Occupation

COMPANY DIRECTOR

  Address

LITTLE THATCH , WINSOR ROAD , SOUTHAMPTON , - -

  Country of Origin

BRITISH

  Date of Birth

15/07/1945

  Resignation Date

30/06/2006

DIRECTOR

JONATHAN AARON JOSLOW

  Occupation

CHIEF FINANCIAL OFF

  Address

46 , WEST MAIN STREET , CONNECTICUTUSA , - -

  Country of Origin

AMERICAN

  Date of Birth

15/06/1956

  Resignation Date

13/10/2005

DIRECTOR

DENNIS MATTHEW OATES

  Occupation

COMPANY DIRECTOR

  Address

1302 , EAVES SPRING COURTPA 19355USA , - -

  Country of Origin

AMERICAN

  Date of Birth

14/10/1952

  Resignation Date

05/04/2002

 

 

Share Summary

 

 

Priniciple Shareholders:

Type Of Share

No. of Shares

Value

%age

 

 

 

 

 

PHILIP CORNES INTERNATIONAL LTD

 

 

 

100.00

 

 

 

 

 

 

 

 

 

 

 

Mortgages and Charges

 

 

 

Total Registered

14

Total Outstanding

2

Total Satisfied

12

Most Recent Mortgage

21/10/2005

 

 

 

Date Registered

08/11/2005

Type

395

Date Created

21/10/2005

Lender

GENERAL ELECTRIC CAPITAL CORPORATION ACTING INDIVIDUALLY AND IN ITS CAPACITY AS AGENT FOR THE

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM EACH CREDIT PARTY (INCLUDING THE COMPANY) TO ANY FINANCE PARTY ON ANY ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL DETAILS

Satisfied?

No

 

 

Date Registered

18/10/2005

Type

395

Date Created

17/10/2005

Lender

HSBC BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

Satisfied?

Partially

 

 

Date Registered

18/10/2005

Type

403B

Date Created

17/10/2005

Lender

HSBC BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

Satisfied?

Partially

 

 

Date Registered

08/07/1997

Type

395

Date Created

07/07/1997

Lender

CONFIDENTIAL INVOICE DISCOUNTING LIMITED

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE WHETHER ARISING UNDER AN INVOICE DISCOUNTING AGREEMENT (AS THEREIN DEFINED) OR OTHERWISE

Details

FIXED EQUITABLE CHARGE (i) ALL DEBTS THE SUBJECT OF AN INVOICE DISCOUNTING AGREEMENT BETWEEN THE COMPANY AND THE CHARGEE THAT FAIL TO VEST IN THE CHARGEE AND ALL RIGHTS IN FAVOUR OF THE COMPANY RELATED TO SUCH DEBTS AND (ii) ALL OTHER AMOUNTS OWING AND ALL RIGHTS RELATING TO SUCH AMOUNTS, FLOATING CHARGE SUCH OF THE MONEYS RECEIVED IN RESPECT OF AMOUNTS REFERRED TO IN (ii) ABOVE AS SHALL STAND RELEASED FROM THE FIXED EQUITABLE CHARGE

Satisfied?

Fully

 

 

Date Registered

08/07/1997

Type

403A

Date Created

07/07/1997

Lender

CONFIDENTIAL INVOICE DISCOUNTING LIMITED

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE WHETHER ARISING UNDER AN INVOICE DISCOUNTING AGREEMENT (AS THEREIN DEFINED) OR OTHERWISE

Details

FIXED EQUITABLE CHARGE (i) ALL DEBTS THE SUBJECT OF AN INVOICE DISCOUNTING AGREEMENT BETWEEN THE COMPANY AND THE CHARGEE THAT FAIL TO VEST IN THE CHARGEE AND ALL RIGHTS IN FAVOUR OF THE COMPANY RELATED TO SUCH DEBTS AND (ii) ALL OTHER AMOUNTS OWING AND ALL RIGHTS RELATING TO SUCH AMOUNTS, FLOATING CHARGE SUCH OF THE MONEYS RECEIVED IN RESPECT OF AMOUNTS REFERRED TO IN (ii) ABOVE AS SHALL STAND RELEASED FROM THE FIXED EQUITABLE CHARGE

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

395

Date Created

25/10/1994

Lender

LLOYDS BANK PLC,

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

PLASMA EQUIPMENT ; 1.1 STATOSEC KS 2000 , 1.21 STATOSEC KS 2000 1.3 THERMAL ARC PAK 5xR MOBILE. 1.4 PC 250 POWER SOURCE. 1.5 PC POWER SOURCE 1.6 PC POWER SOURCE. PLEASE SEE DOC FOR FURTHER DETAILS.

