MIRA INFORM REPORT

 

 

 

Report Date :

29.07.2008

 

IDENTIFICATION DETAILS

 

Name :

INNOVIA FILMS LIMITED

 

 

Registered Office :

The Coach House, West St, Wigton Cumbria CA7 9PD

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

09.01.1933

 

 

Com. Reg. No.:

00271998

 

 

Legal Form :

Public Limited Liability Company (GB)

 

 

Line of Business :

Manufacturers of Packaging Films   

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

GBP   3,852,000

 

 

Status :

Good

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

Company Identification Details

 

 

 

Subject Reported on

INNOVIA FILMS LIMITED

Holding Company

Innovia Films (Holding 1) Ltd

Ultimate Holding Company

INNOVIA FILMS (HOLDING 1) LTD

Trading Address

STATION RD,WIGTON,CA7 9BG

 

 

Telephone

01697-342281

 

 

 

 

There is a high degree of confidence this company will prove good for the assigned Credit Limit

 

 

 

 

Credit Limit

GBP   3,852,000

 

 

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

 

 

 

 

Contract Limit

GBP   44,616,000

 

 

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

 

 

 

Official Company Data

 

 

Legal Form

Public Limited Liability Company (GB)

Registration Number

00271998

Date of Incorporation

09/01/1933

Registered Office

The Coach House, West St, Wigton Cumbria CA7 9PD

Date of Last Annual Return to Registry

20/07/2008

Activities

Manufacturers of packaging films   

Accounts

The last filed accounts cover the period to 31/12/2006 and were filed on 19/10/2007 with Companies House.
Please note that the transition, analysis and publication of these accounts may take up to 10 days to appear on this report.

 

 

Recently Filed Documents

Details of the most recent documents

Date Received

Description

20/07/2008

Annual Return

31/12/2006

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

WILLIAM  LOWTHER

 (One or more of this director's other companies has adverse information related to it)

  Occupation

COMPANY DIRECTOR

  Address

13,  ST AIDAN'S ROAD , CARLISLE , CA1 1LS

  Country of Origin

BRITISH

  Date of Birth

16/11/1939

  Appointment Date

20/07/1992

  Other Appointments

BRITISH NUCLEAR FUELS PLC , INNOVIA CELLOPHANE LIMITED, INNOVIA DUMFRIES PENSION TRUSTEE LIMITED, INNOVIA FILMS LIMITED, INNOVIA SIDAC LIMITED, INNOVIA SIDEX LIMITED, SPIRITSWEET LIMITED, UCB BRITISH PENSION TRUST LIMITED, WEST CUMBRIA DEVELOPMENT AGENCY LIMITED, WEST CUMBRIA DEVELOPMENT FUND LIMITED

DIRECTOR

ROBERT STUART TURNBULL

  Occupation

OPERATIONS DIRECTOR

  Address

STANDINGSTONE CARLISLE ROAD ,  DALSTON , CARLISLE , CA5 7LL

  Country of Origin

BRITISH

  Date of Birth

11/06/1947

  Appointment Date

03/03/1999

  Other Appointments

INNOVIA BRIDGWATER PENSION TRUSTEE LIMITED, INNOVIA BRITISH PENSION TRUSTEE LIMITED, INNOVIA CELLOPHANE LIMITED, INNOVIA DUMFRIES PENSION TRUSTEE LIMITED, INNOVIA FILMS (HOLDING 1) LIMITED, INNOVIA FILMS (HOLDING 3) LIMITED, INNOVIA FILMS LIMITED, INNOVIA SIDAC LIMITED, INNOVIA SIDEX LIMITED

DIRECTOR

JOHN CHRISTOPHER WALES

  Occupation

OPERATIONS DIRECTOR

  Address

1,  HIGHFIELD PARK , WIGTON , CUMBRIA , CA7 9DJ

  Country of Origin

BRITISH

  Date of Birth

26/12/1949

  Appointment Date

03/03/1999

  Other Appointments

INNOVIA CELLOPHANE LIMITED, INNOVIA FILMS (HOLDING 1) LIMITED, INNOVIA FILMS (HOLDING 3) LIMITED, INNOVIA FILMS LIMITED, INNOVIA SIDAC LIMITED, INNOVIA SIDEX LIMITED

DIRECTOR

DAVID GEORGE BEEBY

  Occupation

DIRECTOR

  Address

THE GHYLL ,  GOTE ROAD , COCKERMOUTH , CUMBRIA , CA13 0NJ

  Country of Origin

BRITISH

  Date of Birth

11/08/1952

  Appointment Date

20/03/2007

  Other Appointments

INNOVIA FILMS (COMMERCIAL) LIMITED, INNOVIA FILMS (HOLDING 1) LIMITED, INNOVIA FILMS (HOLDING 2) LIMITED, INNOVIA FILMS (HOLDING 3) LIMITED, INNOVIA FILMS LIMITED

