MIRA INFORM REPORT

 

 

Report Date :

22.02.2011

 

IDENTIFICATION DETAILS

 

Correct Name :

GUL INTERNATIONAL LIMITED

 

 

Formerly Known As :

WOOF WEAR LIMITED.

 

 

Registered Office :

Callywith Gate, Launceston Road, Bodmin, Cornwall, Pl31 2rq.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.01.2010

 

 

Date of Incorporation :

21.03.2003

 

 

Com. Reg. No.:

04706430

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Wholesalers and marketing of wetsuits, leisure and sportswear

 

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 114,500

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 – June 30, 2010

 

Country Name

Previous Rating

                   (01.04.2010)                  

Current Rating

(30.06.2010)

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

GUL INTERNATIONAL LIMITED

Registration Number

04706430

VAT Number

GB813055364

Address

CALLTWITH GATE, LAUNCESTON ROAD, BODMIN, CORNWALL, PL31 2RQ.

Telephone

01208 262 400

Facsimile

01208 262 474

Email

info@gul.com

Web Address

www.gul.com

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 114,500

 

 

 

Payment Behaviour

 

 

( No Payment Analysis Data is Available )

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

04706430

VAT Number

GB813055364

Subject Status

Trading

Date of Incorporation

21/03/2003

Registered Office

CALLYWITH GATE, LAUNCESTON ROAD, BODMIN, CORNWALL, PL31 2RQ.

History

11/08/2003 : Change of name from WOOF WEAR LIMITED.

 

25/06/2003 : The Registered Office address changed from NARROW QUAY HOUSE, NARROW QUAY, BRISTOL, BS1.

 

24/06/2003 : Change of name from QUAYSHELFCO 999 LIMITED.

Date of Last Annual Return to Registry

21/03/2010

Accounts

The last filed accounts at Companies House are those to 31/01/2010

Accounting Reference Date

31/01

 

 

 

 

 

Operations

 

 

Activities

Wholesalers The sale and marketing of wetsuits, leisure and sportswear.

Nace Code

5142

Premises

Rented,Warehouse,Offices

Staff Employed

78

Trading Divisions

WOOF WEAR

Trade Names

WOOF WEAR

Import Countries

CHINA

Export Countries

ITALY

Bankers

LLOYDS TSB BANK PLC

Address

HIGH ST EXETER.

Sort Code

309314

Auditors

Lang Bennetts

Subsidiaries

MA 007 LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

21/02/2011

114,500

21/11/2010

115,000

21/08/2010

79,500

21/05/2010

80,500

21/02/2010

75,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

0

2

3

 

Search History Details

 

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

 

Date

Description

11/11/2010

Other credit granting

11/11/2010

Other credit granting

21/06/2010

Other manufacturing not elsewhere classified

14/09/2009

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

4

Number Outstanding

4

Number Partially Satisfied

0

Number Satisfied

0

 

 

Date of Latest Mortgage Created

31/10/2005

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

05/11/2005

31/10/2005

Rent Deposit Deed

395

Gunwharf Quays Limited

 

07/07/2004

22/06/2004

Memorandum Of Pledge And Hypothercation Of Goods

395

Lloyds Tsb Bank Plc

 

28/10/2003

24/10/2003

Debenture Deed

395

Lloyds Tsb Bank Plc

 

09/08/2003

31/07/2003

All Asset Debenture

395

Lloyds Tsb Commercial Finance Limited

 

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

 

08/05/2009

Companies House Gazette

Change among directors of a company

22/04/2009

Companies House Gazette

Alteration in memorandum or articles of association

16/10/2008

Companies House Gazette

Change among directors of a company

31/01/2008

Companies House Gazette

Change among directors of a company

11/11/2006

Companies House Gazette

Change among directors of a company

05/12/2005

Companies House Gazette

Change among directors of a company

26/03/2004

Companies House Gazette

Change among directors of a company

11/02/2004

Companies House Gazette

Alteration in memorandum or articles of association

11/02/2004

Companies House Gazette

"Resolutions which give vary

11/02/2004

Companies House Gazette

Special resolutions passed under section 95 disapplication of pre-emption rights

23/07/2003

Companies House Gazette

Change among directors of a company

17/07/2003

Companies House Gazette

Change among directors of a company

02/07/2003

Companies House Gazette

Change among directors of a company

10/05/2003

Companies House Gazette

Change among directors of a company

10/05/2003

Companies House Gazette

Special resolutions passed under section 95 disapplication of pre-emption rights

10/05/2003

Companies House Gazette

"Resolutions which give vary

10/05/2003

Companies House Gazette

Alteration in memorandum or articles of association

 

 

 

Company Secretary

 

 

Secretary

MR MICHAEL GERARD FLAVELLE

Service Address

PENVENTINNIE BARN, TRURO, CORNWALL, TR4 9EG.

