MIRA INFORM REPORT

 

 

Report Date :

13.12.2011

 

IDENTIFICATION DETAILS

 

Name :

PETROCHEM CARLESS LTD.

 

 

Registered Office :

Cedar Court Guildford Road Leatherhead, KT22 9RX

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

08.02.1947

 

 

Com. Reg. No.:

00429315

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Manufacture of refined petroleum products

 

 

No. of Employees :

158

 

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

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

United Kingdom

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Top of Form

Bottom of Form

Petrochem Carless Ltd.

                                                                                                                                                   

 

Cedar Court

Guildford Road

 

Leatherhead, KT22 9RX

United Kingdom

Map

 

Tel:

01255 502372

Fax:

01372 380400

 

www.petrochemcarless.com

 

Employees:

158

Company Type:

Private Subsidiary

Corporate Family:

5 Companies

Ultimate Parent:

Petrochem Carless Holdings Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

08-Feb-1947

Auditor:

PricewaterhouseCoopers LLP

Financials in:

USD (mil)

 

 

Fiscal Year End:

31-Dec-2010

Reporting Currency:

British Pound Sterling

Annual Sales:

491.3  1

Net Income:

27.9

Total Assets:

226.7

                                        

Business Description         

 

Petrochem Carless Ltd. is one of the leading providers of high-performance speciality hydrocarbons in the United Kingdom. The company processes, manufactures and supplies a variety of automotive fluids and speciality chemicals. It also stocks and sells various brake fluids, process oils, and reference and calibration fuels to the automotive industry. The company offers a range of low-naphthalene aromatics, printing ink distillates, and chemical and hydrocarbon solvents. In addition, it provides aromatics, speciality base oils, and chlorinated and aliphatic solvents to the engineering industry. The company also offers a number of drilling fluids and burning and white oils.

          

Industry                                                                                                                               

 

Industry

Oil and Gas Operations

ANZSIC 2006:

1701 - Petroleum Refining and Petroleum Fuel Manufacturing

NACE 2002:

2320 - Manufacture of refined petroleum products

NAICS 2002:

324110 - Petroleum Refineries

UK SIC 2003:

2320 - Manufacture of refined petroleum products

US SIC 1987:

2911 - Petroleum Refining

                      

Key Executives           

   

 

Name

Title

David Barclay

Chief Executive Officer

Neil James

Finance Director

Niall Watkins

Commercial Director

Darren Adams

IT Manager

Duncan Stonehouse

Operations and Supply Chain Director

      

Financial Summary

        

 

FYE: 31-Dec-2010

USD (mil)

Key Figures

 

Current Assets

184.42

Fixed Assets

42.27

Total Liabilities

123.60

Net Worth

78.72

 

Key Ratios

 

Current Ratio

1.49

Acid Test

1.02

Debt Gearing

29.83

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6475734
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6387123

 

 

Corporate Overview

 

Location
Cedar Court
Guildford Road
Leatherhead, KT22 9RX
Surrey County
United Kingdom

 

Tel:

01255 502372

Fax:

01372 380400

 

www.petrochemcarless.com

Sales GBP(mil):

318.2

Assets GBP(mil):

144.8

Employees:

158

Fiscal Year End:

31-Dec-2010

 

Industry:

Oil and Gas Operations

Registered Address:
Cedar Court
Guildford Road
Leatherhead, KT22 9RX
United Kingdom

 

Incorporation Date:

08-Feb-1947

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

00429315

 

Chief Executive Officer:

David Barclay

Contents

·         Industry Codes

·         Business Description

·         Financial Data

·         Key Corporate Relationships

 

Industry Codes

 

ANZSIC 2006 Codes:

1701

-

Petroleum Refining and Petroleum Fuel Manufacturing

 

NACE 2002 Codes:

2320

-

Manufacture of refined petroleum products

 

NAICS 2002 Codes:

324110

-

Petroleum Refineries

 

US SIC 1987:

2911

-

Petroleum Refining

 

UK SIC 2003:

2320

-

Manufacture of refined petroleum products

 

 

Business Description

Petrochem Carless Ltd. is one of the leading providers of high-performance speciality hydrocarbons in the United Kingdom. The company processes, manufactures and supplies a variety of automotive fluids and speciality chemicals. It also stocks and sells various brake fluids, process oils, and reference and calibration fuels to the automotive industry. The company offers a range of low-naphthalene aromatics, printing ink distillates, and chemical and hydrocarbon solvents. In addition, it provides aromatics, speciality base oils, and chlorinated and aliphatic solvents to the engineering industry. The company also offers a number of drilling fluids and burning and white oils.

