MIRA INFORM REPORT

 

 

Report Date :

27.04.2011

 

IDENTIFICATION DETAILS

 

Name :

EROS INTERNATIONAL LIMITED

 

 

Registered Office :

Milner House, 13 Manchester Square, London, W1U 3PP.

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

11.05.1989

 

 

Com. Reg. No.:

02382637

 

 

Legal Form :

Private Limited

 

 

Line of Business :

The distribution of theatrical and related film rights and the distribution of films on video and DVD.

 

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 200,000

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

EROS INTERNATIONAL LIMITED

Registration Number

02382637

VAT Number

GB884259384

Address

UNIT 23 SOVEREIGN PARK, CORONATION ROAD, LONDON, NW10 7QP.

Telephone

020 8963 8700

Facsimile

020 8963 0154

Email

uk-business@erosintl.co.uk

Web Address

www.erosentertainment.com

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 200,000

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

02382637

VAT Number

GB884259384

Subject Status

Trading

Date of Incorporation

11/05/1989

Registered Office

MILNER HOUSE, 13 MANCHESTER SQUARE, LONDON, W1U 3PP.

History

23/11/2009 : The Registered Office address changed from UNIT 23 SOVEREIGN PARK, CORONATION ROAD, PARK.

 

5/01/2005 : Change of name from EROS MULTIMEDIA (EUROPE) LIMITED.

 

5/06/2003 : The Registered Office address changed from 63 STANLEY ROAD, SOUTH HARROW, MIDDLESEX, HA2.

 

19/05/2001 : The Registered Office address changed from 268 UXBRIDGE ROAD, HATCH END, PINNER, MIDDLES.

 

17/08/2000 : Change of name from MELODY INTERNATIONAL LIMITED.

 

22/06/1989 : Change of name from WISEORB LIMITED.

Date of Last Annual Return to Registry

11/05/2010

Accounts

The last filed accounts at Companies House are those to 31/03/2010

Accounting Reference Date

31/03

 

 

 

Operations

 

 

Activities

The distribution of theatrical and related film rights and the distribution of films on video and DVD.

Nace Code

9212

Staff Employed

23

Import Countries

INDIA

Bankers

BARCLAYS BANK PLC

Address

192 NORTHOLT ROAD, SOUTH HARROW, MIDDLESEX, HA2 0EW.

Auditors

Grant Thornton UK LLP

Associated Companies

EROS VIDEO (ELECTRONICS) LIMITED

Subsidiaries

EROS MUSIC PUBLISHING LIMITED

 

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

1

2

2

 

Search History Details

 

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

 

Date

Description

31/03/2011

Other credit granting

21/12/2010

Other retail sale in specialised stores

23/02/2010

Miscellaneous

 

 

 

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

11

Number Outstanding

7

Number Partially Satisfied

0

Number Satisfied

4

 

 

Date of Latest Mortgage Created

27/07/2010

Date of Latest Satisfaction

30/03/2006

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

30/07/2010

27/07/2010

Deed Of Charge Of Deposit

MG01

Bank Of India

 

29/07/2009

08/07/2009

Deed Of Charge On Credit Balances

395

Bank Of India

 

17/05/2003

07/05/2003

Legal Charge

395

Bank Of India

 

17/05/2003

07/05/2003

Legal Charge

395

Bank Of India

 

17/05/2003

07/05/2003

Debenture

395

Bank Of India

30/03/2006

04/04/2002

27/03/2002

Debenture

395

Barclays Bank Plc

 

04/04/2001

26/03/2001

Debenture

395

Bank Of India

 

20/10/1999

12/10/1999

Deed Of Charge On Deposits

395

Bank Of India

30/03/2006

12/06/1999

26/05/1999

Collateral Agreement

395

Citibank N.A.

