MIRA INFORM REPORT

 

 

Report Date :           

17.06.2011

 

IDENTIFICATION DETAILS

 

Name :

HORNBY STREET LIMITED

 

 

Formerly Known As :

ONLYMORE LIMITED.

 

 

Registered Office :

Juice Corporations, 2-16 Bury New Road, Manchester, Lancashire, M8 8fr.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

30.06.2010

 

 

Date of Incorporation :

11.10.1999

 

 

Com. Reg. No.:

03856420

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Importers, wholesale and distribution of fashion garments

 

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 80,000

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 – 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

 


Company Identification Details

 

Subject Reported on

HORNBY STREET LIMITED

Registration Number

03856420

VAT Number

GB757791378

Address

JUICE CORPORATION, 2-16 BURY NEW ROAD, MANCHESTER, LANCASHIRE, M8 8FR.

Telephone

0161 832 4951

Facsimile

0161 831 7550

Email

mail@juicecorp.co.uk

Web Address

www.juicecorporation.co.uk

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 80,000

 

 

 

 

Payment Behaviour

 

 

( No Payment Analysis Data is Available )

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

03856420

VAT Number

GB757791378

Subject Status

Trading

Date of Incorporation

11/10/1999

Registered Office

JUICE CORPORATIONS, 2-16 BURY NEW ROAD, MANCHESTER, LANCASHIRE, M8 8FR.

History

14/01/2004 : The Registered Office address changed from THE LEGENDARY BUILDING, 18-24 BURY NEW ROAD,.

 

14/01/2000 : Change of name from ONLYMORE LIMITED.

 

8/01/2000 : The Registered Office address changed from 1 MITCHELL LANE, BRISTOL, AVON, BS1 6BZ.

Date of Last Annual Return to Registry

11/10/2010

Accounts

The last filed accounts at Companies House are those to 30/06/2010

Accounting Reference Date

30/06

 

 

 

 

Operations

 

 

Activities

Importers , wholesale and distribution of fashion garments.

Nace Code

5142

Premises

Rented,Offices,Warehouse

Staff Employed

47

Trade Names

THE JUICE CORPORATION, THE JUICE CO

Product Names

JOE BLOGGS, JUICE, KATHARINE HAMNETT, GOLA, GABICCI, SLAZENGER

Import Countries

ALL OVER THE WORLD

Export Countries

No Export Activity

Bankers

HABIB BK AG ZURICH

Address

92 MOORGATE LONDON E.

Sort Code

609194

Bankers

ROYAL BANK OF SCOTLAND PLC

Address

38 MOSLEY STREET, MANCHESTER, M60 2BE.

Sort Code

609194

Auditors

Grant Thornton UK LLP

Branches

QUANTUM HOUSE, MAYLANDS AVENUE, HEMEL HEMPSTEAD, HERTFORDSHIRE, HP2 7DE.

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

14/06/2011

80,000

14/03/2011

81,000

14/12/2010

121,000

14/09/2010

73,500

14/06/2010

102,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

3

3

7

 

Search History Details

 

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

 

Date

Description

09/06/2011

Miscellaneous

22/03/2011

Financial leasing

22/03/2011

Financial leasing

25/10/2010

Miscellaneous

05/10/2010

Miscellaneous

04/10/2010

Miscellaneous

02/07/2010

Activities auxiliary to insurance and pension funding

28/10/2009

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

6

Number Outstanding

2

Number Partially Satisfied

0

Number Satisfied

4

 

 

Date of Latest Mortgage Created

07/11/2006

Date of Latest Satisfaction

11/01/2007

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

20/11/2006

07/11/2006

Debenture

395

Habib Bank Ag Zurich

 

20/11/2006

07/11/2006

Legal Charge

395

Habib Bank Ag Zurich

11/01/2007

12/08/2005

02/08/2005

Guarantee Debenture

395

Barclays Bank Plc

11/01/2007

21/06/2005

06/06/2005

Legal Charge

395

Barclays Bank Plc

20/05/2006

09/09/2000

07/09/2000

Fixed Charge On Purchased Debts Which Fail To Vest

395

Hsbc Invoice Finance (Uk) Ltd

20/05/2006

18/08/2000

31/07/2000

Debenture

395

Hsbc Bank Plc

 