Country of Origin

UNITED KINGDOM

Date of Birth

14/11/1957

Appointment Date

02/01/2008

Other Directorships

MA008 LIMITED

 

 

 

Directors

 

 

Accountant

MR MICHAEL GERARD FLAVELLE

Service Address

PENVENTINNIE BARN, TRURO, CORNWALL, TR4 9EG.

Country of Origin

UNITED KINGDOM

Date of Birth

14/11/1957

Appointment Date

02/01/2008

Other Directorships

MA008 LIMITED


Director


JOHN CHRISTOPHER FELTON

Service Address

4 HOLYWELL ROAD, PLAYING PLACE, TRURO, CORNWALL, TR3 6EP.

Country of Origin

UNITED KINGDOM

Date of Birth

20/12/1958

Appointment Date

08/05/2003


Director


MARTIN HILL

Service Address

PARSONAGE FARM PARSONAGE LANE, KINGSTON ST MARY, TAUNTON, SOMERSET, TA2 8HL.

Country of Origin

UNITED KINGDOM

Date of Birth

07/12/1947

Appointment Date

19/06/2003

Other Directorships

GLANET LIMITED, NAMECO (NO.600) LIMITED, CSM CONSULTING LIMITED


Accountant


MR. JAMES MCLAUGHLIN

Service Address

SNOW MEADOW BARN, MIDDLE STOUGHTON, WEDMORE, SOMERSET, BS28 4PT.

Country of Origin

UNITED KINGDOM

Date of Birth

19/12/1955

Appointment Date

18/11/2005

Other Directorships

VLSI INTERNATIONAL LIMITED


Director


MR JOHN CHRISTOPHER FELTON

Service Address

75 TREYEW ROAD, TRURO, CORNWALL, TR1 2BY.

Country of Origin

UNITED KINGDOM

Date of Birth

20/12/1958

Appointment Date

08/05/2003

Other Directorships

WOOF WEAR LIMITED, MA008 LIMITED


Managing Director


MR BRIAN LOVE

Service Address

VALE VIEW CHERITON HILL, NORTH CHERITON, SOMERSET, BA8 OAD.

Country of Origin

UNITED KINGDOM

Date of Birth

05/11/1960

Appointment Date

06/04/2009

Other Directorships

MA008 LIMITED

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 0.25

Issued Number

1,393,102

Principal Shareholder

411,768 Martin Hill

 

283,519 Mike Bryan

 

170,793 Giles Fearnley

 

170,793 Robert Howells

 

158,505 John Felton

 

83,227 James McLaughlin

 

57,825 Richard Youngman

 

21,675 Michael Pickering

 

20,547 Michael Martin

 

14,450 Brian Love

 

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

 

 

 

 

 

 

 

 

Financial Data– Statutory Accounts

 

 

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

57

52

52

Accounts Date

31/01/2010

31/01/2009

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

SALES

6257

 

6588

5891

UK sales

5238

 

5372

4435

Export

1019

 

1216

1456

Cost of goods sold

3989

 

3396

3103

GROSS PROFIT

2268

3432

3192

2788

Wages and Salaries

1208

1521

1376

1116

Directors Emoluments

192

183

163

96

Auditors Fees

9

8

9

9

Non-Audit Fees

 

 

7

7

Trading Profit

1031

(77)

78

208

Depreciation

146

189

173

127

OPERATING PROFIT

885

(266)

(95)

81

Non Trading Income

656

 

7

5

Interest Payable

84

107

76

142

PRE TAX PROFIT

1457

(373)

(164)

(56)

Taxation

163

(145)

 

 

PROFIT AFTER TAX

1294

(228)

(164)

(56)

RETAINED PROFITS

1294

(228)

(164)

(56)

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

57

52

52

Accounts Date

31/01/2010

31/01/2009

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

847

573

758

498

Tangible Assets

847

573

758

498

Fixed Assets

597

573

758

498

Intermediate assets

250

 

 

 

