MIRA INFORM REPORT

 

 

Report Date :           

14.06.2011

 

IDENTIFICATION DETAILS

 

Name :

AMBASSADOR PACKAGING LIMITED

 

 

Formerly Known As :

J.AND W.BALDWIN(ASTON)LIMITED.

 

 

Registered Office :

Road One, Winsford Industrial Estate, Winsford, Cheshire, Cw7 3qb.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

12.07.1909

 

 

Com. Reg. No.:

00104001

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The distribution of packaging materials

 

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 249,000

 

 

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

AMBASSADOR PACKAGING LIMITED

Registration Number

00104001

VAT Number

GB539861110

Address

ROAD ONE, INDUSTRIAL ESTATE, WINSFORD, CHESHIRE, CW7 3QB.

Telephone

01606567000

Facsimile

01606567001

Web Address

www.ambassadorpackaging.com

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 249,000

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

00104001

VAT Number

GB539861110

Subject Status

Trading

Date of Incorporation

ROAD ONE, WINSFORD INDUSTRIAL ESTATE, WINSFORD, CHESHIRE, CW7 3QB.

12/07/1909

 

Registered Office

ROAD ONE, WINSFORD INDUSTRIAL ESTATE, WINSFORD, CHESHIRE, CW7 3QB.

12/07/1909

 

History

15/11/2002 : The Registered Office address changed from ROAD ONE, WINSFORD INDUSTRIAL ESTA, WINSFORD,.

 

14/10/1998 : The Registered Office address changed from ROADTHREE INDUSTRIAL ESTATE, WINSFORD, CHESHI.

 

14/10/1992 : The Registered Office address changed from ROAD INDUSTRIAL ESTATE, WINSFORD, CHESHIRE, C.

 

4/11/1986 : Change of name from J.AND W.BALDWIN(ASTON)LIMITED.

Date of Last Annual Return to Registry

15/10/2010

Registered Objectives

TO CARRY ON BUSINESS AS MANUFACTURERS OF WOOD FIBRE

Accounts

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

Accounting Reference Date

31/12

 

Operations

 

 

Activities

The distribution of packaging materials.

Nace Code

5156

Premises

Owned,Offices,Warehouse

Staff Employed

115

Trade Names

LANTECH

Import Countries

EUROPE

Export Countries

No Export Activity

Bankers

BARCLAYS BANK PLC

Address

BIRMINGHAM COLMORE ROW.

Sort Code

200771

Auditors

Ernst & Young LLP

Branches

PETERBOROUGH.

 

SHEFFIELD.

 

NEWCASTLE.

 

LEEDS.

Subsidiaries

GRAINGER SMITH LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

13/06/2011

249,000

13/03/2011

250,000

13/12/2010

250,000

13/09/2010

246,000

13/06/2010

250,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

2

3

11

 

Search History Details

 

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

 

Date

Description

10/05/2011

Financial leasing

15/03/2011

Miscellaneous

26/01/2011

Miscellaneous

10/12/2010

Miscellaneous

29/11/2010

Miscellaneous

05/11/2010

Other retail sale in specialised stores

03/11/2010

Miscellaneous

27/09/2010

Miscellaneous

23/09/2010

Miscellaneous

15/09/2010

Other financial intermediation not elsewhere classified

18/08/2010

Miscellaneous

26/04/2010

Other computer related activities

 

 

 

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

7

Number Outstanding

1

Number Partially Satisfied

0

Number Satisfied

6

 

 

Date of Latest Mortgage Created

23/03/2011

Date of Latest Satisfaction

05/04/2011

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

05/04/2011

23/03/2011

Debenture

MG01

Wells Fargo Capital Finance, Llc (The Agent)

05/04/2011

24/02/1998

18/02/1998

Rental Deposit Deed

395

M & C Switchgear Limited

25/02/1997

01/10/1994

28/09/1994

Rent Deposit Deed

395

Courtaulds Cif Nominees Limited

25/02/1997

13/06/1988

10/06/1988

Mortgage

N/A

Lloyds Bank Plc

25/02/1997

01/03/1988

29/02/1988

Legal Mortgage

N/A

Lloyds Bank Plc

03/07/1989

02/04/1987

20/03/1987

Debenture

N/A

Lloyds Bank Plc

03/07/1989

 

29/06/1951

Debenture

N/A

 

 

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

 