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

 

07/07/2010

Companies House

Notice of striking-off action discontinued

25/06/2010

Companies House

First notification of strike-off action in London Gazette (section 652)

22/06/2010

Companies House Gazette

First notice from Companies House to dissolve company in 3 months

18/05/2005

Companies House Gazette

Change among directors of a company

26/06/2004

Companies House Gazette

Change among directors of a company

07/01/2004

Companies House Gazette

Change among directors of a company

04/12/2003

Companies House Gazette

Alteration in memorandum or articles of association

29/09/2000

Companies House Gazette

Change among directors of a company

16/08/2000

Companies House Gazette

Change among directors of a company

08/01/2000

Companies House Gazette

Change among directors of a company

07/01/2000

Companies House Gazette

Change among directors of a company

 

 

 

Company Secretary

 

 

Secretary

KASHIF AHMED

Service Address

51 PORCHFIELD SQUARE, ST JOHNS GARDENS, MANCHESTER, LANCASHIRE, M3 4FG.

Country of Origin

UNITED KINGDOM

Date of Birth

02/03/1975

Appointment Date

01/07/2000

Other Directorships

JOE BLOGGS SPORTS LIMITED, CONTINENTAL SHELF 128 LIMITED, THE LEGENDARY JOE BLOGGS PLC, THE LEGENDARY JOE BLOGGS INCORPORATED COMPANY LIMITED, WEMBLEY MENSWEAR COMPANY LIMITED, JOE BLOGGS LIMITED, PINWISE LIMITED, GABICCI INTERNATIONAL LIMITED

 

 

 

Directors

 

 

Director

KASHIF AHMED

Service Address

JUICE CORPORATIONS, 2-16 BURY NEW ROAD, MANCHESTER, LANCASHIRE, M8 8FR.

Country of Origin

UNITED KINGDOM

Date of Birth

02/03/1975

Appointment Date

27/10/1999

Other Directorships

JOE BLOGGS SPORTS LIMITED, CONTINENTAL SHELF 128 LIMITED, THE LEGENDARY JOE BLOGGS PLC, THE LEGENDARY JOE BLOGGS INCORPORATED COMPANY LIMITED, WEMBLEY MENSWEAR COMPANY LIMITED, JOE BLOGGS LIMITED, PINWISE LIMITED, GABICCI INTERNATIONAL LIMITED


Director


BUSHRA AHMED

Service Address

JUICE CORPORATIONS, 2-16 BURY NEW ROAD, MANCHESTER, LANCASHIRE, M8 8FR.

Country of Origin

UNITED KINGDOM

Date of Birth

22/02/1962

Appointment Date

01/07/2000

Other Directorships

CLINIC LIMITED, WEMBLEY MENSWEAR COMPANY LIMITED

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

5,000

Principal Shareholder

3,678 Saeeda Ahmed

 

1,224 Kashif Ahmed

 

50 Bushra Ahmed

 

24 Tesneem Ahmed

 

24 Tabasum Hussain

 

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

52

52

52

Accounts Date

30/06/2010

30/06/2009

30/06/2008

30/06/2007

Currency

GBP

GBP

GBP

GBP

GROSS PROFIT

3960

3308

3840

5083

Wages and Salaries

1538

1575

1230

2048

Directors Emoluments

303

280

225

247

Auditors Fees

12

12

11

18

Trading Profit

727

(168)

653

774

Depreciation

286

310

312

307

OPERATING PROFIT

441

(478)

341

467

Interest Payable

252

235

311

270

PRE TAX PROFIT

189

(713)

30

197

PROFIT AFTER TAX

189

(713)

30

197

RETAINED PROFITS

189

(713)

30

197

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

30/06/2010

30/06/2009

30/06/2008

30/06/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

8966

3102

3388

3202

Tangible Assets

8966

3102

3388

3202

Fixed Assets

2821

3102

3388

3202

Intermediate assets

648

 

 

 

Due From Group

5497

 

 

 