30/03/2006

23/10/1996

15/10/1996

Legal Charge

395

Barclays 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

 

09/02/2011

Companies House Gazette

Notification of any change among the company's directors

25/02/2009

Companies House Gazette

Change among directors of a company

20/12/2007

Companies House Gazette

Change among directors of a company

13/03/2007

Companies House Gazette

Alteration in memorandum or articles of association

04/05/2006

Companies House Gazette

Change among directors of a company

04/02/2006

Companies House Gazette

Change among directors of a company

07/06/2000

Companies House Gazette

Alteration in memorandum or articles of association

23/03/2000

Companies House Gazette

Change among directors of a company

02/03/2000

Companies House Gazette

Change among directors of a company

21/06/1989

Companies House Gazette

Change among directors of a company

15/06/1989

Companies House Gazette

Alteration in memorandum or articles of association

 

 

 

Company Secretary

 

 

Secretary

MR AJAY MAVINKURVE

Service Address

MILNER HOUSE 13 MANCHESTER SQUARE, LONDON, W1U 3PP.

Country of Origin

UNITED KINGDOM

Appointment Date

31/01/2011

 

 

 

Directors

 

 

Director

CHARLES EDWARD HAMBRO

Service Address

FLAT 11, 31 QUEENS GATE TERRACE, LONDON, SW7 5PR.

Country of Origin

UNITED KINGDOM

Date of Birth

20/11/1959

Appointment Date

20/01/2009

Other Directorships

FIRECREST CAPITAL LIMITED, FIRECREST WEALTH MANAGEMENT LIMITED


Director


ANDREW HEFFERNAN

Service Address

22 WESTBERE ROAD, LONDON, NW2 3SR.

Country of Origin

UNITED KINGDOM

Date of Birth

07/09/1966

Appointment Date

02/05/2006

Other Directorships

EROS NETWORK LIMITED, AYNGARAN INTERNATIONAL (UK) LTD, EROS MUSIC PUBLISHING LIMITED, ILLUMINATI FILMS LIMITED, VIJAY GALANI MOVIEZ LIMITED, NADIADWALA GRANDSON ENTERTAINMENT LIMITED, AGENT VINOD PRODUCTIONS LIMITED


Director


KISHORE KUMAR LULLA

Service Address

HIGHCROFT, 16 TOTTERIDGE COMMON, LONDON, N20.

Country of Origin

UNITED KINGDOM

Date of Birth

04/09/1961

Appointment Date

11/05/1991

Other Directorships

EROS NETWORK LIMITED, EROS ENERGY LIMITED

 

 

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

3,813,795

Principal Shareholder

3,813,795 Eros Network Ltd

 

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

 

Holding Company

EROS NETWORK LIMITED

Ultimate Parent

EROS INTERNATIONAL PLC, a company incorporated in ISLE OF MAN

 

 

 

Financial Data– Statutory Accounts

 

 

For annual accounts images, view the  

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

USD

USD

USD

USD

SALES

47222

55819

43383

36545

Cost of goods sold

41147

50092

35214

31303

GROSS PROFIT

6075

5727

8169

5242

Wages and Salaries

3083

3045

4339

1939

Directors Emoluments

1712

1266

2568

1190

Auditors Fees

38

20

63

30

Non-Audit Fees

 

 

29

12

Trading Profit

1727

1448

2087

1335

Depreciation

92

91

83

78

OPERATING PROFIT

1635

1357

2004

1257

Non Trading Income

358

1

6

93

Interest Payable

226

504

1559

936

PRE TAX PROFIT

1767

854

451

414

Taxation

538

240

97

225

PROFIT AFTER TAX

1229

614

354

189

Dividends Payable

1100

350

400

600

RETAINED PROFITS

129

264

(46)

(411)

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

USD

USD

USD

USD

TOTAL FIXED ASSETS

4545

4580

3568

3511

Tangible Assets

3991

3817

3568

3511

Fixed Assets

2347

2174

1925

1868

Intermediate assets

1644

1643

1643

1643

Intangible Assets

554

763

 

 