 

 

More Business Descriptions

The Harwich refinery at Petrochem Carless Limited is a branch of Petrochem Carless, a company with a portfolio of chemicals and solvents ranging from glycol ethers to aliphatic hydrocarbons. The company can dispatch orders from a 25-litre can to a 10,000-tonne shipload. It plays a key role in many industries in the United Kingdom, using North Sea gas condensate as a refinery feedstock and supplying burning oils to domestic households and naphthas to gasoline reformers. In many cases, strategic stocks are held to satisfy UK government requirements. In addition to manufacturing its own products, Petrochem offers chemical, oil and gas companies access to the substantial production capabilities of the Harwich refinery. Its product list includes antifreeze, brake fluid, burning oils, chemical solvents, drilling fluids, hydrocarbon solvents, low naphthalene aromatics, printing ink distillates, process oils, racing and control fuels, reference and calibration fuels, screen wash and de-icer, speciality base oils and white oils. Petrochem Carless Limited is in Harwich, Essex. 

 

Refining, marketing and distribution of solvents, light distillates, oils and naphtha

 

 

 

 

 

 

 

Financial Data

 

Financials in:

GBP(mil)

 

Revenue:

318.2

Net Income:

18.1

Assets:

144.8

Current Assets:

117.8

 

Fixed Assets:

27.0

 

Long Term Debt:

15.0

 

Total Liabilities:

93.9

 

Issued Capital:

2.0

 

Working Capital:

38.8

 

Net Worth:

50.3

 

 

 

Date of Financial Data:

31-Dec-2010

 

1 Year Growth

36.6%

NA

NA

 

 

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

Bank:

Lloyds Tsb Bank PLC

 

Auditor:

PricewaterhouseCoopers, PricewaterhouseCoopers LLP

 

Auditor History

PricewaterhouseCoopers LLP

31-Dec-2010

PricewaterhouseCoopers LLP

31-Dec-2009

PricewaterhouseCoopers LLP

31-Dec-2008

PricewaterhouseCoopers LLP

31-Dec-2007

PricewaterhouseCoopers LLP

31-Dec-2006

 

 

 

GBP(mil)

Audit Fees:

0.1

Audit Fiscal Year:

12-31-2010

 

 

 

 

 

 

 

Corporate Structure News

 

Petrochem Carless Ltd.
Total Corporate Family Members: 5

 

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Petrochem Carless Holdings Ltd.

Parent

Leatherhead

United Kingdom

Commercial Banks

491.3

170

Petrochem Uk Ltd.

Subsidiary

Scunthorpe

United Kingdom

Chemical Manufacturing

 

31

Oval (2005) Ltd.

Subsidiary

Leatherhead

United Kingdom

 

 

 

Petrochem Carless Ltd.

Subsidiary

Leatherhead

United Kingdom

Oil and Gas Operations

491.3

158

Oval (2006) Ltd.

Subsidiary

Leatherhead

United Kingdom

Nonclassifiable Industries

 

 

 


 

 

 

Executives Report

 

 

Board of Directors

 

Name

Title

Function

Roger A Butler

 

Director

Director/Board Member

Paul Gemski

 

Director

Director/Board Member

Stephen Haith

 

Director

Director/Board Member

William Niall Watkins

 

Director

Director/Board Member

 

Executives

 

Name

Title

Function

David Barclay

 

Chief Executive Officer

Chief Executive Officer

Duncan Stonehouse

 

Operations and Supply Chain Director

Operations Executive

Neil James

 

Finance Director

Finance Executive

Andy Melvin

 

Finance Director

Finance Executive

Jacqueline Carter

 

