MIRA INFORM REPORT

 

 

Report Date :

05.01.2011

 

IDENTIFICATION DETAILS

 

Name :

BENTLEY MOTORS LIMITED

 

 

Formerly Known As :

ROLLS-ROYCE & BENTLEY MOTOR CARS LIMITED

 

 

Registered Office :

Pym's Lane, Crewe, Cheshire, Cw1 3pl.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

28.10.1970

 

 

Com. Reg. No.:

00992897

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturers and marketing of 'Bentley' motor cars together with service parts

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

GBP 50,000

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 – 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

BENTLEY MOTORS LIMITED

Registration Number

00992897

VAT Number

GB279230739

Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Telephone

01270 255 155

Facsimile

01270 255 153

Email

sales@bentleymotors.co.uk

Web Address

www.bentleymotors.co.uk

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 50,000

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

00992897

VAT Number

GB279230739

Subject Status

Trading

Date of Incorporation

28/10/1970

Registered Office

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

History

12/09/2002 : Change of name from ROLLS-ROYCE & BENTLEY MOTOR CARS LIMITED.

 

23/07/1999 : Change of name from ROLLS-ROYCE MOTOR CARS LIMITED.

 

26/09/1986 : Change of name from ROLLS-ROYCE MOTORS LIMITED.

Date of Last Annual Return to Registry

30/05/2010

Accounts

The last filed accounts at Companies House are those to 31/12/2009

Accounting Reference Date

31/12

 

 

 

Operations

 

 

Activities

Manufacturers and marketing of 'Bentley' motor cars together with service parts.

Nace Code

3410

Premises

Owned,Offices,Factory,Warehouse

Staff Employed

3,424

Trading Divisions

SPECIALIST ENGINE DIV, RESEARCH & DEVELOPMENT DIV

Trade Names

BENTLEY

Product Names

SILVER SHADOW, MULSANE S, CORNICHE

Import Countries

ALL OVER THE WORLD

Export Countries

ALL OVER THE WORLD

Bankers

LLOYDS TSB BANK PLC

Address

CREWE.

Sort Code

301259

Auditors

PricewaterhouseCoopers LLP

Branches

SERVICE CENTRE AT, SCHOOL ROAD, NORTH ACTON, LONDON.

 

UNIT 16, LONDONTHORPE RD, GRANTHAM, LINCOLNSHIRE, NG31 9SN.

Associated Companies

OYSTER LANE PROPERTIES (HOLDINGS) LTD.

 

OYSTER LANE PROPERTIES LTD.

 

S & E CHESHIRE TRAINING AND ENTERPRISE COUNCIL LTD.

 

VICKERS PENSION TRUSTEES LTD.

Subsidiaries

BENTLEY INSURANCE SERVICES LIMITED

 

BENTLEY MOTOR CARS EXPORT LIMITED

 

BENTLEY MOTOR EXPORT SERVICES LIMITED

 

CREWE GENUINE LIMITED

 

FLYING LADY DESIGNS LIMITED

 

H.J. MULLINER & CO. LIMITED

 

H.J. MULLINER, PARK WARD LIMITED

 

PARK WARD & CO.LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

05/01/2011

50,000

05/10/2010

50,000

05/07/2010

50,000

05/04/2010

50,000

05/01/2010

50,000

 

 

 

Public Record Information

 

 

Summary of CCJ's/Scottish Decrees

 

Period

Last 72 Months

Amount Summary

256

Count Summary

1

 

Details of the most recent CCJ's/Scottish Decrees

 

Date

Amount

Type

Case No

Satisfied

Court

13/05/2005

256

Judgment

5SM01131

22/06/2005

STAINES

 

 

 

 

 

Summary of Mortgages, Charges and Satisfactions

 

 

Total Number of Mortgages/Charges Registered

3

Number Outstanding

2

Number Partially Satisfied

0

Number Satisfied

1

 

 

Date of Latest Mortgage Created

09/11/2007

Date of Latest Satisfaction

27/11/2007

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

20/11/2007

09/11/2007

Rent Deposit Deed

395

Gallaher Limited

 

16/11/2007

09/11/2007

Rent Deposit Deed

395

Gallaher Limited

27/11/2007

29/05/2002

15/05/2002

Rent Deposit Deed

395

Gallaher 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

 

06/09/2010

Companies House Gazette

Notification of any change among the company's directors

20/04/2010

Companies House Gazette

Notification of any change among the company's directors

02/07/2009

Companies House Gazette

Change among directors of a company

14/03/2007

Companies House Gazette

Change among directors of a company

02/01/2007

Companies House Gazette

Change among directors of a company

05/04/2006

Companies House Gazette

Change among directors of a company

01/11/2005

Companies House Gazette

Change among directors of a company

19/01/2005

Companies House Gazette

Alteration in memorandum or articles of association

19/01/2005

Companies House Gazette

"Resolutions which give vary

06/08/2004

Companies House Gazette

Change among directors of a company

10/07/2004

Companies House Gazette

Change among directors of a company

25/10/2003

Companies House Gazette

Alteration in memorandum or articles of association

25/10/2003

Companies House Gazette

"Resolutions which give vary

09/07/2003

Companies House Gazette

Change among directors of a company

18/06/2003

Companies House Gazette

Change among directors of a company

06/06/2003

Companies House Gazette

Change among directors of a company

04/06/2003

Companies House Gazette

Change among directors of a company

17/05/2003

Companies House Gazette

Change among directors of a company

27/06/2002

Companies House Gazette

Alteration in memorandum or articles of association

27/06/2002

Companies House Gazette

"Resolutions which give vary

 

