MIRA INFORM REPORT

 

 

Report Date :           

08.08.2011

 

IDENTIFICATION DETAILS

 

Name :

PUROLITE INTERNATIONAL LIMITED

 

 

Registered Office :

Unit D, Llantrisant Business Park, Llantrisant, Rhondda Cynon Taff, Cf72 8lf.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

15.08.1984

 

 

Com. Reg. No.:

01840987

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The Marketing, Distribution, Sale and Export of ion exchange resins

 

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 1,125,000

 

 

Status :

Good

 

 

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 – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

United Kingdom 

a1

a1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Bottom of Form

Company Identification Details

 

Subject Reported on

PUROLITE INTERNATIONAL LIMITED

Registration Number

01840987

VAT Number

GB666650802

Address

UNIT D, LLANTRISANT BUSINESS PK, LLANTRISANT PONTYCLUN, MID GLAMORGAN, CF72 8LF.

Telephone

01443 229334

Facsimile

01443 222336

Web Address

www.purolite.com

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 1,125,000

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

01840987

VAT Number

GB666650802

Subject Status

Trading

Date of Incorporation

15/08/1984

Registered Office

UNIT D, LLANTRISANT BUSINESS PARK, LLANTRISANT, RHONDDA CYNON TAFF, CF72 8LF.

History

30/03/2007 : The Registered Office address changed from COWBRIDGE ROAD, PONTYCLUN, MID GLAMORGAN, WAL.

 

13/07/1999 : The Registered Office address changed from COWBRIDGE ROAD, PONTYCLUN, MID GLAMORGAN, WAL.

 

15/12/1984 : Change of name from WISEBLEND LIMITED.

Date of Last Annual Return to Registry

10/07/2011

Registered Objectives

TO CARRY ON BUSINESS AS CHEMICAL AND GENERAL ENGINEERS

Accounts

The last filed accounts at Companies House are those to 31/12/2010

Accounting Reference Date

31/12

 

 

 

Operations

 

 

Activities

The marketing, distribution, sale and export of ion exchange resins.

Nace Code

5155

Premises

Owned,Offices,Factory,Warehouse

Staff Employed

71

Import Countries

GERMANY, USA, ROMANIA

Export Countries

ALL OVER THE WORLD

Bankers

HSBC BANK PLC

Address

HEAD OFFICE EC2.

Sort Code

400000

Auditors

Grant Thornton UK LLP

Branches

SEVERAL BRANCHES INTERNATIONALLY.

Associated Companies

PUROLITE INC (PHILADELPHIA), a company incorporated in   USA

Subsidiaries

PUROLITE GLOBAL SALES LIMITED

 

PUROLITE RH LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

06/08/2011

1,125,000

06/05/2011

363,000

06/02/2011

827,000

06/11/2010

835,000

06/08/2010

845,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

1

1

3

 

Search History Details

 

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

 

Date

Description

04/08/2011

Other financial intermediation not elsewhere classified

13/12/2010

Other credit granting

15/11/2010

Manufacture of other general purpose machinery not elsewhere classified

12/12/2007

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

57

Number Outstanding

6

Number Partially Satisfied

1

Number Satisfied

50

 

 

Date of Latest Mortgage Created

01/09/2009

Date of Latest Partial Satisfaction

18/12/2008

Date of Latest Satisfaction

08/09/2009

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

12/09/2009

01/09/2009

Composite Debenture

395

Wilmington Trust Company (The "Security Trustee")

 

12/09/2009

28/08/2009

Share Pledge Agreement

395

Wilmington Trust Company (The Security Trustee)

 

12/09/2009

01/09/2009

Pledge Agreement Over Shares

395

Wilmington Trust Company (The Security Trustee)

 

26/06/2009

18/06/2009

Deed Of Charge Over Credit Balances

395

Barclays Bank Plc

 

26/06/2009

18/06/2009

Deed Of Charge Over Credit Balances

395

Barclays Bank Plc

 

26/06/2009

18/06/2009

Deed Of Charge Over Credit Balances

395

Barclays Bank Plc

 

16/10/2008

08/10/2008

Deed Of Charge Over Credit Balances

395

Barclays Bank Plc

08/09/2009

15/02/2006

06/02/2006

Deed Of Charge Over Credit Balances

395

Barclays Bank Plc

08/09/2009

28/06/2005

31/05/2005

Real Moveable Security Agreement Over Inventory Executed Outside....

