MIRA INFORM REPORT

 

 

Report Date :           

25.04.2011

 

IDENTIFICATION DETAILS

 

Name :

YORKSHIRE STAINLESS LIMITED

 

 

Formerly Known As :

BARLEYMARSH LIMITED.

 

 

Registered Office :

The Hart Shaw Building, Europa Link Sheffield Business, Park Sheffield, South Yorkshire, S9 1xu.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.07.2010

 

 

Date of Incorporation :

30.04.1992

 

 

Com. Reg. No.:

02711105

 

 

Legal Form :

Private Limited company

 

 

Line of Business :

The sale of stainless steel flanges

 

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 81,500

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 31, 2010

 

Country Name

Previous Rating

                   (30.09.2010)                  

Current Rating

(31.12.2010)

United Kingdom 

a1

a1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company Identification Details

 

Subject Reported on

YORKSHIRE STAINLESS LIMITED

Registration Number

02711105

VAT Number

GB600031328

Address

THE GATEWAY INDUST ESTATE, PARKGATE, ROTHERHAM, SOUTH YORKSHIRE, S62 6JL.

Telephone

01709 710171

Facsimile

01709 719920

Email

sales@yorkshirestainless.com

Web Address

www.yorkshirestainless.com  

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 81,500

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

02711105

VAT Number

GB600031328

Subject Status

Trading

Date of Incorporation

30/04/1992

Registered Office

THE HART SHAW BUILDING, EUROPA LINK SHEFFIELD BUSINESS, PARK SHEFFIELD, SOUTH YORKSHIRE, S9 1XU.

History

15/09/2004 : The Registered Office address changed from HART SHAW, 346 GLOSSOP ROAD, SHEFFIELD, S10.

 

23/08/1993 : The Registered Office address changed from C/O DAVID SPENCE & CO, IMPERIAL BUILDINGS,, C.

 

1/06/1992 : Change of name from BARLEYMARSH LIMITED.

Date of Last Annual Return to Registry

30/04/2010

Accounts

The last filed accounts at Companies House are those to 31/07/2010

Accounting Reference Date

31/07

 

 

 

Operations

 

 

Activities

The sale of stainless steel flanges.

Nace Code

2811

Premises

Leased,Offices,Factory

Staff Employed

23

Import Countries

EUROPE

Export Countries

No Export Activity

Bankers

CLYDESDALE BANK PLC

Auditors

Hart Shaw LLP

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

17/03/2011

81,500

17/12/2010

78,500

17/09/2010

81,000

17/06/2010

112,500

17/03/2010

78,500

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

2

3

6

 

Search History Details

 

The Search History Details shows details of the most recent 40 searches

 

Date

Description

11/01/2011

Manufacture of other fabricated metal products not elsewhere classified

06/01/2011

Wholesale of metals and metal ores

05/10/2010

Manufacture of other fabricated metal products not elsewhere classified

13/09/2010

Wholesale of metals and metal ores

21/06/2010

Manufacture of other fabricated metal products not elsewhere classified

22/04/2010

Manufacture of other fabricated metal products not elsewhere classified

20/01/2010

Wholesale of metals and metal ores

 

 

 

Public Record Information

 

 

Summary of CCJ's/Scottish Decrees

 

 

No CCJs/Scottish Decrees are recorded in our file.

 

 

 

 

 

 

 

 

Summary of Mortgages, Charges and Satisfactions

 

 

Total Number of Mortgages/Charges Registered

4

Number Outstanding

4

Number Partially Satisfied

0

Number Satisfied

0

 

 

Date of Latest Mortgage Created

10/06/2005

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

22/06/2005

10/06/2005

Legal Mortgage (Own Account)

395

Clydesdale Bank Plc

 

28/03/1997

27/03/1997

Legal Mortgage

395

Yorkshire Bank Plc

 

07/11/1994

20/10/1994

Legal Charge

395

Yorkshire Bank Plc

 

27/07/1992

23/07/1992

Debenture

395

Yorkshire Bank Plc

 

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

 

 

 

Other Filings and Notices

 

 

Date

Source

Description

 

17/07/2010

Companies House Gazette

Notification of any change among the company's directors

06/03/2009

Companies House Gazette

Alteration in memorandum or articles of association

28/04/2004

Companies House Gazette

Change among directors of a company

26/06/1996

Companies House Gazette

Change among directors of a company

22/05/1992

Companies House Gazette

Change among directors of a company

 

 

 

Company Secretary

 

 

Secretary

SHARON OSBORNE

Service Address

7 SHERWOOD CLOSE, GOMERSAL, WEST YORKSHIRE, BD19 4UA.

Country of Origin

UNITED KINGDOM

Appointment Date

31/03/2004

 

 

 

 

Directors

 

 

Director

STEVEN DEREK OSBORNE

Service Address

7 SHERWOOD CLOSE, GOMERSAL, CLECKHEATON, WEST YORKSHIRE, BD19 4UA.

Country of Origin

UNITED KINGDOM

Date of Birth

19/12/1957

Appointment Date

15/05/1992


Director


WENDY ANN SMITH

Service Address

12 OAK BARN THE WAPPING, HOOTON ROBERTS, ROTHERHAM, SOUTH YORKSHIRE, S65 4PG.

Country of Origin

UNITED KINGDOM

Date of Birth

24/10/1970

Appointment Date

14/07/2010

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

1,000

Principal Shareholder

510 Steven Derek Osborne

 

490 Sharon Osborne

 

 

The above reflects the principle shareholder(s) by number of shares held, irrespective of share classification type.