18/03/2011

Companies House Gazette

Any amendment to company's articles (including every resolution or agreement required to be embodied in or annexed to copies of the company's articles issued by

17/03/2011

Companies House Gazette

Notification of any change among the company's directors

12/03/2010

Companies House Gazette

Notification of any change among the company's directors

19/07/2007

Companies House Gazette

Alteration in memorandum or articles of association

02/05/2007

Companies House Gazette

Change among directors of a company

14/12/2005

Companies House Gazette

Change among directors of a company

24/09/2005

Companies House Gazette

"Resolutions which give vary

24/09/2005

Companies House Gazette

Alteration in memorandum or articles of association

24/09/2005

Companies House Gazette

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

24/10/2003

Companies House Gazette

Change among directors of a company

27/12/2002

Companies House Gazette

Alteration in memorandum or articles of association

27/12/2002

Companies House Gazette

"Resolutions which give vary

15/11/2002

Companies House Gazette

Change among directors of a company

09/01/2002

Companies House Gazette

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

09/01/2002

Companies House Gazette

Alteration in memorandum or articles of association

09/01/2002

Companies House Gazette

"Resolutions which give vary

12/04/2000

Companies House Gazette

Change among directors of a company

17/02/1999

Companies House Gazette

Change among directors of a company

20/01/1998

Companies House Gazette

Change among directors of a company

10/03/1993

Companies House Gazette

Change among directors of a company

 

 

 

Company Secretary

 

 

Secretary

MICHAEL RATHBONE

Service Address

16 EDEN AVENUE, WINSFORD, CHESHIRE, CW7 3AS.

Country of Origin

UNITED KINGDOM

Date of Birth

16/04/1958

Appointment Date

15/10/1991

Other Directorships

GRAINGER SMITH LIMITED, JIFFY PACKAGING COMPANY LIMITED

 

 

 

 

 

Directors

 

 

Accountant

MICHAEL RATHBONE

Service Address

16 EDEN AVENUE, WINSFORD, CHESHIRE, CW7 3AS.

Country of Origin

UNITED KINGDOM

Date of Birth

16/04/1958

Appointment Date

06/01/1998

Other Directorships

GRAINGER SMITH LIMITED, JIFFY PACKAGING COMPANY LIMITED


Director


GEORGE LADLEY

Service Address

5 DELAMERE PARK WAY EAST, CUDDINGTON, NORTHWICH, CHESHIRE, CW8 2UE.

Country of Origin

UNITED KINGDOM

Date of Birth

26/09/1948

Appointment Date

15/10/1991

Other Directorships

GRAINGER SMITH LIMITED


Operations Director


ANTHONY PETRIE

Service Address

THE ELMS, CASSIA GREEN, MARTON, CHESHIRE, CW7 2PZ.

Country of Origin

UNITED KINGDOM

Date of Birth

29/01/1960

Appointment Date

08/02/1999

Other Directorships

CASSIA GARDENS MANAGEMENT COMPANY LIMITED


Director


MR FRANCISCO GASPAR

Service Address

1 AVENUE LOUIS VAU 2, WATERLOO, BELGIUM, 1410.

Country of Origin

SPAIN

Date of Birth

25/04/1964

Appointment Date

10/03/2010

Other Directorships

JIFFY PACKAGING COMPANY LIMITED


Director


MR LEON VLIEGEN

Service Address

PREGIS NV BODEMSTRAAT 11, WELLEN, BELGIUM, 3830.

Country of Origin

BELGIUM

Date of Birth

29/06/1961

Appointment Date

16/03/2011

Other Directorships

JIFFY PACKAGING COMPANY LIMITED, PREGIS (UK) HOLDING I LIMITED

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

6,242,433

Principal Shareholder

6,242,433 Pregis (UK) Holding 1 Ltd

 

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

 

Holding Company

PREGIS (UK) HOLDING I LIMITED

Ultimate Parent

AEA INVESTORS LLC, a company incorporated in USA

 

 

 

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

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

SALES

22271

24185

25024

24655

Cost of goods sold

19452

21222

21737

21934

GROSS PROFIT

2819

2963

3287

2721

Wages and Salaries

2792

2820

2929

3132

Directors Emoluments

278

277

339

351

Auditors Fees

31

31

28

27

Non-Audit Fees

 

 