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

403A

Date Created

25/10/1994

Lender

LLOYDS BANK PLC,

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

PLASMA EQUIPMENT ; 1.1 STATOSEC KS 2000 , 1.21 STATOSEC KS 2000 1.3 THERMAL ARC PAK 5xR MOBILE. 1.4 PC 250 POWER SOURCE. 1.5 PC POWER SOURCE 1.6 PC POWER SOURCE. PLEASE SEE DOC FOR FURTHER DETAILS.

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

395

Date Created

25/10/1994

Lender

LLOYDS BANK PLC,

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

SUCH OF THE BOOK AND OTHER DEBTS PARTICULARS OF WHICH ARE SPECIFIED IN THE SCHEDULE WHICH REMAINED UNPAID, AT THE DATE OF ASSIGNEMENT AND ARISING UNDER CONTRACTS ENTERED INTO BY OR INVOICES OR OTHER DOCUMENTATION ISSUED BY THE COMPANY'S BELGIAN OFFICE. ( PLEASE SEE DOC FOR FURTHER DETAILS).

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

403A

Date Created

25/10/1994

Lender

LLOYDS BANK PLC,

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

SUCH OF THE BOOK AND OTHER DEBTS PARTICULARS OF WHICH ARE SPECIFIED IN THE SCHEDULE WHICH REMAINED UNPAID, AT THE DATE OF ASSIGNEMENT AND ARISING UNDER CONTRACTS ENTERED INTO BY OR INVOICES OR OTHER DOCUMENTATION ISSUED BY THE COMPANY'S BELGIAN OFFICE. ( PLEASE SEE DOC FOR FURTHER DETAILS).

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

395

Date Created

25/10/1994

Lender

LLOYDS BANK PLC.

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ALL BOOK DEBTS BOTH PRESENT AND FUTURE DUE OR OWING TO THE COMPANY WHICH ARISE OUT OF THE OPERATION OF THE COMPANY'S BELGIAN DIVISION AND BENEFIT OF ALL RIGHTS RELATING THERETO . PLEASE SEE DOC FOR FURTHER DETAILS,

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

403B

Date Created

25/10/1994

Lender

LLOYDS BANK PLC.

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ALL BOOK DEBTS BOTH PRESENT AND FUTURE DUE OR OWING TO THE COMPANY WHICH ARISE OUT OF THE OPERATION OF THE COMPANY'S BELGIAN DIVISION AND BENEFIT OF ALL RIGHTS RELATING THERETO . PLEASE SEE DOC FOR FURTHER DETAILS,

Satisfied?

Fully

 

 

Date Registered

04/11/1994

Type

403A

Date Created

25/10/1994

Lender

LLOYDS BANK PLC.

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ALL BOOK DEBTS BOTH PRESENT AND FUTURE DUE OR OWING TO THE COMPANY WHICH ARISE OUT OF THE OPERATION OF THE COMPANY'S BELGIAN DIVISION AND BENEFIT OF ALL RIGHTS RELATING THERETO . PLEASE SEE DOC FOR FURTHER DETAILS,

Satisfied?

Fully

 

 

Date Registered

07/11/1991

Type

9999

Date Created

21/10/1991

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ANY MONEYS NOW STANDING TO THE CREDIT OF A DESIGNATED ACCOUNT WITH LLOYDS BANK PLC AND ALL INTEREST OF THE COMPANY THEREIN AND ALL INTEREST (IF ANY) NOW DUE OR HENCEFORTH TO BECOME DUE IN RESPECT THEREOF. THE ACCOUNT AT LLOYDS BANK PLC DESIGNATED "LLOYDS BANK PLC" RE PHILLIP CORNES & COMPANY LTD.

Satisfied?

Fully

 

 

Date Registered

07/11/1991

Type

403A

Date Created

21/10/1991

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ANY MONEYS NOW STANDING TO THE CREDIT OF A DESIGNATED ACCOUNT WITH LLOYDS BANK PLC AND ALL INTEREST OF THE COMPANY THEREIN AND ALL INTEREST (IF ANY) NOW DUE OR HENCEFORTH TO BECOME DUE IN RESPECT THEREOF. THE ACCOUNT AT LLOYDS BANK PLC DESIGNATED "LLOYDS BANK PLC" RE PHILLIP CORNES & COMPANY LTD.