 

 

 

 

Financial Data– Statutory Account

 

 

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/07/2010

31/07/2009

31/07/2008

31/07/2007

Currency

GBP

GBP

GBP

GBP

SALES

 

6203

6696

 

Cost of goods sold

 

4782

4830

 

GROSS PROFIT

 

1421

1866

1350

Wages and Salaries

 

632

620

545

Directors Emoluments

 

55

53

53

Auditors Fees

 

2

2

2

Trading Profit

 

599

1271

802

Depreciation

 

90

84

61

OPERATING PROFIT

 

509

1187

741

Non Trading Income

 

1

1

 

Interest Payable

 

63

83

59

PRE TAX PROFIT

 

447

1105

682

Taxation

 

109

314

184

PROFIT AFTER TAX

 

338

791

498

Dividends Payable

 

100

150

114

RETAINED PROFITS

 

238

641

384

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/07/2010

31/07/2009

31/07/2008

31/07/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

767

754

793

754

Tangible Assets

767

754

793

754

Fixed Assets

 

754

793

754

TOTAL CURRENT ASSETS

5391

5012

4382

3841

Trade debtors

1837

1598

1976

1435

Stocks

3432

3397

2337

2405

Other Current Assets

122

17

69

1

Cash

122

17

69

1

TOTAL ASSETS

6158

5766

5175

4595

TOTAL CURRENT LIABILITIES

2659

2951

2488

2489

Trade creditors

2659

405

876

1420

Short Term Loans

 

2069

1171

830

Bank Overdraft

 

1689

792

669

Bank Loans

 

114

165

 

Other Finance

 

44

64

61

Due To Directors

 

222

150

100

Other Liabilities

 

477

441

239

WORKING CAPITAL

2732

2061

1894

1352

TOTAL LONG TERM LIABS

671

239

350

410

Long Term Loans

 

177

290

379

Bank Loans

 

145

214

278

Other Finance

 

32

76

101

Other Liabilities

 

62

60

31

NET ASSETS/(LIABILITIES)

2828

2576

2337

1696

SHARE CAPITAL + RESERVES

2828

2576

2337

1696

Share Cap + Sundry Res

1

1

1

1

Issued Share Capital

 

1

1

1

Profit and Loss account

2827

2575

2336

1695

SHAREHOLDERS FUNDS

2828

2576

2337

1696

CAPITAL EMPLOYED

3499

2815

2687

2106

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/07/2010

31/07/2009

31/07/2008

31/07/2007

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

 

(449)

239

70

Increase in Cash

 

(843)

(282)

(305)

Directors Remuneration

 

55

53

53

Auditors Remuneration

 

2

2

2

Liquid Assets

1959

1615

2045

1436

Net Working Capital

2732

2061

1894

1352

Long Term Debt(>12 Months)

 

177

290

379

Other Deferred Liabs

671

62

60

31

Tangible Net Worth(T.N.W)

2828

2576

2337

1696

Equity

2828

2576

2337

1696

Number of Years Trading

18

17

16

15

Number of Employees

 

23

25

23

Profit per Employee

 

19434.8

44200

29652.2

Sales per Employee

 

269695.7

267840

 

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/07/2010

31/07/2009

31/07/2008

31/07/2007

Current Ratio

2

1.7

1.8

1.5

Long Term Debt/T.N.W

 

0.1

0.1

0.2

Pre Tax Profit Margin%

 

7.2

16.5

 

Gross Profit%

 

22.9

27.9

 

Debtors Days (D.S.O)

 

94

108

 

Creditors Days (D.P.O)

 

24

48

 

Quick Ratio

0.7

0.5

0.8

0.6

W.I.P/Inventory Days

 

259.3

176.6

 

Return on Investment%

 

10.4

30.8

25.2

Return on Assets%

 

7.8

21.4

14.8

T.N.W/Total Assets%

45.9

44.7

45.2

36.9

Return on Capital%

 

15.9

41.1

32.4

Rtn on Shareholders Funds%

 

17.4

47.3

40.2

Working Capital/Sales%

 

33.2

28.3

 

Borrowing Ratio%

 

87.2

62.5

71.3

Equity Gearing%

84.9

80.8

82.3

58.5

Stock Turnover

 

1.8

2.9

 

Days Purchases Outstanding

 

30.9

66.2

 

Sales/Fixed Assets

 

8.2

8.4

 

Debt Gearing

 

6.9

12.4

22.3

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

1974

3846

3848

3755

Pre-Tax Profit Margin

6.2

5.4

9.3

9.9

Current Ratio

1.4

1.4

1.4

1.3

Borrowing Ratio

58

52.4

52.6

54.8

Return on Capital

42.2

35.7

51.1

52.7

Creditors Days

47

44

54

51

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Manufacture of structural metal products

 

 

 

Financial Summary

 

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/07/2010.

 

Working Capital

The company's working capital has increased by 33 % in the period.

 

Net Worth

Net worth has increased by 10 % and now stands at GBP 2,828,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 13,000 to GBP 767,000 and are now 12 % of total assets compared with 13 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities increased during the period by 180% and are now 24 % of net worth compared with 9 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 11 % of total liabilities compared with 4 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 19 % of capital employed, an increase of 11 % over the previous period.




 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.30

UK Pound

1

Rs.72.92

Euro

1

Rs.64.69

 

 

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

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

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.