Head of Human Resources

Human Resources Executive

Niall Watkins

 

Commercial Director

Marketing Executive

Darren Adams

 

IT Manager

Information Executive

 

Directors and Shareholders Report

 

Annual Return Date: 14 Nov 2010
Total Issued Capital (GBP 000): 2,000

 

 

Individual Directors

 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

William Niall
Watkins

Current

26 Sep 1960

Cedar Court, Guildford Road,
Leatherhead, Surrey KT22 9RX

07 Nov 2005

NA

Current:3
Previous:0
Disqualifications:0

 

Paul
Gemski

Current

NA

4 Hookstone Drive,
Harrogate, North Yorkshire HG2 8NL

10 Sep 2003

NA

Current:5
Previous:9
Disqualifications:0

 

Neil
James

Current

18 May 1967

Chertsey Road, Sunbury On Thames,
Sunbury-On-Thames, Middlesex TW16 7BP

23 Dec 2004

NA

Current:6
Previous:39
Disqualifications:0

 

David
Barclay

Current

03 Jun 1954

Cedar Court, Guildford Road,
Leatherhead, Surrey KT22 9RX

04 Jan 2011

NA

Current:6
Previous:2
Disqualifications:0

 

Roger Alun
Butler

Current

11 May 1966

Cedar Court, Guildford Road,
Leatherhead, Surrey KT22 9RX

01 Feb 2003

NA

Current:8
Previous:0
Disqualifications:0

 

Colin Edward
Horton

Previous

07 Jan 1950

64 Balliol Avenue, Highams Park,
London , London E4 6LY

18 Dec 2000

11 Jun 2003

Current:3
Previous:4
Disqualifications:0

 

Glenn Brady
Mcclelland

Previous

03 Jan 1957

11 High Meadows,
Dunmow, Essex CM6 1UG

02 Mar 2001

06 Jun 2003

Current:4
Previous:5
Disqualifications:0

 

William Anthony
Cross

Previous

12 Jul 1948

Tall Fire, 134 Oakhill Road,
Sevenoaks, Kent TN13 1NX

14 Nov 1992

14 Dec 2000

Current:1
Previous:1
Disqualifications:0

 

David Terence
Little

Previous

20 Dec 1947

4 The Copse,
Cranleigh, Surrey GU6 7NU

18 Dec 2000

24 Sep 2008

Current:1
Previous:2
Disqualifications:0

 

Roy Scott
Emerson

Previous

18 Nov 1939

16A Villa Road, Stanway,
Colchester, Essex CO3 5RH

14 Nov 1992

02 Feb 1996

Current:0
Previous:1
Disqualifications:0

 

Richard Winston Hastings
Dasent

Previous

02 Oct 1941

Cliff Garden, Portloe,
Truro, Cornwall TR2 5QZ

NA

22 Oct 1993

Current:0
Previous:5
Disqualifications:0

 

Arturo
Albardiaz Gonzalez

Previous

19 Sep 1943

Diegodeleon 69, 3Rd Floor A,
Madrid

09 May 1996

14 Dec 2000

Current:0
Previous:1
Disqualifications:0

 

Jacobo
Hernandez Espinosa

Previous

05 Oct 1949

C/Puerto De Canencia No 10 3Od, 280220 Majadahonda,
Madrid

22 Jul 1993

14 Dec 2000

Current:0
Previous:2
Disqualifications:0

 

Antonio Carlos
Diaz

Previous

04 Jul 1950

Neptuno No 4, Pozuelo De Alarcon,
Madrid

09 May 1996

29 Jul 1999

Current:0
Previous:1
Disqualifications:0

 

Fernando
Calbacho

Previous

10 May 1961

Nuria 80,
Madrid

22 Jul 1993

21 Aug 1995

Current:0
Previous:1
Disqualifications:0

 

Fernando
Blasco

Previous

30 Nov 1948

O` Donnell - 6,
Madrid

22 Jul 1993

25 Jun 1996

Current:0
Previous:1
Disqualifications:0

 