TOTAL CURRENT ASSETS

3585

8904

9387

10166

Trade debtors

2069

1942

1867

1771

Stocks

512

503

602

1132

Other Current Assets

1004

6459

6918

7263

Misc Current Assets

123

146

208

335

Due From Group

879

6309

6687

6606

Cash

2

4

23

322

TOTAL ASSETS

12551

12006

12775

13368

TOTAL CURRENT LIABILITIES

4600

3864

3720

4550

Trade creditors

708

467

468

469

Short Term Loans

3057

2867

2585

2731

Bank Overdraft

2669

2781

2458

2507

Bank Loans

113

 

 

 

Other Finance

275

86

127

205

Due To Directors

 

 

 

19

Other Liabilities

835

530

667

1350

WORKING CAPITAL

(1015)

5040

5667

5616

TOTAL LONG TERM LIABS

1180

1560

1760

1553

Long Term Loans

1180

1560

1760

1553

Bank Loans

1173

1286

1399

1512

Other Finance

7

274

361

41

NET ASSETS/(LIABILITIES)

6771

6582

7295

7265

SHARE CAPITAL + RESERVES

6771

6582

7295

7265

Share Cap + Sundry Res

5

5

5

5

Issued Share Capital

5

5

5

5

Revaluation Reserves

622

636

649

662

Profit and Loss account

6144

5941

6641

6598

SHAREHOLDERS FUNDS

6771

6582

7295

7265

CAPITAL EMPLOYED

7951

8142

9055

8818

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

30/06/2010

30/06/2009

30/06/2008

30/06/2007

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

433

160

338

128

Increase in Cash

(3)

(342)

(250)

(151)

Directors Remuneration

303

280

225

247

Auditors Remuneration

12

12

11

18

Liquid Assets

2071

1946

1890

2093

Net Working Capital

(1015)

5040

5667

5616

Long Term Debt(>12 Months)

1180

1560

1760

1553

Tangible Net Worth(T.N.W)

6771

6582

7295

7265

Equity

6771

6582

7295

7265

Number of Years Trading

11

10

9

8

Number of Employees

47

48

63

67

Profit per Employee

4021.3

(14854.2)

476.2

2940.3

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

30/06/2010

30/06/2009

30/06/2008

30/06/2007

Current Ratio

0.8

2.3

2.5

2.2

Long Term Debt/T.N.W

0.2

0.2

0.2

0.2

Quick Ratio

0.7

2.2

2.4

2

Return on Investment%

4

(4.3)

2.9

4

Return on Assets%

1.5

(5.9)

0.2

1.5

T.N.W/Total Assets%

53.9

54.8

57.1

54.3

Return on Capital%

2.4

(8.8)

0.3

2.2

Rtn on Shareholders Funds%

2.8

(10.8)

0.4

2.7

Borrowing Ratio%

62.6

67.3

59.6

59

Equity Gearing%

117.1

121.3

133.1

119

Debt Gearing

17.4

23.7

24.1

21.4

 

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

100

7470

11362

11554

Pre-Tax Profit Margin

2.7

2.7

1.5

1.5

Current Ratio

1.9

1.7

1.7

1.6

Borrowing Ratio

28.4

46.2

54.5

58.3

Return on Capital

24.1

24.1

23

27.3

Creditors Days

21

69

84

81

 

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 30/06/2010.

 

Operating Profit

Totalled GBP 441,000. In the year prior a Loss of GBP 478,000 was achieved.

 

Pre Tax Profit

The subject made a profit of GBP 189,000 in the period compared with a loss in the previous period of GBP 713,000.

 

Working Capital

The company's working capital position has reduced from a surplus and is now a deficiency of GBP 1,015,000.

 

Net Worth

Net worth has increased by 3 % and now stands at GBP 6,771,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 5,864,000 to GBP 8,966,000 and are now 71 % of total assets compared with 25 % in the previous year.

           

Long Term Liabilities 

The company's long term liabilities reduced during the period by 24 % and are now 17 % of net worth compared with 24 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 9 % of total liabilities compared with 13 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 15 % of capital employed, a decrease of 4 % over the previous period.

 




 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.90

UK Pound

1

Rs.72.54

Euro

1

Rs.63.39

 

 

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.