395

Gmac Commercial Finance Plc

08/09/2009

08/06/2005

31/05/2005

Composite Debenture

395

Wilmington Trust Company,As Collateral Agent

 

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

 

04/09/2009

Companies House Gazette

Alteration in memorandum or articles of association

04/12/2007

Companies House Gazette

Change among directors of a company

14/06/2005

Companies House Gazette

Alteration in memorandum or articles of association

25/09/2003

Companies House Gazette

Alteration in memorandum or articles of association

26/03/2002

Companies House Gazette

Change among directors of a company

24/07/1992

Companies House Gazette

Alteration in memorandum or articles of association

09/11/1991

Companies House Gazette

Resolutions or agreements to which section 380 applies (relating to shares rights or names)

02/10/1991

Companies House Gazette

Rights of shares

01/10/1991

Companies House Gazette

"Resolutions which give vary

01/10/1991

Companies House Gazette

Notification (given under section 122) of the redemption of shares

01/10/1991

Companies House Gazette

Alteration in memorandum or articles of association

16/12/1987

Companies House Gazette

Documents delivered by a company under section 241 (annual accounts)

27/08/1986

Companies House Gazette

"Resolutions which give vary

27/08/1986

Companies House Gazette

Alteration in memorandum or articles of association

21/06/1986

Companies House Gazette

Change in the situation of a company's registered office

11/04/1985

Companies House Gazette

Change among directors of a company

 

 

Company Secretary

 

 

Secretary

MR DONALD BENJAMIN BRODIE

Service Address

215 CURWEN ROAD, VILLA NOVA, PENNSYLVANIA.

Country of Origin

USA

Date of Birth

19/03/1946

Appointment Date

18/07/1991

Other Directorships

BRO-TECH LIMITED, PUROLITE RH LIMITED, PUROLITE GLOBAL SALES LIMITED


Secretary


ADRIAN JOHN WOOKEY

Service Address

COLTSHILL 92 NEWTON ROAD, NEWTON, SWANSEA, SA3 4SL.

Country of Origin

UNITED KINGDOM

Date of Birth

16/05/1948

Appointment Date

17/07/1992

 

 

Directors

 

 

Director

MR DONALD BENJAMIN BRODIE

Service Address

215 CURWEN ROAD, VILLA NOVA, PENNSYLVANIA.

Country of Origin

USA

Date of Birth

19/03/1946

Appointment Date

18/07/1991

Other Directorships

BRO-TECH LIMITED, PUROLITE RH LIMITED, PUROLITE GLOBAL SALES LIMITED


Director


MONSIEUR EDGAR BERREBY

Service Address

62 RUE LA BOETIE, PARIS 75008.

Country of Origin

FRANCE

Date of Birth

03/03/1943

Appointment Date

18/07/1991


Chairman


STEFAN ELISHA BRODIE

Service Address

210 W. RITTENHOUSE SQUARE, PENNSYLVANIA, PA 1 131.

Country of Origin

USA

Date of Birth

01/04/1942

Appointment Date

18/07/1991

Other Directorships

BRO-TECH LIMITED, PUROLITE RH LIMITED, PUROLITE GLOBAL SALES LIMITED

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

1,450,000

Principal Shareholder

1,450,000 Bro-Tech Ltd

 

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

 

Holding Company

BRO-TECH LIMITED

Ultimate Parent

PUROLITE INTERNATIONAL AG, a company incorporated in SWITZERLAND

 

 

 

Financial Data– Statutory Accounts

 

 

 

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2010

31/12/2009

31/12/2008

31/12/2007

Currency

GBP

GBP

GBP

GBP

SALES

65190

62393

59734

44599

Cost of goods sold

50502

48038

40782

35568

GROSS PROFIT

14688

14355

18952

9031

Wages and Salaries

2356

2154

2007

1911

Directors Emoluments

71

71

64

138

Auditors Fees

17

17

17

18

Non-Audit Fees

132

138

143

163

Trading Profit

2931

460

8806

606

Depreciation

345

347

401

216

OPERATING PROFIT

2586

113

8405

390

Non Trading Income

2309

2198

396

244

Interest Payable

4586

2851

6990

2183

PRE TAX PROFIT

309

(540)

1811

(1549)

Taxation

5

(84)

269

(228)

PROFIT AFTER TAX

304

(456)

1542

(1321)

RETAINED PROFITS

304

(456)

1542

(1321)

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2010

31/12/2009

31/12/2008

31/12/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

15210

15462

15481

15786

Tangible Assets

15210

15462

15481

15786

Fixed Assets

697

817

1061

1302

Intermediate assets

14513

14645

14420

14484

TOTAL CURRENT ASSETS

83056

76091

41307

33259

Trade debtors

6853

7039

5663

4570

Stocks

5933

5475

5609

4763

Other Current Assets

70270

63577

30035

23926

Misc Current Assets

2649

2558

196

82

Due From Group

55070

51589

29763

23755

Cash

12551

9430

76

89

TOTAL ASSETS

98266

91553

56788

49045

TOTAL CURRENT LIABILITIES

22593

7843

21249

19041

Trade creditors

561

462

938

744

Short Term Loans

20412

6920

19378

17515

Bank Overdraft

4151

 