 

 

Company Secretary

 

 

Secretary

ANDREW THOMAS ARMITAGE

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

UNITED KINGDOM

Date of Birth

10/11/1956

Appointment Date

07/10/2005

 

 

 

Directors

 

 

Director

DOUGLAS DICKSON

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

UNITED KINGDOM

Date of Birth

21/07/1947

Appointment Date

01/01/1999


Director


CHRISTINE ANN GASKELL

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

UNITED KINGDOM

Date of Birth

16/04/1959

Appointment Date

01/09/1997

Other Directorships

CHESHIRE EMPLOYER AND SKILLS DEVELOPMENT LIMITED, CHESHIRE & WARRINGTON ENTERPRISE COMMISSION, NORTHWEST BUSINESS LINK, ROLLS-ROYCE & BENTLEY PENSION FUND TRUSTEE LIMITED, TOTAL PEOPLE LIMITED


Chief Executive


DR FRANZ JOSEF PAEFGEN

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

GERMANY

Date of Birth

10/05/1946

Appointment Date

01/03/2002

Other Directorships

CREWE GENUINE LIMITED, H.J. MULLINER & CO. LIMITED, PARK WARD & CO.LIMITED, BENTLEY MOTOR EXPORT SERVICES LIMITED, BENTLEY MOTOR CARS EXPORT LIMITED, BENTLEY INSURANCE SERVICES LIMITED, JAMES YOUNG LIMITED


Director


DR ULRICH EICHHORN

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

GERMANY

Date of Birth

11/10/1961

Appointment Date

01/03/2003


Director


HANS DIETER POTSCH

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

AUSTRIA

Date of Birth

28/03/1951

Appointment Date

21/06/2004


Chairman


PROF MARTIN WINTERKORN

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

GERMANY

Date of Birth

24/05/1947

Appointment Date

26/02/2007


Director


MR JAN-HENRIK LAFRENTZ

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

GERMANY

Date of Birth

30/08/1966

Appointment Date

19/04/2010

Other Directorships

CREWE GENUINE LIMITED, H.J. MULLINER & CO. LIMITED, PARK WARD & CO.LIMITED, BENTLEY MOTOR EXPORT SERVICES LIMITED, BENTLEY MOTOR CARS EXPORT LIMITED, BENTLEY INSURANCE SERVICES LIMITED, JAMES YOUNG LIMITED


Director


MR ALASDAIR MORAY STEWART

Service Address

PYM'S LANE, CREWE, CHESHIRE, CW1 3PL.

Country of Origin

UNITED KINGDOM

Date of Birth

15/01/1964

Appointment Date

01/09/2010

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 0.10

Issued Number

947,000,000

Shares

Irredeemable Preference GBP 0.01

Issued Number

11,848,946

Principal Shareholder

947,000,000 Volkswagen International Finance NV

 

11,848,946 James Young Ltd

 

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

 

Holding Company

Volkswagen International Finance NV, a company incorporated in GERMANY

Ultimate Parent

VOLKSWAGEN AG, a company incorporated in GERMANY

 

 

 

General Information

 

 

14/06/2010 

 

The ultimate holding company is Volkswagen AG of Germany. Results for year to 31.12.2009 show: Revenue: EUR 105,187.00m; Pretax profit: EUR 1,261.00m; Total assets: EUR 177,178.00m; Shareholders Equity: EUR 35,281.00m. 

 

H1 2010 results show pretax profit of EUR 2,624.00m on Revenue up 21% to EUR 61,809.00m. 

 

 

 

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

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

SALES

469500

829400

941400

911700

Cost of goods sold

633100

845700

774700

766000

GROSS PROFIT

(163600)

(16300)

166700

145700

Wages and Salaries

103000

118800

120500

121800

Directors Emoluments

3100

2900

2900

1900

Auditors Fees

200

100

100

100

Non-Audit Fees

100

100

100

100

Trading Profit

(215300)

(54900)

165000

136400

Depreciation

55400

68500

64600

52500

OPERATING PROFIT

(270700)

(123400)

100400

83900

Non Trading Income

22900

32800

34800

28800

Interest Payable

34500

37000

41800

43600

PRE TAX PROFIT

(282300)

(127600)

93400

69100

Taxation

(51200)

(35400)

28900

16400

PROFIT AFTER TAX

(231100)

(92200)

64500

52700

RETAINED PROFITS

(231100)

(92200)