Kenneth John
Wiseman

Previous

17 Oct 1945

72 Castellan Avenue,
Romford, Essex RM2 6ED

18 Dec 2000

21 Nov 2002

Current:0
Previous:3
Disqualifications:0

 

Peter William
Kerns

Previous

17 Jan 1950

12 Fenby Close,
Horsham, West Sussex RH13 6RP

14 Aug 2003

02 Jun 2008

Current:0
Previous:3
Disqualifications:0

 

Richard
Odwyer

Previous

02 Mar 1971

10 Cheyne Hill,
Surbiton, Surrey KT5 8BN

01 Jan 2002

21 Mar 2003

Current:0
Previous:5
Disqualifications:0

 

Graham James
Simmons

Previous

18 Jul 1959

Merrylands, Polesden Lane Ripley,
Woking, Surrey GU23 6DX

NA

07 Sep 2001

Current:5
Previous:17
Disqualifications:0

 

Vincent Joseph
Fannon

Previous

29 Aug 1959

10 Birch Close, Brandon Groves,
South Ockendon, Essex RM15 6XD

04 Nov 2003

18 Nov 2004

Current:0
Previous:2
Disqualifications:0

 

Stephen Albert
Haith

Previous

09 May 1963

Cedar Court, Guildford Road,
Leatherhead, Surrey KT22 9RX

04 Nov 2003

31 Dec 2010

Current:0
Previous:4
Disqualifications:0

 

David Warwick Andrew
Lubbock

Previous

09 Apr 1959

Lawbrook Lawbrook Lane, Gomshall,
Guildford, Surrey GU5 9QN

14 Dec 2000

11 Sep 2002

Current:2
Previous:3
Disqualifications:0

 

Mark Rae
Martin

Previous

19 Aug 1951

'tykes', Grosvenor Road,
Grays, Essex RM16 3BT

01 Jun 2001

31 Dec 2001

Current:0
Previous:5
Disqualifications:0

 

Denis
Windle

Previous

21 Jan 1942

Abbots Hill, 3 Austenwood Close,
High Wycombe, Buckinghamshire HP11 1PT

NA

14 Dec 2000

Current:0
Previous:5
Disqualifications:0

 

Carmelo
Mayoral De Lozoya

Previous

27 Nov 1950

Miguel Servet,5,28224 Pozuelo De, Alarcon,
Madrid

29 Jul 1999

14 Dec 2000

Current:0
Previous:1
Disqualifications:0

 

Graham John
Green

Previous

09 Aug 1946

5 Brookwood Drive,
Birmingham, West Midlands B45 8GG

02 Dec 2002

04 Nov 2003

Current:1
Previous:17
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Directors

 

Company Name

Status

Registered Address

Appointment Date

Resignation Date

Repsol Exploration (Uk) Limited

Previous

5 Princes Gate,
South Kensington, London SW7 1QJ

14 Nov 1992

13 Dec 1993

 

 

 

 

Individual Secretaries

 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Roger Alun
Butler

Current

11 May 1966

Cedar Court, Guildford Road,
Leatherhead, Surrey KT22 9RX

01 Feb 2003

NA

Current:8
Previous:0
Disqualifications:0

 

Veronica Claire
Griffiths

Previous

15 Jul 1956

60 Broadwalk, Winchmore Hill,
Winchmore Hill, London N21 3BX

14 Nov 1992

06 Jun 1996

Current:0
Previous:3
Disqualifications:0

 

Elizabeth Anne
Sagar

Previous

NA

20 Etheldene Avenue,
Muswell Hill, London N10 3QH

06 Jun 1996

18 May 2000

Current:0
Previous:2
Disqualifications:0

 

Richard
Odwyer

Previous

02 Mar 1971

10 Cheyne Hill,
Surbiton, Surrey KT5 8BN

01 Jan 2002

01 Feb 2003

Current:0
Previous:5
Disqualifications:0

 

Graham James
Simmons

Previous

18 Jul 1959

Merrylands, Polesden Lane Ripley,
Woking, Surrey GU23 6DX

NA

07 Sep 2001

Current:5
Previous:17
Disqualifications:0

 

Mark Rae
Martin

Previous

19 Aug 1951

'tykes', Grosvenor Road,
Grays, Essex RM16 3BT

07 Sep 2001

31 Dec 2001

Current:0
Previous:5
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries

 

There are no corporate secretaries for this company.

