MIRA INFORM REPORT

 

 

 

Report Date :

22.08.2008

 

IDENTIFICATION DETAILS

 

Name :

HAMWORTHY COMBUSTION ENGINEERING LIMITED

 

 

Registered Office :

Fleets Corner, Poole Dorset BH17 0LA

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.03.2008

 

 

Date of Incorporation :

18.01.1962

 

 

Com. Reg. No.:

00713226

 

 

Legal Form :

Private Limited Liability Company (GB)

 

 

Line of Business :

Manufacturers of Gas-Oil Burners   

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

GBP   978,100

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Company Identification Details

 

Top of Form

 

Subject Reported on

HAMWORTHY COMBUSTION ENGINEERING LIMITED

Holding Company

HAMWORTHY ENGINEERING LTD

Ultimate Holding Company

PRESTIGE (NO.1) LTD

Trading Address

FLEETS CORNER,POOLE,BH17 0LA

 

 

Telephone

01202-662700

 

 

 

 

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

 

 

Credit Limit

GBP   978,100

 

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

 

 

Contract Limit

GBP   13,147,300

 

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

 

 

Official Company Data

 

 

Legal Form

Private Limited Liability Company (GB)

Registration Number

00713226

Date of Incorporation

18/01/1962

Registered Office

Fleets Corner, Poole Dorset BH17 0LA

Date of Last Annual Return to Registry

16/05/2008

Activities

Manufacturers of gas-oil burners   

Accounts

The last filed accounts cover the period to 31/03/2008 and were filed on 27/06/2008 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.

 

Payment Performance

 

Summary

Days Beyond Terms (DBT) for

08/2008

No. Of Experiences

30

No. Of References

16

Current DBT

3

 

 

DBT Monthly Trend

 

Month

07/2008

06/2008

05/2008

04/2008

03/2008

02/2008

01/2008

12/2007

11/2007

10/2007

09/2007

DBT

3

3

3

3

6

5

5

5

5

5

8

 

Industry DBT Comparison

 

Upper Quartile

2

Median

12

Lower Quartile

20

 

DBT Table

 

Period

1-3mths

4-6mths

7-12mths

DBT

Exp

Amt

Exp

Amt

Exp

Amt

Within Terms

5

25,250

5

5,600

6

205,100

0-30

4

11,200

0

0

1

900

31-60

4

6,700

0

0

2

8,000

61-90

2

395

0

0

0

0

91-120

1

500

0

0

0

0

121-180

0

0

0

0

0

0

180+

0

0

0

0

0

0

Total

16

44,045

5

5,600

9

214,000

 

 

 

 

Recently Filed Documents ( view available documents )

Details of the most recent documents

Date Received

Description

16/05/2008

Annual Return

31/03/2008

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

MR  MICHAEL FREDERICK WIGNALL

  Occupation

COMPANY DIRECTOR

  Address

64 CHINE WALK,  WEST PARLEY , FERNDOWN , DORSET , BH22 8PX

  Country of Origin

BRITISH

  Date of Birth

29/07/1958

  Appointment Date

03/01/1995

  Other Appointments

HAMWORTHY COMBUSTION SYSTEMS LTD, SHEFFIELD FORGEMASTERS STEEL LTD, FORGEMASTERS ENGINEERING LTD

DIRECTOR

MR  CHRISTOPHER PETER IVETT

  Occupation

DIRECTOR

  Address

8 DOWN LODGE CLOSE,  ALDERHOLT , FORDINGBRIDGE , HAMPSHIRE , SP6 3JA

  Country of Origin

BRITISH

  Date of Birth

26/10/1960

  Appointment Date

27/05/2002

DIRECTOR

MR  ALAN THOMAS BARLOW

  Occupation

COMPANY DIRECTOR

  Address

ANNES BUNCH LANE,  , HASLEMERE , SURREY , GU27 1AE

  Country of Origin

BRITISH

  Date of Birth

28/12/1947

  Appointment Date

02/05/2003

  Other Appointments

THE ENERGY GROUP (FAR EAST) LTD, INDUSTRAMAR LTD, HAMWORTHY COMBUSTION MARINE SYSTEMS LTD, HAMWORTHY ENGINEERING LTD, PEABODY ENGINEERING LTD, HAMWORTHY COMBUSTION EQUIPMENT (HOLDINGS) LTD, AIROIL-FLAREGAS LTD, AIROIL-FLAREGAS HOLDINGS LTD, HAMWORTHY COMBUSTION SYSTEMS LTD, BRITISH POWER INTERNATIONAL LTD, ENERGY GROUP INTERNATIONAL LTD (THE), PRICEWATERHOUSECOOPERS ASSOCIATES LTD, ABACUS (INDIA) LIMITED