348

378

Other Finance

14

16

14

15

Due To Group

16247

6904

19016

17122

Other Liabilities

1620

461

933

782

WORKING CAPITAL

60463

68248

20058

14218

TOTAL LONG TERM LIABS

63637

71791

22815

17856

Long Term Loans

62029

70116

21384

17178

Bank Loans

62029

70104

21357

17137

Other Finance

 

12

27

41

Other Liabilities

1608

1675

1431

678

NET ASSETS/(LIABILITIES)

12036

11919

12724

12148

SHARE CAPITAL + RESERVES

12036

11919

12724

12148

Share Cap + Sundry Res

1668

1788

1908

2028

Issued Share Capital

1450

1450

1450

1450

Sundry Reserves

218

338

458

578

Profit and Loss account

10368

10131

10816

10120

SHAREHOLDERS FUNDS

12036

11919

12724

12148

CAPITAL EMPLOYED

75673

83710

35539

30004

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2010

31/12/2009

31/12/2008

31/12/2007

Currency

GBP

GBP

GBP

GBP

Directors Remuneration

71

71

64

138

Auditors Remuneration

17

17

17

18

Liquid Assets

19404

16469

5739

4659

Net Working Capital

60463

68248

20058

14218

Long Term Debt(>12 Months)

62029

70116

21384

17178

Other Deferred Liabs

1608

1675

1431

678

Tangible Net Worth(T.N.W)

12036

11919

12724

12148

Equity

12036

11919

12724

12148

Number of Years Trading

26

25

24

23

Number of Employees

71

66

71

67

Profit per Employee

4352.1

(8181.8)

25507

(23119.4)

Sales per Employee

918169

945348.5

841323.9

665656.7

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/12/2010

31/12/2009

31/12/2008

31/12/2007

Current Ratio

3.7

9.7

1.9

1.7

Long Term Debt/T.N.W

5.2

5.9

1.7

1.4

Pre Tax Profit Margin%

0.5

(0.9)

3

(3.5)

Gross Profit%

22.5

23

31.7

20.2

Debtors Days (D.S.O)

38

41

35

37

Creditors Days (D.P.O)

3

3

6

6

Quick Ratio

3.4

9

1.7

1.5

W.I.P/Inventory Days

42.9

41.6

50.2

48.9

Return on Investment%

5.1

2.5

16

1.3

Return on Assets%

0.3

(0.6)

3.2

(3.2)

T.N.W/Total Assets%

12.2

13

22.4

24.8

Return on Capital%

0.4

(0.6)

5.1

(5.2)

Rtn on Shareholders Funds%

2.6

(4.5)

14.2

(12.8)

Working Capital/Sales%

92.7

109.4

33.6

31.9

Borrowing Ratio%

685

646.3

320.4

285.6

Equity Gearing%

14

15

28.9

32.9

Stock Turnover

11

11.4

10.6

9.4

Days Purchases Outstanding

4.1

3.5

8.4

7.6

Sales/Fixed Assets

93.5

76.4

56.3

34.3

Debt Gearing

515.4

588.3

168.1

141.4

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

208

4819

6361

6480

Pre-Tax Profit Margin

6

3.5

2.5

3.6

Current Ratio

1.7

1.6

1.7

1.5

Borrowing Ratio

94.3

95.6

94.1

104.6

Return on Capital

31.3

21.8

19.8

25.6

Creditors Days

39

57

51

50

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Wholesale of non-agricultural intermediate products, waste and scrap

 

 

 

 

Financial Summary

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/12/2010.

 

Turnover

The subjects turnover has increased by 4 % in the year.

 

Operating Profit

Totalled GBP 2,586,000. In the year prior a Profit of GBP 113,000 was achieved.

 

Pre Tax Profit

The subject made a profit of GBP 309,000 in the period compared with a loss in the previous period of GBP 540,000.

 

Working Capital

The subject's working capital decreased by 11 % in the period but remains positive.

 

Net Worth

Net worth has increased by 1 % and now stands at GBP 12,036,000.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 252,000 to GBP 15,210,000 and are now 15 % of total assets compared with 16 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities reduced during the period by 11 % and are now 529 % of net worth compared with 602 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 65 % of total liabilities compared with 78 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 84 % of capital employed, a decrease of 2 % over the previous period.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.80

UK Pound

1

Rs.72.86

Euro

1

Rs.63.11

 

 

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.