 

 

Individual Shareholders

 

There are no individual shareholders for this company.

 

 

 

 

 

 

 

 

 

 

Corporate Shareholders

 

Company Name

Registration Number

Share Details
(As Reported)

Share Type

# of Shares

Share Price (GBP)

Share Value (GBP)

% of Total Shares

Oval (2005) Limited

05278490

2000000 Ordinary GBP 1.00

Ordinary

2,000,000

1.00

2,000,000.00

100.00

 

 

 


Annual Profit & Loss

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

 

 

  Financial Glossary

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

31-Dec-2006

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.647573

0.641508

0.545576

0.499878

0.543438

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

386.5

279.2

232.3

180.3

163.2

Turnover (Exports)

104.8

84.0

296.8

257.7

217.4

Total Turnover

491.3

363.2

529.2

438.0

380.6

Cost of Sales

417.8

298.0

460.9

389.6

332.7

Gross Profit

73.5

65.2

68.2

48.4

47.9

Depreciation

3.2

3.1

3.7

4.6

4.6

Other Expenses

37.3

36.3

43.1

42.8

40.7

Operating Profit

36.1

-

-

5.6

-

Other Income

2.8

1.6

3.3

2.1

1.6

Interest Paid

2.2

1.7

5.1

4.1

3.7

Exceptional Income

0.0

0.0

0.0

0.0

-4.8

Discontinued Operations

0.0

0.0

0.0

0.0

0.0

Profit Before Taxes

36.7

28.7

23.3

3.6

0.2

Tax Payable / Credit

8.8

7.9

4.2

3.2

-0.1

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

0.0

18.7

19.2

8.0

22.1

Profit After Taxes

27.9

2.1

-0.1

-7.6

-21.7

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.1

0.1

0.2

0.2

0.1

Non Audit Fees

-

-

-

-

0.1

Number of Employees

158

157

159

159

163

Wages

10.6

10.4

12.2

13.1

12.1

Social Security Costs

1.1

1.1

1.3

1.4

1.3

Pensions

0.1

0.1

0.2

0.2

0.4

Other Pension Costs

0.7

0.4

0.5

0.6

0.5

Employees Remuneration

12.3

12.0

14.1

15.1

13.9

Directors Emoluments

1.1

1.2

1.7

2.8

2.2

Other Costs

0.0

0.0

0.0

0.0

0.0

Directors Remuneration

1.1

1.3

1.9

3.0

2.6

Highest Paid Director

0.3

0.3

0.5

0.9

0.7

 

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

31-Dec-2006

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.638712

0.619253

0.695531

0.502361

0.510947

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

3.7

4.0

2.8

4.1

4.2

Fixtures & Fittings

37.7

0.0

0.0

0.0

0.0

Plant & Vehicles

0.0

39.5

33.9

46.9

57.0

Total Tangible Fixed Assets

41.5

43.5

36.7

51.0

61.2

Intangible Assets

0.0

0.0

0.0

0.0

0.0

Investments

0.8

0.8

1.0

1.4

1.4

Total Fixed Assets

42.3

44.3

37.7

52.4

62.6

Stocks

55.9

41.6

35.3

45.3

37.9

Work in Progress

2.2

1.8

1.6

2.0

9.3

Total Stocks Work In Progress

58.0

43.5

36.9

47.2

47.2

Trade Debtors

55.9

40.9

39.1

48.7

38.5

Inter-Company Debtors

64.2

1.1

2.2

24.0

2.1

Other Debtors

2.4

2.3

5.3

5.8

3.9

Total Debtors

122.6

44.3

46.5

78.5

44.5

Cash and Equivalents

3.8

3.5

2.4

0.4

0.3

Other Current Assets

0.0

0.3

0.0

0.2

0.0

Total Current Assets

184.4

91.5

85.8

126.3

92.1

Total Assets

226.7

135.8

123.5

178.7

154.7

Trade Creditors

80.7

43.0

40.2

57.3

48.6

Bank Overdraft

11.8

-

-

-

-

Inter-Company Creditors

12.4

14.1

9.9

34.5

24.1

Total Short Term Loans

-

13.1

23.1

9.6

6.6

Accruals/Deferred Income (Current Liability)