5

11

Trading Profit

697

682

994

561

Depreciation

380

381

350

389

OPERATING PROFIT

317

301

644

172

Non Trading Income

577

1114

500

429

Interest Payable

426

429

382

361

PRE TAX PROFIT

468

986

762

240

Taxation

45

249

229

234

PROFIT AFTER TAX

423

737

533

6

RETAINED PROFITS

423

737

533

6

 

 

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

2808

3161

3598

4249

Tangible Assets

2039

2282

2609

3150

Fixed Assets

902

1346

1274

1540

Intermediate assets

1137

936

1335

1610

Intangible Assets

769

879

989

1099

TOTAL CURRENT ASSETS

9688

9102

8323

7363

Trade debtors

4387

4287

4663

4587

Stocks

1511

1505

1679

1577

Other Current Assets

3790

3310

1981

1199

Misc Current Assets

373

334

612

549

Due From Group

2105

1891

599

289

Cash

1312

1085

770

361

TOTAL ASSETS

12496

12263

11921

11612

TOTAL CURRENT LIABILITIES

4580

4855

4742

4818

Trade creditors

2930

3369

3307

3276

Short Term Loans

452

403

209

366

Due To Group

452

403

209

366

Other Liabilities

1198

1083

1226

1176

WORKING CAPITAL

5108

4247

3581

2545

TOTAL LONG TERM LIABS

 

 

 

728

Other Liabilities

 

 

 

728

NET ASSETS/(LIABILITIES)

7916

7408

7179

6066

SHARE CAPITAL + RESERVES

7916

7408

7179

6066

Share Cap + Sundry Res

6242

6242

6242

9463

Issued Share Capital

6242

6242

6242

9463

Profit and Loss account

1674

1166

937

(3397)

SHAREHOLDERS FUNDS

7916

7408

7179

6066

CAPITAL EMPLOYED

7916

7408

7179

6794

 

 

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

278

277

339

351

Auditors Remuneration

31

31

28

27

Liquid Assets

5699

5372

5433

4948

Net Working Capital

5108

4247

3581

2545

Other Deferred Liabs

 

 

 

728

Tangible Net Worth(T.N.W)

7147

6529

6190

4967

Equity

7916

7408

7179

6066

Number of Years Trading

100

99

98

97

Number of Employees

115

122

123

126

Profit per Employee

4069.6

8082

6195.1

1904.8

Sales per Employee

193660.9

198237.7

203447.2

195674.6

 

 

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

2.1

1.9

1.8

1.5

Pre Tax Profit Margin%

2.1

4.1

3

1

Gross Profit%

12.7

12.3

13.1

11

Debtors Days (D.S.O)

72

65

68

68

Creditors Days (D.P.O)

48

51

48

48

Quick Ratio

1.8

1.6

1.4

1.2

W.I.P/Inventory Days

28.4

25.9

28.2

26.2

Return on Investment%

10.7

18.1

15.5

8.4

Return on Assets%

3.7

8

6.4

2.1

T.N.W/Total Assets%

57.2

53.2

51.9

42.8

Return on Capital%

5.9

13.3

10.6

3.5

Rtn on Shareholders Funds%

5.9

13.3

10.6

4

Working Capital/Sales%

22.9

17.6

14.3

10.3

Borrowing Ratio%

6.3

6.2

3.4

7.4

Equity Gearing%

172.8

152.6

151.4

109.4

Stock Turnover

14.7

16.1

14.9

15.6

Days Purchases Outstanding

55

57.9

55.5

54.5

Sales/Fixed Assets

24.7

18

19.6

16

 

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

62

4116

6392

6513

Pre-Tax Profit Margin

8.7

3.7

2.5

3.6

Current Ratio

1.6

1.6

1.7

1.5

Borrowing Ratio

59.8

92

94.6

104.4

Return on Capital

32.9

21.9

19.9

25.7

Creditors Days

27

54

51

54

 

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 31/12/2009.

 

Turnover

Turnover reduced from GBP 24,185,000 to GBP 22,271,000, a decrease of 8 % in the period.

 

Operating Profit

Totalled GBP 317,000. In the year prior a Profit of GBP 301,000 was achieved.

 

Pre Tax Profit

The subject's profit decreased by 52 % over the previous year.

 

Working Capital

The company's working capital has improved in the period by 20 %.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 353,000 to GBP 2,808,000 and are now 22 % of total assets compared with 25 % in the previous year.

 




FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.87

UK Pound

1

Rs.72.83

Euro

1

Rs.64.37

 

 

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.