Satisfied?

Fully

 

 

Date Registered

29/12/1987

Type

9999

Date Created

21/12/1987

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

Satisfied?

Fully

 

 

Date Registered

29/12/1987

Type

403B

Date Created

21/12/1987

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

Satisfied?

Fully

 

 

Date Registered

29/12/1987

Type

403A

Date Created

21/12/1987

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

Satisfied?

Fully

 

 

Date Registered

17/12/1986

Type

9999

Date Created

04/12/1986

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ANY SUM OR SUMS FOR THE TIME BEING STANDING TO THE CREDIT OF ANY PRESENT OR FUTURE ACCOUNT OF THE COMPANY WITH LLOYDS BANK P.L.C.

Satisfied?

Fully

 

 

Date Registered

17/12/1986

Type

403A

Date Created

04/12/1986

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

ANY SUM OR SUMS FOR THE TIME BEING STANDING TO THE CREDIT OF ANY PRESENT OR FUTURE ACCOUNT OF THE COMPANY WITH LLOYDS BANK P.L.C.

Satisfied?

Fully

 

 

Date Registered

29/01/1986

Type

9999

Date Created

27/01/1986

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE

Details

L/H FACTORY PREMISES SITUATED AT CLAYBROOK DRIVE, WASHFORD, REDDITCH WORCS.

Satisfied?

Fully

 

 

Date Registered

29/01/1986

Type

403A

Date Created

27/01/1986

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE

Details

L/H FACTORY PREMISES SITUATED AT CLAYBROOK DRIVE, WASHFORD, REDDITCH WORCS.

Satisfied?

Fully

 

 

Date Registered

06/06/1974

Type

9999

Date Created

31/05/1974

Lender

LLOYDS BANK PLC

Secured On

FOR FURTHER SECURING ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

WASHPOND INDUSTRIAL ESTATE, REDDITCH WORCS.

Satisfied?

Fully

 

 

Date Registered

06/06/1974

Type

403A

Date Created

31/05/1974

Lender

LLOYDS BANK PLC

Secured On

FOR FURTHER SECURING ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details

WASHPOND INDUSTRIAL ESTATE, REDDITCH WORCS.

Satisfied?

Fully

 

 

Date Registered

26/08/1968

Type

9999

Date Created

16/08/1968

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER NOT EXCEEDING 10,000

Details

PREMISES AT LITTLE EDWARD STREET, BIRMINGHAM AND WAKEY LANE, BIRMINGHAM

Satisfied?

Fully

 

 

Date Registered

26/08/1968

Type

403A

Date Created

16/08/1968

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER NOT EXCEEDING 10,000

Details

PREMISES AT LITTLE EDWARD STREET, BIRMINGHAM AND WAKEY LANE, BIRMINGHAM

Satisfied?

Fully

 

 

Date Registered

02/02/1968

Type

9999

Date Created

18/01/1968

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE ETC NE 10,000

Details

LAND N/E SIDE OF LITTLE EDWARD ST. BIRMINGHAM & LAND & BUILDINGS ON W/SIDE OF WATRY LANE BIRMINGHAM.

Satisfied?

Fully

 

 

Date Registered

02/02/1968

Type

403A

Date Created

18/01/1968

Lender

LLOYDS BANK PLC

Secured On

ALL MONIES DUE ETC NE 10,000

Details

LAND N/E SIDE OF LITTLE EDWARD ST. BIRMINGHAM & LAND & BUILDINGS ON W/SIDE OF WATRY LANE BIRMINGHAM.

Satisfied?

Fully

 

 

Date Created

11/02/1972

Satisfied?

Fully

 

 

Public Record Information

 

Summary of CCJ's/Scottish Decrees

 

There are no unsatisfied CCJs against the company.

 

 

Operations

 

 

 

Activities

Stockists and distributors of nickel alloys, heat and corrosion resisting stainless steels, zirconium, titanium and research materials together with plasma cutting and profiling   

Sic Code

Description

5152

Wholesale of metals and metal ores

Staff Employed

50

Auditors

PricewaterhouseCoopers LLP

Auditors Notes

No Qualification. The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the latest accounts.