9.2

4.0

2.7

8.9

3.7

Social Security/VAT

3.6

2.6

2.9

5.5

4.0

Corporation Tax

5.3

5.3

2.0

3.3

0.6

Other Current Liabilities

0.6

0.8

0.5

0.3

1.0

Total Current Liabilities

123.6

82.9

81.3

119.4

88.6

Group Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Director Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Hire Purchase (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Leasing (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Total Hire Purchase Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Other Long Term Loans

23.5

0.0

0.0

0.0

0.0

Accruals/Deferred Income (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Other Long Term Liabilities

0.0

0.0

0.0

0.0

0.0

Total Long Term Liabilities

23.5

0.0

0.0

0.0

0.0

Deferred Taxation

0.0

0.0

0.0

0.0

0.2

Other Provisions

0.9

0.9

0.5

1.4

1.6

Total Provisions

0.9

0.9

0.5

1.4

1.8

Issued Capital

3.1

3.2

2.9

4.0

3.9

Share Premium Accounts

1.9

2.0

1.8

2.4

2.4

Revaluation Reserve

28.3

30.5

25.7

37.1

47.6

Retained Earnings

45.3

16.3

11.4

14.4

10.4

Other Reserves

0.0

0.0

0.0

0.0

0.0

Minority Interests (Balance Sheet)

0.0

0.0

0.0

0.0

0.0

Total Shareholders Funds

78.7

52.0

41.7

57.9

64.3

Net Worth

78.7

52.0

41.7

57.9

64.3

 

 

 

Annual Cash Flows

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

31-Dec-2006

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.647573

0.641508

0.545576

0.499878

0.543438

Consolidated

No

No

No

No

No

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual Ratios

Financials in: USD (mil)

 

 

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

31-Dec-2006

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.638712

0.619253

0.695531

0.502361

0.510947

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

1.49

1.10

1.06

1.06

1.04

Liquidity Ratio

1.02

0.58

0.60

0.66

0.51

Stock Turnover

8.58

8.66

11.24

9.23

8.57

Credit Period (Days)

40.99

39.70

34.38

40.79

34.68

Working Capital by Sales

12.21%

2.29%

1.09%

1.59%

0.88%

Trade Credit by Debtors

1.44

1.05

1.03

1.18

1.26

Return on Capital

36.08%

56.26%

43.38%

6.08%

0.37%

Return on Assets

16.41%

21.91%

14.82%

2.02%

0.16%

Profit Margin

7.47%

7.91%

4.41%

0.83%

0.06%

Return on Shareholders Funds

47.25%

57.25%

43.89%

6.23%

0.38%

Borrowing Ratio

60.58%

52.40%

79.15%

76.17%

47.77%

Equity Gearing

34.73%

38.28%

33.76%

32.38%

41.59%

Debt Gearing

29.83%

-

-

-

-

Interest Coverage

16.61

16.86

4.61

0.89

0.06

Sales by Tangible Assets

12.01

8.65

11.32

8.55

6.62

Average Remuneration per Employee

0.1

0.1

0.1

0.1

0.1

Profit per Employee

0.2

0.2

0.1

0.0

0.0

Sales per Employee

3.2

2.4

2.6

2.7

2.5

Capital Employed per Employee

0.7

0.3

0.3

0.4

0.4

Tangible Assets per Employee

0.3

0.3

0.2

0.3

0.4

Total Assets per Employee

1.4

0.9

0.8

1.1

0.9

Employee Remuneration by Sales

2.51%

3.30%

2.66%

3.45%

3.65%

Creditor Days (Cost of Sales Based)

69.56

50.88

40.59

53.93

50.09

Creditor Days (Sales Based)

59.16

41.75

35.36

47.97

43.79

 

 

 Bottom of Form

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.42

UK Pound

1

Rs.81.92

Euro

1

Rs.69.94

 

 

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.