DIRECTOR

ANGUS MARTIN LEITCH

  Occupation

DIRECTOR

  Address

BOWSCAR HALL ,  BOWSCAR , PENRITH , CUMBRIA , CA11 8RY

  Country of Origin

BRITISH

  Date of Birth

20/12/1958

  Appointment Date

20/03/2007

  Other Appointments

HUNTER HALL SCHOOL , INNOVIA FILMS (COMMERCIAL) LIMITED, INNOVIA FILMS (HOLDING 1) LIMITED, INNOVIA FILMS (HOLDING 2) LIMITED, INNOVIA FILMS (HOLDING 3) LIMITED, INNOVIA FILMS LIMITED

SECRETARY

MR  DAVID HORTON

  Address

3 HOWGILL CLOSE,  BOLTON LOW HOUSES , WIGTON , CUMBRIA , CA7 8PG

  Country of Origin

BRITISH

  Date of Birth

29/10/1965

  Appointment Date

30/11/2000

 

 

Recently Resigned Directors (last 3)

 

 

DIRECTOR

BARON  GEORGES  JACOBS

  Occupation

COMPANY DIRECTOR

  Address

POVERSTRAAT 5 1881 , MERCHTEM , - -

  Country of Origin

BELGIAN

  Date of Birth

14/09/1940

  Resignation Date

30/09/2004

DIRECTOR

MR BEN CHARLES VAN ASSCHE

  Occupation

DIRECTOR

  Address

, HOF TER , GRIMBERGEN , BELGIUM , - -

  Date of Birth

26/02/1946

  Resignation Date

30/09/2004

DIRECTOR

FRANK  ARANZANA

  Occupation

DIRECTOR

  Address

BLOEMENDAL 29 1650 , BERSEL , BELGIUM , - -

  Date of Birth

21/08/1958

  Resignation Date

30/09/2004

 

 

Share Summary

 

Share Currency:

GBP

 

Principal Shareholders:

Type Of Share

No. of Shares

Value

Voting %age

 

 

 

 

 

Innovia Films (Holding 1) Ltd

ORD

34,700,000 

34,700,000.00

100.00

 

 

 

 

 

 

 

Mortgages and Charges

 

 

Total Registered

10

Total Outstanding

4

Total Satisfied

6

Most Recent Mortgage

17/05/2007

 

 

 

 

 

Date Registered

30/05/2007

Type

395

Date Created

17/05/2007

Lender

ABN AMRO BANK N.V. (AS SECURITY TRUSTEE)

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY OR ANY OBLIGOR TO THE CHARGEE AND TO ANY FINANCE PARTY ON ANY ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE

Details

THE MORTGAGED PROPERTY BEING LAND TO SOUTH EAST OF LEACH LANE, ST HELENS (SPORTS FIELD) TNO MS 428086; LAND AT BRACKENLANDS, WIGTON (FIELD CONTAINING BOREHOLE AND PUMP) TNO CU154417; LAND AT RAYOPHANE WORKS, WIGTON (MANUFACTURING SITE) TNO CU154420, FOR DETAILS OF FURTHER PROPERTIES CHARGED PLEASE REFER TO FORM 395, AND ANY BUILDINGS, FIXTURES, FITTINGS, FIXED PLANT OR MACHINERY AND INCLUDES ALL RELATED RIGHTS SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL DETAILS

Satisfied?

No

 

 

Date Registered

30/05/2007

Type

395

Date Created

17/05/2007

Lender

ABN AMRO BANK N.V. (AS SECURITY TRUSTEE)

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY OR ANY OBLIGOR TO THE CHARGEE AND 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

12/10/2004

Type

395

Date Created

30/09/2004

Lender

ABN AMRO BANK N.V. (AS SECURITY TRUSTEE)

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY FORMERLY KA SURFACE SPECIALTIES LIMITED AS AN OBLIGOR, OR ANY OBLIGOR TO THE CHARGEE OR TO ANY FINANCE PARTY UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE

Details

PROPERTY KA LAND TO SOUTH EAST OF LEACH LANE, ST HELENS (SPORTS FIELD) MERSEYSIDE ST HELENS TNO MS428086,LAND TO SOUTH EAST OF BAXTERS LANE, SUTTON (UNDEVELOPED LAND) MERSEYSIDE ST HELENS TNO MS437766,LAND AT BRACKENLANDS, WIGTON (FIELD CONTAINING BOREHOLE AND PUMP) CUMBRIA ALLERDALE TNO CU154417 FOR DETAILS OF FURTHER PROPERTIES CHARGED PLEASE REFER TO FORM 395 SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL DETAILS

Satisfied?