64500

52700

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

303800

275700

238700

283800

Tangible Assets

297600

269100

233800

278700

Fixed Assets

288700

259900

223400

260400

Intermediate assets

8900

9200

10400

18300

Intangible Assets

6200

6600

4900

5100

TOTAL CURRENT ASSETS

274000

240500

173300

214800

Trade debtors

24600

29900

17700

17900

Stocks

80300

99600

94700

88700

Other Current Assets

169100

111000

60900

108200

Misc Current Assets

119600

89900

33400

69200

Due From Group

26100

3600

14100

26000

Cash

23400

17500

13400

13000

TOTAL ASSETS

577800

516200

412000

498600

TOTAL CURRENT LIABILITIES

540800

348600

219600

211600

Trade creditors

131100

115400

81100

51100

Short Term Loans

293600

99300

50000

54900

Bank Overdraft

 

2200

100

200

Due To Group

293600

97100

49900

54700

Other Liabilities

116100

133900

88500

105600

WORKING CAPITAL

(266800)

(108100)

(46300)

3200

TOTAL LONG TERM LIABS

135200

262200

165100

366700

Long Term Loans

 

218500

134500

273900

Due To Group

 

218500

134500

273900

Other Liabilities

135200

43700

30600

92800

NET ASSETS/(LIABILITIES)

(98200)

(94600)

27300

(79700)

SHARE CAPITAL + RESERVES

(98200)

(94600)

27300

(79700)

Share Cap + Sundry Res

971100

656100

656100

656100

Issued Share Capital

947100

632100

632100

632100

Sundry Reserves

24000

24000

24000

24000

Revaluation Reserves

3500

4400

5300

6200

Profit and Loss account

(1072800)

(755100)

(634100)

(742000)

SHAREHOLDERS FUNDS

(98200)

(94600)

27300

(79700)

CAPITAL EMPLOYED

37000

167600

192400

287000

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

Directors Remuneration

3100

2900

2900

1900

Auditors Remuneration

200

100

100

100

Liquid Assets

48000

47400

31100

30900

Net Working Capital

(266800)

(108100)

(46300)

3200

Long Term Debt(>12 Months)

 

218500

134500

273900

Other Deferred Liabs

135200

43700

30600

92800

Tangible Net Worth(T.N.W)

(104400)

(101200)

22400

(84800)

Equity

(98200)

(94600)

27300

(79700)

Number of Years Trading

39

38

37

36

Number of Employees

3424

3681

3726

3907

Profit per Employee

(82447.4)

(34664.5)

25067.1

17686.2

Sales per Employee

137120.3

225319.2

252657

233350.4

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Current Ratio

0.5

0.7

0.8

1

Long Term Debt/T.N.W

 

(2.2)

6

(3.2)

Pre Tax Profit Margin%

(60.1)

(15.4)

9.9

7.6

Gross Profit%

(34.8)

(2)

17.7

16

Debtors Days (D.S.O)

19

13

7

7

Creditors Days (D.P.O)

102

51

31

20

Quick Ratio

0.4

0.4

0.4

0.6

W.I.P/Inventory Days

46.3

43

44.6

42.3

Return on Investment%

(75)

(33.9)

55.8

33

Return on Assets%

(48.9)

(24.7)

22.7

13.9

T.N.W/Total Assets%

(18.1)

(19.6)

5.4

(17)

Return on Capital%

(763)

(76.1)

48.5

24.1

Rtn on Shareholders Funds%

 

 

342.1

(86.7)

Working Capital/Sales%

(56.8)

(13)

(4.9)

0.4

Borrowing Ratio%

(281.2)

(314)

823.7

(387.7)

Equity Gearing%

(14.5)

(15.5)

7.1

(13.8)

Stock Turnover

5.8

8.3

9.9

10.3

Days Purchases Outstanding

75.6

49.8

38.2

24.3

Sales/Fixed Assets

1.6

3.2

4.2

3.5

Debt Gearing

 

(215.9)

600.4

(323)

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

98

327

347

336

Pre-Tax Profit Margin

7.5

1.5

(9.2)

(9.2)

Current Ratio

1.5

1.3

1.2

1.2

Borrowing Ratio

243.5

(29.3)

12.3

84.5

Return on Capital

31

18.4

30.6

26.5

Creditors Days

40

43

53

134

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Manufacture of motor vehicles

 

 

 

Financial Summary

 

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/12/2009.

 

Turnover

Turnover decreased by 43 % and reduced by 359,900,000 to GBP 469,500,000.

 

Operating Loss

Totalled GBP 270,700,000. In the year prior a Loss of GBP 123,400,000 was achieved.

 

Pre Tax Profit

The subject made a loss in the period of GBP 282,300,000 that was 121 % up on the loss made in the previous period.

 

Working Capital

The company's working capital deficiency increased in the period and now totals GBP 266,800,000.

 

Net Worth

The company's negative net worth increased during the year by GBP 3,600,000 and is now deficient by GBP 98,200,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 28,100,000 to GBP 303,800,000 and are now 52 % of total assets compared with 53 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities reduced during the period by 48 % and are now 138 % of net worth compared with 277 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 23 % of total liabilities compared with 51 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 365 % of capital employed, an increase of 209 % over the previous period.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.84

UK Pound

1

Rs.69.32

Euro

1

Rs.59.79

 

 

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.