TOTAL CURRENT ASSETS

92189

69391

58351

41331

Trade debtors

16809

20737

9429

18326

Stocks

144

200

564

586

Other Current Assets

75236

48454

48358

22419

Misc Current Assets

32801

20540

27075

13599

Due From Group

1686

2374

20824

4983

Cash

40749

25540

459

3837

TOTAL ASSETS

96734

73971

61919

44842

TOTAL CURRENT LIABILITIES

87729

65095

53607

36483

Trade creditors

717

637

700

616

Short Term Loans

85885

63100

51995

34876

Bank Overdraft

3934

199

16314

26521

Due To Group

81951

62901

35679

8345

Due To Directors

 

 

2

10

Other Liabilities

1127

1358

912

991

WORKING CAPITAL

4460

4296

4744

4848

NET ASSETS/(LIABILITIES)

9005

8876

8312

8359

SHARE CAPITAL + RESERVES

9005

8876

8312

8359

Share Cap + Sundry Res

6636

6636

6636

6636

Issued Share Capital

6636

6636

6636

6636

Revaluation Reserves

1147

1147

847

847

Profit and Loss account

1222

1093

829

876

SHAREHOLDERS FUNDS

9005

8876

8312

8359

CAPITAL EMPLOYED

9005

8876

8312

8359

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

USD

USD

USD

USD

Directors Remuneration

1712

1266

2568

1190

Auditors Remuneration

38

20

63

30

Liquid Assets

57558

46277

9888

22163

Net Working Capital

4460

4296

4744

4848

Tangible Net Worth(T.N.W)

8451

8113

8312

8359

Equity

9005

8876

8312

8359

Number of Years Trading

21

20

19

18

Number of Employees

23

26

23

21

Profit per Employee

76826.1

32846.2

19608.7

19714.3

Sales per Employee

2053130.4

2146884.6

1886217.4

1740238.1

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Current Ratio

1.1

1.1

1.1

1.1

Pre Tax Profit Margin%

3.7

1.5

1

1.1

Gross Profit%

12.9

10.3

18.8

14.3

Debtors Days (D.S.O)

130

136

79

183

Creditors Days (D.P.O)

6

4

6

6

Quick Ratio

1

1.1

1.1

1.1

W.I.P/Inventory Days

1.3

1.5

5.8

6.8

Return on Investment%

2.1

1.9

3.3

3.1

Return on Assets%

1.8

1.2

0.7

0.9

T.N.W/Total Assets%

8.7

11

13.4

18.6

Return on Capital%

19.6

9.6

5.4

5

Rtn on Shareholders Funds%

19.6

9.6

5.4

5

Working Capital/Sales%

9.4

7.7

10.9

13.3

Borrowing Ratio%

1016.3

777.8

625.5

417.2

Equity Gearing%

10.3

13.6

15.5

22.9

Stock Turnover

327.9

279.1

76.9

62.4

Days Purchases Outstanding

6.4

4.6

7.3

7.2

Sales/Fixed Assets

20.1

25.7

22.5

19.6

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

4332

6710

6605

6273

Pre-Tax Profit Margin

10.5

 

0.6

(3.9)

Current Ratio

1.4

1.3

1.3

1.4

Borrowing Ratio

57.8

20

33.3

(6.8)

Return on Capital

47.4

39.7

49.4

60.6

Creditors Days

632

284

303

847

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Motion picture and video activities

 

 

 

Financial Summary

 

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/03/2010.

 

Turnover

Turnover decreased by more than 10 % in the year and totalled USD 47,222,000 for the period.

 

Operating Profit

Totalled USD 1,635,000. In the year prior a Profit of USD 1,357,000 was achieved.

 

Pre Tax Profit

The subject's profit increased by 106 % in the year.

 

Working Capital

The subject's working capital has improved by 164,000 in the period.

 

Fixed Assets

The subject's fixed assets reduced during the year by USD 35,000 to USD 4,545,000 and are now 4 % of total assets compared with 6 % in the previous year.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.59

UK Pound

1

Rs.73.44

Euro

1

Rs.64.81

 

 

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

--

NB

                                       New Business

 

--

 

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.