DIRECTOR

MR  JOHN FRANCIS SODEN

  Occupation

INVESTMENT BANKER

  Address

98 ALLEYN ROAD,  , LONDON , SE21 8AH

  Country of Origin

BRITISH

  Date of Birth

24/12/1952

  Appointment Date

23/04/2003

  Other Appointments

PEABODY ENGINEERING LTD, HAMWORTHY COMBUSTION EQUIPMENT (HOLDINGS) LTD, INDUSTRAMAR LTD, AIROIL-FLAREGAS LTD, AIROIL-FLAREGAS HOLDINGS LTD, HAMWORTHY COMBUSTION SYSTEMS LTD, HAMWORTHY COMBUSTION MARINE SYSTEMS LTD, CABOT FINANCIAL LIMITED, CABOT FINANCIAL GROUP LIMITED, PALL MALL FINANCE LTD, CONSOLIDATED LAND SERVICES (SOUTH WALES) LTD, O M E 1987 LTD, D S C (CARGO SECURERS) LTD, PRESTIGE ACQUISITIONS LTD, PALL MALL BERMUDA LTD, ROADCHEF LTD, PD PORTS GROUP LTD, MSA ACQUISITIONS CO. LTD, PORTS HOLDINGS LTD, PD PORTCO LTD, LONDON & LOCHSIDE INVESTMENTS LTD

 

DIRECTOR

MR  ALEXANDER MEREDITH HAYES

  Occupation

DIRECTOR

  Address

58 BAWNMORE ROAD,  , RUGBY , WARWICKSHIRE , CV22 7QW

  Country of Origin

BRITISH

  Date of Birth

05/04/1956

  Appointment Date

28/02/2007

  Other Appointments

CAWRT MANAGEMENT SOLUTIONS LTD, CEGELEC INTERNATIONAL LTD, FACEO FM UK LTD, QUARTZTEAM LTD, QUARTZELEC LTD

DIRECTOR

MR  ALAN WILLIAM PARDON

  Occupation

DIRECTOR

  Address

HILL VIEW,  ALWESTON, ALWESTON , SHERBORNE , DORSET , DT9 5JR

  Country of Origin

BRITISH

  Date of Birth

16/09/1955

  Appointment Date

28/02/2007

  Other Appointments

CAPEL HALL ASSOCIATES LTD, HAMWORTHY COMBUSTION MARINE SYSTEMS LTD, INDUSTRAMAR LTD, HAMWORTHY COMBUSTION SYSTEMS LTD, AIROIL-FLAREGAS HOLDINGS LTD, AIROIL-FLAREGAS LTD, HAMWORTHY COMBUSTION EQUIPMENT (HOLDINGS) LTD, PEABODY ENGINEERING LTD, DIODES ZETEX UK LTD, DIODES ZETEX SEMICONDUCTORS LTD, JAP COMPUTING LTD, WESTLAND TRANSMISSIONS LTD, WESTLAND INDUSTRIAL PRODUCTS LTD, WESTLAND SYSTEM ASSESSMENT LTD, G K N WESTLAND DESIGN SERVICES LTD, WESTLAND INDUSTRIES LTD

DIRECTOR

MR  ANDREW JAMES LEA

  Occupation

INVESTMENT BANKER

  Address

FLAT 2 8 GAUDEN ROAD,  CLAPHAM , LONDON , SW4 6LT

  Country of Origin

BRITISH

  Date of Birth

14/03/1980

  Appointment Date

07/07/2008

  Other Appointments

POWELL DUFFRYN LTD, POWELL DUFFRYN TRUSTEES LTD

SECRETARY

MR  ALAN BARLOW

  Address

ANNES BUNCH LANE,  , HASLEMERE , SURREY , GU27 1AE

  Country of Origin

BRITISH

  Date of Birth

28/12/1947

  Appointment Date

02/05/2003

 

Recently Resigned Directors (last 3)

 

 

DIRECTOR

MR   PETER    GISSEL

  Occupation

Chartered Accountant

  Address

29A ABBOTSWOOD ,  , GUILDFORD , SURREY , GU1 1UZ

  Country of Origin

Danish

  Date of Birth

30/12/1963

  Resignation Date

12/05/2008

DIRECTOR

MS   ANGELA  MARY  JUDDERY

  Occupation

Accountant

  Address

111 SURREY ROAD ,  , POOLE , DORSET , BH12 1HQ

  Country of Origin

British

  Date of Birth

30/03/1956

  Resignation Date

30/10/2006

DIRECTOR

MR   RICHARD  FREDERICK  INGRAM

  Occupation

Spares Service Director

  Address

60 RICHARD COTTAGE , THE BIGHT, CHARLTON , PERSHORE , WORCESTERSHIRE , WR10 3LF

  Country of Origin

British

  Date of Birth

05/08/1951

  Resignation Date

31/10/2005

 

Share Summary

 

Share Currency:

GBP

 

Principal Shareholders:

Type Of Share

No. of Shares

Value

Voting %age

 

 

 

 

 

HAMWORTHY ENGINEERING LTD

ORD

18,906,610 

18,906,610.00

100.00

 

 

 

 

 

 

Mortgages and Charges

 

 

Total Registered

4

Total Outstanding

1

Total Satisfied

3

Most Recent Mortgage

10/09/2004

 

 

 

Date Registered

25/09/2004

Type

395

Date Created

10/09/2004

Lender

BARCLAYS BANK PLC

Secured On

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY ANDOR ALL OR ANY OF THE OTHER COMPANIES NAMED THEREIN 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?

No

 

 

Date Registered

23/03/2001

Type

395

Date Created

13/03/2001

Lender

DEUTSCHE BANK AG, LONDON, ON BEHALF OF ITSELF AND THE FINANCE PARTIES

Secured On

ALL MONEYS, OBLIGATIONS AND LIABILITIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE SECURITY AGENT (AS DEFINED), TO DEUTSCHE BANK AG LONDON AS SENIOR ARRANGER, SECURITISATION BRIDGE ARRANGER, LNG ARRANGER, TO DEUTSCHE BANK AG LONDON ANDOR ALL AND ANY UNDER LENDERS PARTICIPATING IN THE WORKING CAPITAL FACILITY THE SENIOR FACILITIES AGREEMENT (AS DEFINED) AND PURSUANT TO VARIOUS DOCUMENTS AND AGREEMENTS (AS DEFINED)

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?

Fully

 

 

Date Registered

02/01/2001

Type

395

Date Created

21/12/2000

Lender

DEUTSCHE BANK AG, LONDON, ON BEHALF OF ITSELF AND THE FINANCE PARTIES

Secured On

ALL MONEYS, OBLIGATIONS AND LIABILITIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE SECURITY AGENT (AS DEFINED), TO DEUTSCHE BANK AG LONDON AS SENIOR ARRANGER, SECURITISATION BRIDGE ARRANGER, LNG ARRANGER, TO DEUTSCHE BANK AG LONDON ANDOR ALL AND ANY LENDERS PARTICIPATING IN THE WORKING CAPITAL FACILITY UNDER THE SENIOR FACILITIES AGREEMENT (AS DEFINED) AND PURSUANT TO VARIOUS DOCUMENTS AND AGREEMENTS (AS DEFINED)

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?

Fully

 

 

Date Registered

10/09/1962

Type

9999

Date Created

21/08/1962

Lender

THE PRUDENTIAL ASSURANCE COMPANY LTD.

Secured On

FOR FURTHER SECURING 600,000 DEBENTURE STOCK OF HAMWORTHY ENGINEERING LTD. SECURED BY A TRUST DEED DATED 21ST JULY 1961 AND AN INCREASED RATE OF INTRST THEREON.

Details

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 gas-oil burners   

Sic Code

Description

2875

Manufacture of other fabricated metal products not elsewhere classified

Staff Employed

346

Auditors

PricewaterhouseCoopers LLP

Auditors Notes

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

 

Financial Data

 

Profit and Loss

 

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2008

31/03/2007

31/03/2006

31/03/2005

Currency

GBP

GBP

GBP

GBP

Units

000

000

000

units

Consolidated?

No

No

No

No

SALES

43,710

39,668

21,183

-

Export Sales

33,933

30,833

16,433

-

Cost of goods sold

35,602

31,788

14,310

-

GROSS PROFIT

8,108

7,880

6,873

-

General administration costs (-)

7,353

6,663

5,743

-

Wages and Salaries

12,205

10,857

4,470

-

Depreciation

401

353

266

-

Net Operating Profit(Loss)

755

1,222

1,168

-

Non Trading Income

130

-

1

-

Other financial income

4

-

-

-

Total Non Trading Income

134

0

36

-

Interest expenses & similar (-)

205

392

108

-

Other financial charges

144

79

-

-

Financial Expenses

349

471

108

-

PRE TAX PROFIT

540

751

1,096

-

Other Taxation

113

314

-135

-

Taxation

33

77

387

-

PROFIT AFTER TAX

394

360

844

-

Net Profit

394

360

844

-

Dividends Payable

1,000

0

0

-

RETAINED PROFITS

-606

360

844

-

 

 

Balance Sheet

 

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2008

31/03/2007

31/03/2006

31/03/2005

Currency

GBP

GBP

GBP

GBP

Units

000

000

000

units

Consolidated?