No

 

 

Date Registered

11/10/2004

Type

395

Date Created

30/09/2004

Lender

ABN AMRO BANK N.V. (AS SECURITY TRUSTEE)

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY (FORMERLY KNOWN AS SURFACE SPECIALTIES LIMITED) AS AN OBLIGOR OR ANY OBLIGOR TO THE CHARGEE AND ANY FINANCE PARTY 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

21/12/1984

Type

9999

Date Created

10/12/1984

Lender

MIDLAND BANK PLC

Secured On

UNDER THE TERMS OF THE CHARGE ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE

Details

FLOATING CHARGE OVER UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING UNCALLED CAPITAL

Satisfied?

Fully

 

 

Date Registered

20/12/1984

Type

9999

Date Created

10/12/1984

Lender

BANQUE BRUXDLES LAMBERT SA

Secured On

UNDER THE TERMS OF THE CHARGE ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE

Details

FLOATING CHARGE OVER UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING UNCALLED CAPITAL

Satisfied?

Fully

 

 

Date Registered

19/12/1984

Type

9999

Date Created

10/12/1984

Lender

BANQUE BELGE LIMITED

Secured On

UNDER THE TERMS OF THE CHARGE ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE

Details

FLOATING CHARGE OVER UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING UNCALLED CAPITAL

Satisfied?

Fully

 

 

Date Registered

24/09/1981

Type

9999

Date Created

07/09/1981

Lender

J HENRY SCHRODER

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEES PURSUANT TO A LETTER OF CREDIT NO B5678 DATED 14.8.81

Details

FLOATING CHARGE OVER UNDERTAKING AND ALL PROPERTY PRESENT AND FUTURE INCLUDING GOODWILL UNCALLED CAPITLA (PLEASE SEE DOCM 168)

Satisfied?

Fully

 

 

Date Registered

18/09/1981

Type

9999

Date Created

09/09/1981

Lender

THE LAW DEBENTURE CORPROATION LIMITED

Secured On

DEBENTURE STOCK OF BRITISH SIDAC LIMITED AMOUNTING TO 2500,000 AND ALL OTHER MONIES INTENDED TO BE SECURED BY A TRUST DEED DATED 11TH DECEMBER 1963 AND DEEDS SUPPLEMENTAL THERETO.

Details

FIRST FIXED & SPECIFIC CHARGE ON 105,000 ORDINARY SHARES OF 1 IN PARCEL CONVERTERS LTD. 50,000 SHARES OF 1 IN T & R GRAHAM LTD. 100 ORDINARY SHARES OF UKP 1 IN BRITISH RAYOPHONE (OVERSEAS) LTD 10 SHARES OF 1 IN SPS DESIGN ASSOCIATES LTD TOGETHER WITH ALL RIGHTS & INTEREST OF THE COMPANY IN SUCH SHARES & ALL RIGHTS WHICH MAY ACCRUE IN RESPECT THEREOF.

Satisfied?

Fully

 

 

Date Registered

18/09/1981

Type

9999

Date Created

07/09/1981

Lender

MIDLAND BANK PLC

Secured On

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

Details

FLOATING CHARGE ON (PLEASE SEE DOC M166) UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING UNCALLED CAPITAL

Satisfied?

Fully

 

 

Public Record Information

Summary of CCJ's/Scottish Decrees

There are no unsatisfied CCJs against the company.

 

 

Operations

 

 

Activities

Manufacturers of packaging films   

Sic Code

Description

3663

Other manufacturing not elsewhere classified

Staff Employed

859

Auditors

Deloitte & Touche LLP

Auditors Notes

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

Bankers

HSBC Bank PLC

Sort Codes

400530

 


 

Financial Data

 

Profit and Loss

 

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2006

31/12/2005

31/12/2004

31/12/2003

Currency

GBP

GBP

GBP

GBP

Units

000

000

000

000

Consolidated?

No

No

No

No

SALES

164,616

163,496

162,259

167,576

Export Sales

133,099

127,868

126,493

-

Cost of goods sold

131,163

130,129

130,872

136,144

GROSS PROFIT

33,453

33,367

31,387

31,432

Other Expenses

14,145

13,331

14,886

17,319

General administration costs (-)

8,506

10,640

13,251

9,522

Wages and Salaries

29,465

30,272

35,232

33,361

Depreciation

8,427

8,770

11,250

12,564

Other operating charges

209

12,844

-

-

Net Operating Profit(Loss)

10,593

-3,448

5,675

4,591

Non Trading Income

504

228

131

271

Other financial income

4,834

5,823

4,091

-

Total Non Trading Income

5,338

6,051

4,222

271

Interest expenses & similar (-)

7,336

8,309

3,542

4,265

Financial Expenses

7,336

8,309

9,172

10,941

PRE TAX PROFIT

8,595

-5,706

725

-6,079

Other Taxation

430

-1,667

674

-1,946

Taxation

0

0

0

0

PROFIT AFTER TAX

8,165

-4,039

51

-4,133

Net Profit

8,165

-

51

-

Dividends Payable

0

0

0

0

RETAINED PROFITS

8,165

-

51

-

 


 

Balance Sheet

 

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2006

31/12/2005

31/12/2004

31/12/2003

Currency

GBP

GBP

GBP

GBP

Units

000

000

000

000

Consolidated?