TOTAL CURRENT ASSETS

2305

2567

2646

2057

Trade debtors

302

478

589

454

Stocks

1642

1455

1605

1148

Other Current Assets

361

634

452

455

Misc Current Assets

214

496

283

200

Cash

147

138

169

255

TOTAL ASSETS

3152

3140

3404

2555

TOTAL CURRENT LIABILITIES

1628

2209

2290

1365

Trade creditors

641

597

704

266

Short Term Loans

323

760

632

146

Bank Overdraft

278

370

532

92

Bank Loans

 

309

 

 

Other Finance

45

81

100

34

Due To Group

 

 

 

20

Other Liabilities

664

852

954

953

WORKING CAPITAL

677

358

356

692

TOTAL LONG TERM LIABS

56

25

113

25

Long Term Loans

56

25

113

25

Other Finance

56

25

113

25

NET ASSETS/(LIABILITIES)

1468

906

1001

1165

SHARE CAPITAL + RESERVES

1468

906

1001

1165

Share Cap + Sundry Res

595

1327

1194

1194

Issued Share Capital

348

732

599

599

Sundry Reserves

247

595

595

595

Profit and Loss account

873

(421)

(193)

(29)

SHAREHOLDERS FUNDS

1468

906

1001

1165

CAPITAL EMPLOYED

1524

931

1114

1190

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

57

52

52

Accounts Date

31/01/2010

31/01/2009

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

1185

66

(153)

(259)

Increase in Cash

100

(133)

(306)

128

Directors Remuneration

192

183

163

96

Auditors Remuneration

9

8

9

9

Liquid Assets

449

616

758

709

Net Working Capital

677

358

356

692

Long Term Debt(>12 Months)

56

25

113

25

Other Deferred Liabs

 

 

 

 

Tangible Net Worth(T.N.W)

1468

906

1001

1165

Equity

1468

906

1001

1165

Number of Years Trading

7

6

4

3

Number of Employees

78

82

78

68

Profit per Employee

18679.5

(4548.8)

(2102.6)

(823.5)

Sales per Employee

80217.9

 

84461.5

86632.4

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/01/2010

31/01/2009

31/12/2007

31/12/2006

Current Ratio

1.4

1.2

1.2

1.5

Long Term Debt/T.N.W

 

 

0.1

 

Pre Tax Profit Margin%

23.3

 

(2.5)

(1)

Gross Profit%

36.2

 

48.5

47.3

Debtors Days (D.S.O)

18

 

33

28

Creditors Days (D.P.O)

37

 

39

16

Quick Ratio

0.4

0.5

0.5

0.7

W.I.P/Inventory Days

150.2

 

172.5

135

Return on Investment%

83.4

(15.7)

(5)

6.4

Return on Assets%

46.2

(11.9)

(4.8)

(2.2)

T.N.W/Total Assets%

46.6

28.9

29.4

45.6

Return on Capital%

95.6

(40.1)

(14.7)

(4.7)

Rtn on Shareholders Funds%

99.3

(41.2)

(16.4)

(4.8)

Working Capital/Sales%

10.8

 

5.4

11.7

Borrowing Ratio%

25.8

86.6

74.4

14.7

Equity Gearing%

87.2

40.6

41.7

83.8

Stock Turnover

3.8

 

4.1

5.1

Days Purchases Outstanding

58.7

 

75.7

31.3

Sales/Fixed Assets

10.5

 

8.7

11.8

Debt Gearing

3.8

2.8

11.3

2.1

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

5119

11373

11610

11844

Pre-Tax Profit Margin

3

1.6

1.5

2.5

Current Ratio

1.7

1.7

1.6

1.6

Borrowing Ratio

47.1

53.3

58.5

58.1

Return on Capital

24.5

22.9

27.3

30

Creditors Days

63

76

70

82

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Wholesale of household goods

 

 

 

Financial Summary

 

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/01/2010.

 

Only Turnover

Turnover for the year was 6,257,000.

 

Operating Profit

Totalled GBP 885,000. In the year prior a Loss of GBP 266,000 was achieved.

 

Pre Tax Profit

The subject made a profit of GBP 1,457,000 in the period compared with a loss in the previous period of GBP 373,000.

 

Working Capital

The company's working capital has increased by 89 % in the period.

 

Net Worth

Net worth has increased by 62 % and now stands at GBP 1,468,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 274,000 to GBP 847,000 and are now 26 % of total assets compared with 18 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities increased during the period by 124% and are now 4 % of net worth compared with 3 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 2 % of total liabilities compared with 1 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 4 % of capital employed, an increase of 1 % over the previous period.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.11

UK Pound

1

Rs.73.25

Euro

1

Rs.61.70

 

 

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.