Bankers

Lloyds TSB Bank PLC

Sort Codes

306762

Bankers

HSBC Bank PLC

Sort Codes

404251

 

 

Financial Data

 

The following figures are shown in units of 000

 

Profit and Loss

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2005

31/12/2004

31/12/2003

31/12/2002

Currency

GBP

GBP

GBP

GBP

Consolidated?

No

No

No

No

SALES

15,778

9,764

7,481

6,105

Cost of goods sold

11,428

7,280

6,026

4,835

GROSS PROFIT

4,351

2,485

1,455

1,270

Other Expenses

818

754

658

672

General administration costs (-)

512

397

414

323

Wages and Salaries

955

733

628

740

Depreciation

64

59

66

71

Net Operating Profit(Loss)

3,020

1,170

383

275

Non Trading Income

14

-

0

0

Total Non Trading Income

14

0

0

0

Interest expenses & similar (-)

7

7

7

8

Financial Expenses

7

7

7

8

PRE TAX PROFIT

3,028

1,164

376

267

Other Taxation

-46

53

12

-71

Taxation

792

332

0

13

PROFIT AFTER TAX

2,282

779

364

325

Net Profit

2,282

779

364

325

RETAINED PROFITS

NaN

779

364

325

 

 

 

 

 

Balance Sheet

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2005

31/12/2004

31/12/2003

31/12/2002

Currency

GBP

GBP

GBP

GBP

Consolidated?

No

No

No

No

TOTAL FIXED ASSETS

193

233

268

319

 Plant, machinery & equipment

193

233

268

319

TOTAL CURRENT ASSETS

8,230

5,645

6,652

6,003

 Stocks

2,394

2,545

1,863

2,220

 Trade Debtors

2,510

1,791

1,268

858

 Other Receivables

0

0

3

1

 Prepaid expenses

45

39

45

41

 Group Loans

1,649

1,236

3,390

2,589

 Cash

1,581

8

5

204

 own shares

52

-

-

-

TOTAL ASSETS

8,423

5,878

6,920

6,321

TOTAL CURRENT LIABILITIES

4,122

3,865

5,688

5,434

 Trade Creditors

3,236

3,032

1,605

1,510

 Taxes

528

271

129

-

 Other Current Liabilities

100

100

-

182

 Accruals & deferred income

258

154

88

81

WORKING CAPITAL

4,109

1,780

964

569

TOTAL LONG TERM LIABS

0

0

0

0

NET ASSETS/(LIABILITIES)

4,301

2,013

1,232

888

SHARE CAPITAL + RESERVES

4,301

2,013

1,232

888

 Issued Share Capital

500

500

500

500

 Profit and Loss account

3,801

1,513

732

388

SHAREHOLDERS FUNDS

4,301

2,013

1,232

888

CAPITAL EMPLOYED

4,301

2,013

1,232

888

TANGIBLE NET WORTH

4,301

2,013

1,232

888

 

 

 

Key Credit Ratios

 

 

Accounts Date

31/12/2005

31/12/2004

31/12/2003

31/12/2002

Current Ratio

2.00

1.46

1.17

1.10

Profit Before Tax

0.19

0.12

0.05

0.04

Creditors Days (D.P.O)

103.36

152.04

97.22

113.99

Quick Ratio

-

-

-

-

Return on Assets

35.95

19.80

5.43

4.22

T.N.W/Total Assets

0.51

0.34

0.18

0.14

Return on Capital

70.40

57.82

30.52

30.07

Working Capital/Sales

0.00

0.00

0.00

0.00

Stock Turnover

0.00

0.00

0.00

0.00

 

 

 

 

 

 

 

 

Financial Summary

 

Turnover

Turnover increased by more than 62% in the period. Turnover totaled GBP  15,778,000 for the period.

Operating Profit

Totaled GBP 3,020,000 In the period prior a profit of GBP  1,170,000 was achieved.

Pre Tax

The subject made a profit of GBP 3,028,000 compared with a profit of GBP  1,164,000 in the previous period.

Working Capital

The company's working capital improved in the period by 131%

Tangible Net Worth

Net worth increased by 2,288,000 during the period and now stands at GBP  4,301,000

Fixed Assets

The subjects fixed assets reduced during the period by GBP  40,000 to GBP  193,000 and are now 2% of total assets compared with 4% in the previous period

Long Term Liabilities

The company's long term liabilities increased during the period by 68% and are now 6% of net worth compared with 8% in the previous period

Long Term Liabilities

Long term liabilities are now 3% of total assets compared with 3% in the previous period

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions