MIRA INFORM REPORT

 

 

 

Report Date :

01.10.2008

 

IDENTIFICATION DETAILS

 

Name :

DUNN BROTHERS (1995) LIMITED                                        

 

 

Formerly Known as :

SPEEDYFUEL LIMITED

 

 

Registered Office :

No 4 Castle Court 2, Castlegate Way, Dudley, DY1 4RH

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.09.2007

 

 

Date of Incorporation :

23.05.1995

 

 

Legal Form :

Private Limited with Share Capital

 

 

Line of Business :

Scrap Metal Dealing and Refining.

 

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

 

Maximum Credit Limit :

[£] 1,000,000

 

 

Status :

Very Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Name of the company

 

DUNN BROTHERS (1995) LIMITED                    

Number       03059919                                       

 

company summary

 

Address                                                                                             NO 4 CASTLE COURT 2,
CASTLEGATE WAY,
DUDLEY,
DY1 4RH

Postcode                                                                     DY1 4RH

Phone              

Type                                                                            Private limited with Share Capital                                  

Company Status                                                           Active - Accounts Filed                                                

Incorporated Date                                                          23/05/1995       

 

Todays Limit [£]                                                                               1,000,000

 

Active CCJ's                                                   0                                                                             

Value of CCJ's [£]                                           £0                                                                             

Number Of Writs                                             0                                                                             

 

Current Directors                                                        4                                                                

Total Directorships                                                      9                                                                

 

Trading to Date                                    30/09/07                           30/09/06                       30/09/05

Turnover                                              £115,165,841                    £86,558,651                  £65,407,000

Shareholder Funds                              £9,445,836                       £8,189,658                    £6,279,000

Employees                                         132                                  102                               82

 

Trends                                                                                         

Profitability                                                                                

Liquidity                                                                                    

Shareholders Funds                                                                   

 

 

company information

 

                                                                                    Registered Address                

Telephone Number                                                                                

                                                                                    TPS                                                                                         

                                                                                    Address                       

NO 4 CASTLE COURT 2
CASTLEGATE WAY
DUDLEY
DY1 4RH

 

Trading Address

Telephone Number

TPS

Address

Castle Court 2
Castlegate Way
Dudley
DY1 4RH

                                                                                                                                                                       

 

 

 

Web Address               dunnbros1995.co.uk                                     Incorporation Date                    23/05/1995 

Type of Accounts         Full Accounts                                              Filing Date of Accounts            22/07/2008

Company Type             Private Limited With Share Capital                 Date of Latest Accounts           30/09/2007

Annual Return             23/05/2008                                                                                               

 

 

 

            Previous Name(s)

                                          Changed:                                 28/06/1995    Speedyfuel Limited

                                                                                               

 

 

 

            Industry:

                                                                                                                                                                     Scrap Metal Dealing And Refining.                                                                                                                                       

                                                                                                                                                                       

 

 

 

                                            SIC Code  Description

                                            5157          Wholesale Of Waste & Scrap

                                                

 

 

 

            Mortgage Charges

                                                                                        Outstanding                                                      4        Satisfied 5

                                                                                                                                                                       

 

 

 

            Shareholders

                                                                 Share Capital                     2275003                              Currency       Gbp

                                                                                                                                                           

 

 

Previous Names Details

 

 

            Previous Name(s)

                                            Changed :                               28/06/1995   Speedyfuel Limited

 

 

 

Secondary Industry Code Details

 

 

                                            SIC Code  Description

                                            5157          Wholesale Of Waste & Scrap

 

 

 

Mortgage Details

           

 

                                           Mortgage Type:     debenture

                                           Date Charge Created:                                                         04/07/2008       Date Charge Registered:                         12/07/2008

                                           Date Charge Satisfied:                                                                  Status: Outstanding

                                           Person(s) Entitled: LLOYDS TSB BANK PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever

                                           Details:      fixed and floating charge over the undertaking and all property and assets present and future, including goodwill, book debts, uncalled capital, buildings, fixtures, fixed plant & machinery see image for full details

 

 

 

                                           Mortgage Type:     fixed and floating charge

                                           Date Charge Created:                                                         16/08/2005      Date Charge Registered:                         18/08/2005

                                           Date Charge Satisfied:                                                                  Status: Outstanding

                                           Person(s) Entitled: EURO SALES FINANCE PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee under the terms of the aforementioned instrument creating or evidencing the charge

                                           Details:      01 fixed and floating charges over the undertaking and all property and assets present and future including goodwill bookdebts uncalled capital buildings fixturesfixed plant and machinery.

 

 

 

                                           Mortgage Type:     legal charge

                                           Date Charge Created:                                                        08/09/2004       Date Charge Registered:                         17/09/2004

                                           Date Charge Satisfied:                                                                  Status: Outstanding

                                           Person(s) Entitled: NATIONAL WESTMINSTER BANK PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever.

                                           Details:      land at cornwall road/ragone lane smethw ick warley t/n wm744078, 30 by way of fixed charge the benefit of all covenants and rights concerning the property and plant machinery fixtures fittings furniture equipment implements and utensils the goodwill of any business carried on at the property and the proceeds of any insurance affecting the property or assets

 

 

 

                                           Mortgage Type:    debenture

                                           Date Charge Created:                                                         27/08/2004      Date Charge Registered:                         28/08/2004

                                           Date Charge Satisfied:                                                                 Status: Outstanding

                                           Person(s) Entitled: NATIONAL WESTMINSTER BANK PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever.

                                           Details:     01 fixed and floating charges over the undertaking and all property and assets present and future including goodwill bookdebts uncalled capital buildings fixturesfixed plant and machinery.

 

 

 

                                           Mortgage Type:    fixed charge

                                           Date Charge Created:                                                          22/08/2002     Date Charge Registered:                         23/08/2002

                                           Date Charge Satisfied:                                                         24/08/2004     Status: Satisfied

                                           Person(s) Entitled: LLOYDS UDT LIMITED

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever.

                                           Details:     1 x lindemann 1250 hp shredder with clea ning system & conveyors with middle & to p housing for 1250 hp shredder with hydr aulic top grid cover s/no. 540145 and 1 x euro hydranech crane s/no. a702794 and 1 x fuchs 350r machine including grab s /no. 0004

 

 

 

                                           Mortgage Type:     mortgage deed

                                           Date Charge Created:                                                          01/03/2001     Date Charge Registered:                         07/03/2001

                                           Date Charge Satisfied:                                                         18/08/2005     Status: Satisfied

                                           Person(s) Entitled: LLOYDS TSB BANK PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever.

                                           Details:      land/blds on the north west side of the junction of rabone lane and cornwall rd, smethwick warley, worcestershire; t/no wr 5328 21 together with all buildings and fixtures (including trade fixtures) fixed plantand machinery by way of fixed charge all present and future book and other debts floating charge over all moveable plant machinery implements utensils furniture and equipment by way of assignment the goodwill of the business (if any) the full benefit of all licences and all guarantees

 

 

 

                                           Mortgage Type:     fixed charge

                                           Date Charge Created:                                                              21/09/2000  Date Charge Registered:                         22/09/2000

                                           Date Charge Satisfied:                                                            24/08/2004  Status: Satisfied

                                           Person(s) Entitled: LLOYDS UDT LIMITED

                                           Amount Secured:              the principal sum of £39,939.41 due or t o become due from the company to the cha rgee

                                           Details:      1 x bjd twin roll crusher serial no. a63 33

 

 

 

                                           Mortgage Type:     debenture

                                           Date Charge Created:                                                           10/05/1999    Date Charge Registered:                         12/05/1999

                                           Date Charge Satisfied:                                                          18/08/2005    Status: Satisfied

                                           Person(s) Entitled: LLOYDS BANK PLC

                                           Amount Secured:  all monies due or to become due from the company to the chargee on any account whatsoever.

                                           Details:      01 fixed and floating charges over the undertaking and all property and assets present and future including goodwill bookdebts uncalled capital buildings fixturesfixed plant and machinery.

 

 

 

                                           Mortgage Type:     fixed charge

                                           Date Charge Created:                                                           23/07/1998    Date Charge Registered:                         24/07/1998

                                           Date Charge Satisfied:                                                          24/08/2004    Status: Satisfied

                                           Person(s) Entitled: LLOYDS BOWMAKER LIMITED

                                           Amount Secured:              £200,000 and all other monies due or to become due from the company to the chargee

                                           Details:      first fixed charge over 1 x lindermann 1 250 hp shredder with cleaning system ser ial number 540145 1 x euro hydranech cra ne serial number a702794

 

 

 

 

Shareholders Details

 

 

                                                                                Name       Shares

                                                                                Alan Dunn  2,275,001 Ordinary Gbp 1.00

                                                                                Karl Steven Andrew Dunn    1 Ordinary Gbp 1.00

                                                                                David Richard Dunn            1 Ordinary Gbp 1.00

 

Trading Address Details                          

 

Address                                                                                              Telephone Number                TCPS

Castle Court 2 Castlegate Way Dudley DY1 4RH                                                                               

 

 

 


 

       accounts

 

PROFIT & LOSS

 

 

Annual Accounts

10/06-09/07

Change (%)

10/05-09/06

Change (%)

10/04-09/05

 

Months

12

-

12

-

12

 

Currency

GBP

-

GBP

-

GBP

 

Consolidated A/cs

N

-

N

-

N

 

Turnover

115,165,841

33.0 %

86,558,651

32.3 %

65,407,000

 

Export

93,534,426

35.6 %

68,978,238

44.7 %

47,674,000

 

Cost of Sales

106,718,102

34.7 %

79,197,135

30.4 %

60,712,000

 

Gross Profit

8,447,739

14.8 %

7,361,516

56.8 %

4,695,000

 

Wages & Salaries

3,846,917

11.1 %

3,463,765

51.0 %

2,294,000

 

Directors Emoluments

320,549

-37.4 %

511,984

23.4 %

415,000

 

Operating Profits

3,291,416

-12.7 %

3,768,132

143.1 %

1,550,000

 

Depreciation

2,428,405

68.0 %

1,445,508

57.8 %

916,000

 

Audit Fees

23,300

49.4 %

15,600

4.0 %

15,000

 

Interest Payments

806,059

79.1 %

450,144

49.1 %

302,000

 

Pre Tax Profit

2,504,082

-24.7 %

3,324,905

145.6 %

1,354,000

 

Taxation

-877,904

13.5 %

-1,014,590

-152.4 %

-402,000

 

Profit After Tax

1,626,178

-29.6 %

2,310,315

142.7 %

952,000

 

Dividends Payable

370,000

-7.5 %

400,000

233.3 %

120,000

 

Retained Profits

1,256,178

-34.2 %

1,910,315

129.6 %

832,000

 

BALANCE SHEET

 

 

Annual Accounts

10/06-09/07

Change (%)

10/05-09/06

Change (%)

10/04-09/05

 

Tangible Assets

14,428,528

3.0 %

14,006,673

40.1 %

9,998,000

 

Intangible Assets

-

-

-

-

-

 

Total Fix Assets

14,428,528

3.0 %

14,006,673

40.1 %

9,998,000

 

Total Current Assets

27,222,543

49.1 %

18,254,093

4.8 %

17,411,000

 

Trade Debtors

14,681,690

43.6 %

10,221,059

-3.7 %

10,619,000

 

Stock

10,670,627

72.3 %

6,194,066

28.5 %

4,820,000

 

Cash

236,331

-68.3 %

744,441

-15.1 %

877,000

 

Other Current Assets

1,633,895

49.3 %

1,094,527

-0.1 %

1,096,000

 

Increase In Cash

-508,110

-283.3 %

-132,559

-297.8 %

67,000

 

Miscellaneous Current Assets

-

-

-

-

-

 

Total Assets

41,651,071

29.1 %

32,260,766

17.7 %

27,409,000

 

Total Current Liabilities

27,154,694

38.9 %

19,544,771

12.3 %

17,407,000

 

Trade Creditors

12,924,267

16.1 %

11,134,121

17.7 %

9,458,000

 

Bank Overdraft

2,284,704

21.2 %

1,885,712

-35.7 %

2,931,000

 

Other Short Term Fin

1,718,528

44.0 %

1,193,663

32.0 %

904,000

 

Miscellaneous Current Liabilities

10,227,195

91.8 %

5,331,275

29.6 %

4,114,000

 

Other Long Term Fin

3,888,414

8.5 %

3,583,789

13.6 %

3,154,000

 

Total Long Term Liabilities

5,050,541

11.6 %

4,526,337

21.6 %

3,723,000

 

Bank Overdraft & LTL

7,335,245

14.4 %

6,412,049

-3.6 %

6,654,000

 

Total Liabilities

32,205,235

33.8 %

24,071,108

13.9 %

21,130,000

 

Net Assets

9,445,836

15.3 %

8,189,658

30.4 %

6,279,000

 

Working Capital

67,849

105.3 %

-1,290,678

-32,367.0 %

4,000

 

CAPITALS & RESERVES

 

 

Annual Accounts

10/06-09/07

Change (%)

10/05-09/06

Change (%)

10/04-09/05

 

Paid up equity

2,275,003

-

2,275,003

0.0 %

2,275,000

 

P&L Account Reserve

6,670,833

23.2 %

5,414,655

54.5 %

3,504,000

 

Sundry Reserves

500,000

-

500,000

-

500,000

 

Revaluation Reserve

-

-

-

-

-

 

Shareholder Funds

9,445,836

15.3 %

8,189,658

30.4 %

6,279,000

 

Net Worth

9,445,836

15.3 %

8,189,658

30.4 %

6,279,000

 

MISCELLANEOUS

 

 

Annual Accounts

10/06-09/07

Change (%)

10/05-09/06

Change (%)

10/04-09/05

 

Net Cashflow from Operations

2,671,465

-59.5 %

6,596,102

152.2 %

2,615,000

 

Net Cashflow before Financing

884,273

-15.3 %

1,044,071

165.4 %

-1,596,000

 

Net Cashflow from Financing

-1,791,375

-1,271.5 %

-130,613

92.3 %

-1,697,000

 

Contingent Liability

NO

-

NO

-

NO

 

Capital Employed

14,496,377

14.0 %

12,715,995

27.1 %

10,002,000

 

No of Employees

132

29.4 %

102

24.4 %

82

     

Auditors

CK AUDIT

 

AuditQualification

No Adverse Comments

 

Bankers

NATIONAL WESTMINSTER BANK PLC

 

BankBranchCode

55-50-14

 

RATIOS

 

 

Annual Accounts

10/06-09/07

10/05-09/06

10/04-09/05

 

Pre-tax profit margin %

2.2 %

3.8 %

2.1 %

 

Current ratio

1.00

0.93

1.00

 

Sales/Net Working Capital

1,697.38

-67.06

16,351.75

 

Gearing %

77.7 %

78.3 %

106.0 %

 

Equity in %

22.7 %

25.4 %

22.9 %

 

Creditor Days

40.85

46.82

52.78

 

Debtor Days

46.40

42.98

59.26

 

Liquidity/Acid Test

0.61

0.62

0.72

 

Return On Capital Employed %

17.3 %

26.2 %

13.5 %

 

Return On Total Assets Employed %

6.0 %

10.3 %

4.9 %

 

Current Debt Ratio %

2.9 %

2.4 %

2.8 %

 

Total Debt Ratio %

3.4 %

2.9 %

3.4 %

 

Stock Turnover Ratio %

9.3 %

7.2 %

7.4 %

 

Return on Net Assets Employed %

26.5 %

40.6 %

21.6 %

group structure

 

No group structure for this company.

 

 

 

Status History

 

 

Date                                        Description

No Status History

 

 

 

Event History

 

 

Date                       Description

27/08/2008              Annual Returns

28/07/2008              New Accounts Filed

05/02/2008              Change In Reg.office

05/09/2007              Change In Reg.office

16/07/2007              New Accounts Filed

13/06/2007              Change In Reg.office

13/06/2007              Change Of Company Postcode

08/06/2006              New Accounts Filed

03/06/2005              New Accounts Filed

09/08/2004              New Board Member (david Richarddunn) Appointed

09/08/2004              Annual Returns

15/06/2004              New Accounts Filed

12/06/2004              Data Refresh

08/06/2004              Annual Returns

 

 

 

directors

 

                                           Name                                         Alan  Dunn         

                                           Address                                      Oak House Rotherhams Oak Lane 

                                                Hockley Heath

                                                Solihull

                                                West Midlands

                                                B94 6RW

                                           Officers Title                              Mr                                      Date Of Birth 29/04/1942

                                           Honours                                                                               Present Appointments           3

                                           Appointment Date                      14/06/1995                          Function        Director

                                                                                                                                                

 

 

 

                                       Name                                    Karl Steven Andrew Dunn       

                                       Address                                 Grovewood Ullehall Lane

                                                 Ullenhall

                                                 West Midlands

                                                 England

                                                 B95 5PP

                                       Officers Title                         Mr                                  Date Of Birth   11/04/1965

                                       Honours                                                                      Present Appointments            3

                                       Appointment Date                 14/06/1995                      Function         Company Secretary

                                                                                                                                    

 

 

 

                                       Name                                    Karl Steven Andrew Dunn       

                                       Address                                 Grovewood Ullehall Lane

                                                 Ullenhall

                                                 West Midlands

                                                 England

                                                 B95 5PP

                                       Officers Title                         Mr                                  Date Of Birth   11/04/1965

                                       Honours                                                                      Present Appointments            3

                                       Appointment Date                 14/06/1995                      Function         Director

                                                                                                                                    

 

 

 

                                       Name                                    David Richard Dunn    

                                       Address                                 Grange View Forde Hall Lane     

                                                 Tanworth In Arden

                                                 Solihull

                                                 West Midlands

                                                 B94 5AZ

                                       Officers Title                         Mr                                  Date Of Birth   24/05/1967

                                       Honours                                                                      Present Appointments            3

                                       Appointment Date                 14/06/1995                      Function         Director

                                                                                                                                    

 

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.46.96

UK Pound

1

Rs.83.91

Euro

1

Rs.66.36

 

 

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