No

No

No

No

TOTAL FIXED ASSETS

15,517

15,149

13,094

0

 Plant, machinery & equipment

3,251

2,934

2,267

-

 Intermediate Assets

11,481

11,387

9,956

-

 Intangible Assets

785

828

871

-

TOTAL CURRENT ASSETS

27,519

22,102

19,570

208,514

 Stocks

8,483

4,855

3,389

-

 Trade Debtors

12,248

11,603

12,445

-

 Other Receivables

353

530

469

-

 Prepaid expenses

556

409

408

-

 Group Loans

2,273

1,969

2,045

208,514

 Cash

3,606

2,736

679

-

TOTAL ASSETS

43,036

37,251

32,664

208,514

TOTAL CURRENT LIABILITIES

22,099

16,835

12,650

0

 Trade Creditors

14,202

9,881

8,288

-

 Taxes

802

749

645

-

 Other Current Liabilities

756

745

687

-

 Due From Group

5,906

5,022

2,478

-

 Hire Purchase

56

126

112

-

 Accruals & deferred income

377

312

440

-

WORKING CAPITAL

5,420

5,267

6,920

0

TOTAL LONG TERM LIABS

431

394

352

0

 Taxation

285

172

-

-

 Total Hire Purchase / Leasing

14

158

253

-

 Other Long Term Liabilities

132

64

99

-

NET ASSETS/(LIABILITIES)

20,937

20,416

20,014

0

SHARE CAPITAL + RESERVES

20,506

20,022

19,662

208,514

 Issued Share Capital

20,000

18,910

18,910

300,000

 Share Premium Accounts

20

20

20

20,315

 Profit and Loss account

486

1,092

732

-111,801

SHAREHOLDERS FUNDS

20,506

20,022

19,662

208,514

CAPITAL EMPLOYED

20,937

20,416

20,014

208,514

TANGIBLE NET WORTH

19,721

19,194

18,791

208,514

Key Credit Ratios

 

 

Accounts Date

31/03/2008

31/03/2007

31/03/2006

31/03/2005

Current Ratio

1.25

1.31

1.55

-

Profit Before Tax

0.01

0.02

0.05

-

Creditors Days (D.P.O)

145.60

113.46

211.40

-

Quick Ratio

0.86

1.02

1.28

-

Return on Assets

1.75

3.00

5.02

-

T.N.W/Total Assets

0.46

0.52

0.58

1.00

Return on Capital

2.58

3.68

5.48

-

Working Capital/Sales

0.00

0.00

0.00

-

Equity Gearing

0.47

0.81

1.90

-

Stock Turnover

0.00

0.00

0.01

-

Solvency (%)

114.24

89.76

69.19

-

 

 

 

Financial Summary

 

Turnover

Turnover increased by 10% in the period. Turnover totalled GBP  43,710,000 for the period.

Operating Profit

Totalled GBP  755,000 In the period prior a profit of GBP   1,222,000 was achieved.

Pre Tax

The subject made a profit of GBP  540,000 compared with a profit of GBP  751,000 in the previous period.

Working Capital

The company's working capital improved in the period by 3%

Tangible Net Worth

Net worth increased by 527,000 during the period and now stands at GBP  19,721,000

Fixed Assets

The subjects fixed assets increased during the period by GBP  317,000 to GBP  3,251,000 and are now 8% of total assets compared with 8% in the previous period

Long Term Liabilities

The company's long term liabilities increased during the period by 9% and are now 2% of net worth compared with 2% in the previous period

Long Term Liabilities

Long term liabilities are now 1% of total assets compared with 1% in the previous period

 

Previous Searches on this Company

 

 

Last 3 Months

Last 6 Months

Last 12 Months

1

4

7

 

 

Date

Time

SIC Code

SIC Category

Report Type

01/07/2008

5:32PM

5165

Wholesale of other machinery for use in industry, trade and navigation

Keep-It-Live Comprehensive Report

05/03/2008

11:35AM

4010

Production and distribution of electricity

Keep-It-Live Comprehensive Report

05/03/2008

11:34AM

4010

Production and distribution of electricity

Keep-It-Live Comprehensive Report

06/02/2008

1:40PM

2524

Manufacture of other plastic products

Full Report

19/12/2007

3:29PM

7220

Software consultancy and supply

Full Report

12/10/2007

12:02PM

2940

Manufacture of machine tools

Snapshot Report

05/10/2007

10:02AM

6411

National post activities

Keep-It-Live Decision Report

Bottom of Form

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.43.38

UK Pound

1

Rs.81.34

Euro

1

Rs.64.55

 

 

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