No

No

No

No

TOTAL FIXED ASSETS

137,281

143,652

145,810

100,909

 Land & buildings

20,473

19,612

22,856

12,963

 Plant, machinery & equipment

77,936

82,158

84,082

49,074

 Intermediate Assets

38,872

38,872

38,872

38,872

TOTAL CURRENT ASSETS

69,424

71,849

69,641

63,952

 Stocks

25,126

21,553

26,906

25,208

 Trade Debtors

21,944

22,991

21,193

20,977

 Other Receivables

798

400

1,260

2,687

 Prepaid expenses

1,509

929

2,040

637

 Group Loans

8,812

11,385

11,860

9,647

 Cash

10,664

13,222

4,260

4,796

 Tax Recoverable

571

1,369

2,122

-

TOTAL ASSETS

206,705

215,501

215,451

164,861

TOTAL CURRENT LIABILITIES

50,651

56,260

85,039

145,391

 Trade Creditors

20,237

16,613

15,963

5,680

 Bank Overdraft

6,653

6,170

8,838

643

 Taxes

680

743

717

2,153

 Other Current Liabilities

3,438

6,087

6,082

12,232

 Due From Group

16,206

23,901

53,439

124,683

 Accruals & deferred income

3,437

2,746

-

-

WORKING CAPITAL

18,773

15,589

-15,398

-81,439

TOTAL LONG TERM LIABS

89,130

102,449

69,308

0

 Taxation

788

-

1,508

-

 Mortgages and loans

43,403

53,545

61,581

-

 Debts to group companies

38,872

-

-

-

 Other Long Term Liabilities

6,067

10,032

6,219

-

NET ASSETS/(LIABILITIES)

156,054

159,241

130,412

19,470

SHARE CAPITAL + RESERVES

66,924

56,792

61,104

19,470

 Issued Share Capital

34,700

35,250

35,250

35,250

 Share Premium Accounts

2,087

2,087

2,087

2,087

 Reserves

39,132

43,580

48,125

-

 Profit and Loss account

-8,995

-24,125

-24,358

-17,867

SHAREHOLDERS FUNDS

66,924

56,792

61,104

19,470

CAPITAL EMPLOYED

156,054

159,241

130,412

19,470

TANGIBLE NET WORTH

66,924

56,792

61,104

19,470

Key Credit Ratios

 

 

Accounts Date

31/12/2006

31/12/2005

31/12/2004

31/12/2003

Current Ratio

1.37

1.28

0.82

0.44

Profit Before Tax

0.05

-0.03

0.00

-0.04

Creditors Days (D.P.O)

56.32

46.60

44.52

15.23

Quick Ratio

0.87

0.89

0.50

0.27

Return on Assets

5.12

-3.29

0.41

-4.83

T.N.W/Total Assets

0.32

0.26

0.28

0.12

Return on Capital

5.51

-3.58

0.56

-31.22

Working Capital/Sales

0.00

0.00

0.00

0.00

Equity Gearing

0.01

0.06

0.08

-

Stock Turnover

0.00

0.00

0.00

0.00

Solvency (%)

208.87

279.46

252.60

746.74

 

 

 

Financial Summary

 

Turnover

Turnover increased by 1% in the period. Turnover totalled GBP  164,616,000 for the period.

Operating Profit

Totalled GBP  10,593,000 In the period prior a loss of GBP   3,448,000 was achieved.

Pre Tax

The subject made a profit of GBP  8,595,000 compared with a loss of GBP  5,706,000 in the previous period.

Working Capital

The company's working capital improved in the period by 20%

Tangible Net Worth

Net worth increased by 10,132,000 during the period and now stands at GBP  66,924,000

Fixed Assets

The subjects fixed assets reduced during the period by GBP  3,361,000 to GBP  98,409,000 and are now 48% of total assets compared with 47% in the previous period

Long Term Liabilities

The company's long term liabilities reduced during the period by 13% and are now 133% of net worth compared with 180% in the previous period

Long Term Liabilities

Long term liabilities are now 43% of total assets compared with 48% in the previous period

 

 

Previous Searches on this Company

 

 

Last 3 Months

Last 6 Months

Last 12 Months

3

4

9

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.42.49

UK Pound

1

Rs.84.21

Euro

1

Rs.66.33

 

 

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.

 

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